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

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

{"sheet":"Tablero","index":1,"n_rows":705,"n_cols":38,"rows_kept":705,"cut":false,"hidden":false,"merged":[[18,10,18,11],[18,13,18,14],[185,21,185,24],[522,23,522,24],[522,1,522,2],[522,3,522,4],[522,5,522,6],[522,7,522,8],[522,9,522,10],[522,11,522,12],[522,13,522,14],[522,15,522,16],[522,17,522,18],[522,19,522,20],[522,21,522,22],[185,1,185,3],[596,23,596,24],[596,11,596,12],[596,13,596,14],[596,15,596,16],[596,17,596,18],[596,19,596,20],[596,7,596,8],[596,9,596,10],[661,9,661,10],[596,21,596,22],[661,21,661,22],[661,23,661,24],[16,4,16,6],[16,1,16,3],[16,7,16,9],[661,11,661,12],[661,13,661,14],[661,15,661,16],[661,17,661,18],[661,19,661,20],[661,1,661,2],[661,3,661,4],[661,5,661,6],[661,7,661,8],[596,1,596,2],[596,3,596,4],[596,5,596,6]]}
[{"$f":"+\"Tablero de Mando y Análisis\"&\" - \"&PremisaCosto!A2","v":"Tablero de Mando y Análisis - EDEMET"}]
[]
["Selector de Empresa",null,null,"EDEMET",1]
[null,null,null,"EDECHI"]
[]
["Cierre de Pérdidas a utilizar:"]
[null,null,null,null,null,null,"Tareas Boton ASEP:"]
[null,null,null,null,null,null,"1-Elegir empresa que se desea enviar ya que se inhabilita selector"]
["Resumen","Costo Permitido","Ingreso ","Check",null,null,"2- Rompe vínculos con archivo de Inputs"]
["VP IMP sin Pérdidas",{"$f":"+Resumen!M21","v":921487702.47448111},{"$f":"+Resumen!N21","v":921487702.47448111},{"$f":"+IF(ROUND(B10-C10,)=0,\"OK\",\"Error\")","v":"OK"}]
["VP Pérdidas",{"$f":"+Resumen!M30","v":209282574.81416199},{"$f":"+Resumen!N30","v":193397262.18088233},{"$f":"+IF(ROUND(B11-C11,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"}]
["VP IMP Total",{"$f":"+B10+B11","v":1130770277.2886431},{"$f":"+C10+C11","v":1114884964.6553636},{"$f":"+IF(ROUND(B12-C12,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"}]
[null,null,null,null,null,"Base CPG 12"]
[{"$f":"+\"Costos de Abastecimiento \"&PremisaCosto!$F$89","v":"Costos de Abastecimiento 2026/2027"},{"$f":"+Resumen!C25+Resumen!C26","v":687308571.08883262},{"$f":"+Resumen!H25+Resumen!H26","v":687308571.08883262},{"$f":"+IF(ROUND(B14-C14,)=0,\"OK\",\"Error\")","v":"OK"}]
[]
["Análisis de Cuadro Tarifario Vigente vs. Nuevo"]
[null,"Tarifa Vigente",null,null,"Tarifa Nueva",null,null,"Diferencias",null,null,"Diferencia entre bloqus horarios"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes","$/Cliente mes","$/kWh",null,"$/Cliente mes","$/kWh","$/kW mes"]
[{"$f":"+A188","v":"ATH"},{"$f":"+E664+I664","v":14.34},{"$f":"+B664+F664+H664+L664+N664+P664+R664+T664+V664+X664","v":0},{"$f":"+C664+G664+M664+O664+Q664+S664+U664+W664+Y664","v":0},{"$f":"+E525+I525","v":14.339999999999996},{"$f":"+B525+D525+F525+H525+J525+L525+N525+P525+R525+T525+V525+X525","v":0},{"$f":"+C525+G525+M525+O525+Q525+S525+U525+W525+Y525","v":0},{"$f":"+IF(OR(B19=0,E19=0),\"\",(E19-B19)/B19)","v":-2.4774851316600425E-16},{"$f":"+IF(OR(C19=0,F19=0),\"\",(F19-C19)/C19)","v":""},{"$f":"+IF(OR(D19=0,G19=0),\"\",(G19-D19)/D19)","v":""},"Tarifa Nueva",null,null,"Tarifa Vigente"]
["ATH Punta",null,{"$f":"+B665+F665+H665+L665+N665+P665+R665+T665+V665+X665","v":0.22331999999999996},{"$f":"+C665+G665+M665+O665+Q665+S665+U665+W665+Y665","v":16.21},null,{"$f":"+B526+D526+F526+H526+J526+L526+N526+P526+R526+T526+V526+X526","v":0.21529993268304648},21.828197920415541,{"$f":"+IF(OR(B20=0,E20=0),\"\",(E20-B20)/B20)","v":""},{"$f":"+IF(OR(C20=0,F20=0),\"\",(F20-C20)/C20)","v":-3.5912893233716124E-2},0.3465883973112609]
["ATH Fuera de Punta Medio",null,{"$f":"+B666+F666+H666+L666+N666+P666+R666+T666+V666+X666","v":0.12401},{"$f":"+C666+G666+M666+O666+Q666+S666+U666+W666+Y666","v":5.8900000000000006},null,{"$f":"+B527+D527+F527+H527+J527+L527+N527+P527+R527+T527+V527+X527","v":0.10786092267181381},{"$f":"+C527+G527+M527+O527+Q527+S527+U527+W527+Y527","v":5.3548112334596114},{"$f":"+IF(OR(B21=0,E21=0),\"\",(E21-B21)/B21)","v":""},{"$f":"+IF(OR(C21=0,F21=0),\"\",(F21-C21)/C21)","v":-0.13022399264725573},{"$f":"+IF(OR(D21=0,G21=0),\"\",(G21-D21)/D21)","v":-9.0863967154565212E-2},{"$f":"+F20/F21-1","v":0.99608836406985968},{"$f":"+F21/F22-1","v":0.63806459934080806},null,{"$f":"+C20/C21-1","v":0.8008225143133616},{"$f":"+C21/C22-1","v":0.78483016695451924}]
[{"$f":"+A191","v":"ATH Fuera de Punta Bajo"},null,{"$f":"+B667+F667+H667+L667+N667+P667+R667+T667+V667+X667","v":6.948E-2},{"$f":"+C667+G667+M667+O667+Q667+S667+U667+W667+Y667","v":5.8900000000000006},null,{"$f":"+B528+D528+F528+H528+J528+L528+N528+P528+R528+T528+V528+X528","v":6.5846562287726215E-2},{"$f":"+C528+G528+M528+O528+Q528+S528+U528+W528+Y528","v":5.3548112334596114},"",-5.2294728155926666E-2,-9.0863967154565212E-2,{"$f":"+F20/F22-1","v":2.269721686338944},null,null,{"$f":"+C20/C22-1","v":2.2141623488773741}]
[{"$f":"+A192","v":"ATD"},{"$f":"+E668+I668","v":14.34},{"$f":"+B668+F668+H668+L668+N668+P668+R668+T668+V668+X668","v":0.16297},{"$f":"+C668+G668+M668+O668+Q668+S668+U668+W668+Y668","v":9.4499999999999993},{"$f":"+E529+I529","v":14.339999999999995},{"$f":"+B529+D529+F529+H529+J529+L529+N529+P529+R529+T529+V529+X529","v":0.16960078099427917},{"$f":"+C529+G529+M529+O529+Q529+S529+U529+W529+Y529","v":9.4113578856341427},-3.7162276974900636E-16,4.0687126429889926E-2,-4.0891126313075798E-3]
[{"$f":"+A193","v":"MTH"},{"$f":"+E669+I669","v":14.34},{"$f":"+B669+F669+H669+L669+N669+P669+R669+T669+V669+X669","v":0},{"$f":"+C669+G669+M669+O669+Q669+S669+U669+W669+Y669","v":0},{"$f":"+E530+I530","v":14.339999999999995},{"$f":"+B530+D530+F530+H530+J530+L530+N530+P530+R530+T530+V530+X530","v":0},{"$f":"+C530+G530+M530+O530+Q530+S530+U530+W530+Y530","v":0},-3.7162276974900636E-16,"",""]
[{"$f":"+A194","v":"MTH Punta"},null,{"$f":"+B670+F670+H670+L670+N670+P670+R670+T670+V670+X670","v":0.27915999999999996},{"$f":"+C670+G670+M670+O670+Q670+S670+U670+W670+Y670","v":18.170000000000002},null,{"$f":"+B531+D531+F531+H531+J531+L531+N531+P531+R531+T531+V531+X531","v":0.2676577557378374},{"$f":"+C531+G531+M531+O531+Q531+S531+U531+W531+Y531","v":17.275488055611525},"",-4.1203052952294622E-2,-4.923015654311922E-2]
[{"$f":"+A195","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B671+F671+H671+L671+N671+P671+R671+T671+V671+X671","v":0.15744},{"$f":"+C671+G671+M671+O671+Q671+S671+U671+W671+Y671","v":2.8099999999999996},null,{"$f":"+B532+D532+F532+H532+J532+L532+N532+P532+R532+T532+V532+X532","v":0.13590355530970721},{"$f":"+C532+G532+M532+O532+Q532+S532+U532+W532+Y532","v":2.5140453898340946},{"$f":"+IF(OR(B26=0,E26=0),\"\",(E26-B26)/B26)","v":""},{"$f":"+IF(OR(C26=0,F26=0),\"\",(F26-C26)/C26)","v":-0.13679144239261168},{"$f":"+IF(OR(D26=0,G26=0),\"\",(G26-D26)/D26)","v":-0.10532192532594484},{"$f":"+F25/F26-1","v":0.96946838607627916},{"$f":"+F26/F27-1","v":0.66460121352955071},null,{"$f":"+C25/C26-1","v":0.77311991869918684},{"$f":"+C26/C27-1","v":0.82116830537883168}]
[{"$f":"+A196","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B672+F672+H672+L672+N672+P672+R672+T672+V672+X672","v":8.6449999999999999E-2},{"$f":"+C672+G672+M672+O672+Q672+S672+U672+W672+Y672","v":2.8099999999999996},null,{"$f":"+B533+D533+F533+H533+J533+L533+N533+P533+R533+T533+V533+X533","v":8.1643311446074826E-2},{"$f":"+C533+G533+M533+O533+Q533+S533+U533+W533+Y533","v":2.5140453898340946},"",-5.5600792989302178E-2,-0.10532192532594484,{"$f":"+F25/F27-1","v":2.2783794654706599},null,null,{"$f":"+C25/C27-1","v":2.2291497975708499}]
["MTD",{"$f":"+E673+I673","v":14.27},0,0,{"$f":"+E534+I534","v":14.269999999999998},0,0,-1.2448190885776107E-16,"",""]
["MTD_1 (0-10,000)",null,0.14819000000000002,20.6,null,0.14580248516818278,20.026350887560756,"",-1.611117370819376E-2,-2.7847044293167235E-2]
["MTD_2 (10,001-30,000)",null,0.14819000000000002,20.6,null,0,0,"","",""]
[{"$f":"+A200","v":"MTD_3 (30,001-50,000)"},null,0.14819000000000002,20.6,null,0,0,"","",""]
["MTD_4 (50,001-más)",null,0.14819000000000002,20.6,null,0,0,"","",""]
["MTD_5 (xxx)",null,0,0,null,0,0,"","",""]
["BTH",{"$f":"+E678+I678","v":5.67},null,null,{"$f":"+E540+I540","v":5.669999999999999},0,0,-1.5664522393300268E-16,{"$f":"+IF(OR(C34=0,F34=0),\"\",(F34-C34)/C34)","v":""},""]
["BTH Punta",null,{"$f":"+B679+F679+H679+L679+N679+P679+R679+T679+V679+X679","v":0.27184999999999998},{"$f":"+C679+G679+M679+O679+Q679+S679+U679+W679+Y679","v":19.04},{"$f":"+E541+I541","v":0},0.25963979721774799,18.317817324467484,"",-4.4915220828589258E-2,-3.7929762370405219E-2]
["BTH Fuera de Punta Medio",null,{"$f":"+B680+F680+H680+L680+N680+P680+R680+T680+V680+X680","v":0.14855000000000002},{"$f":"+C680+G680+M680+O680+Q680+S680+U680+W680+Y680","v":2.5100000000000002},{"$f":"+E542+I542","v":0},{"$f":"+B542+D542+F542+H542+J542+L542+N542+P542+R542+T542+V542+X542","v":0.12817295138668697},{"$f":"+C542+G542+M542+O542+Q542+S542+U542+W542+Y542","v":2.3224208228092924},{"$f":"+IF(OR(B36=0,E36=0),\"\",(E36-B36)/B36)","v":""},{"$f":"+IF(OR(C36=0,F36=0),\"\",(F36-C36)/C36)","v":-0.13717299638716288},{"$f":"+IF(OR(D36=0,G36=0),\"\",(G36-D36)/D36)","v":-7.473273991661665E-2},{"$f":"+F35/F36-1","v":1.0256988265366274},{"$f":"+F36/F37-1","v":0.6385856043810918},null,{"$f":"+C35/C36-1","v":0.83002356109054154},{"$f":"+C36/C37-1","v":0.78717516843118363}]
["BTH Fuera de Punta Bajo",null,8.3120000000000013E-2,2.5100000000000002,0,7.8221699887995183E-2,2.3224208228092924,"",-5.8930463330183223E-2,-7.473273991661665E-2,{"$f":"+F35/F37-1","v":2.3192809359745881},null,null,{"$f":"+C35/C37-1","v":2.2705726660250232}]
[{"$f":"+A207","v":"BTD"},{"$f":"+E682+I682","v":5.66},null,null,{"$f":"+E544+I544","v":5.66},{"$f":"+B544+D544+F544+H544+J544+L544+N544+P544+R544+T544+V544+X544","v":0},{"$f":"+C544+G544+M544+O544+Q544+S544+U544+W544+Y544","v":0},0,"",""]
["BTD_1 (0-10,000)",null,{"$f":"+B683+F683+H683+L683+N683+P683+R683+T683+V683+X683","v":0.13941000000000001},{"$f":"+C683+G683+M683+O683+Q683+S683+U683+W683+Y683","v":18.43},null,0.13913674572855766,17.639576695415744,"",-1.960076547179839E-3,-4.2887862429965014E-2]
["BTD_2 (10,001-30,000)",null,{"$f":"+B684+F684+H684+L684+N684+P684+R684+T684+V684+X684","v":0.14548},{"$f":"+C684+G684+M684+O684+Q684+S684+U684+W684+Y684","v":18.43},null,0.1452543539409831,17.639576695415744,"",-1.5510452228271823E-3,-4.2887862429965014E-2]
["BTD_3 (30,001-50,000)",null,{"$f":"+B685+F685+H685+L685+N685+P685+R685+T685+V685+X685","v":0.15726999999999999},{"$f":"+C685+G685+M685+O685+Q685+S685+U685+W685+Y685","v":18.43},null,0.15710020649461381,17.639576695415744,"",-1.0796306058763832E-3,-4.2887862429965014E-2]
["BTD_4 (50,001-más)",null,{"$f":"+B686+F686+H686+L686+N686+P686+R686+T686+V686+X686","v":0.16883999999999999},{"$f":"+C686+G686+M686+O686+Q686+S686+U686+W686+Y686","v":18.43},null,0.16875184879608235,17.639576695415744,"",-5.2209905186947003E-4,-4.2887862429965014E-2]
["BTD_5 (xxx)",null,null,{"$f":"+C690+G690+M690+O690+Q690+S690+U690+W690+Y690","v":0},null,{"$f":"+B549+D549+F549+H549+J549+L549+N549+P549+R549+T549+V549+X549","v":0},0,"","",""]
["BTS",{"$f":"+E687+I687","v":3.16},null,{"$f":"+C689+G689+M689+O689+Q689+S689+U689+W689+Y689","v":0},{"$f":"+E550+I550","v":3.16},{"$f":"+B550+D550+F550+H550+J550+L550+N550+P550+R550+T550+V550+X550","v":0},0,0,{"$f":"+IF(OR(C44=0,F44=0),\"\",(F44-C44)/C44)","v":""},""]
["BTS_1 (0-300)",null,{"$f":"+B688+F688+H688+L688+N688+P688+R688+T688+V688+X688","v":0.15430000000000002},{"$f":"+C690+G690+M690+O690+Q690+S690+U690+W690+Y690","v":0},null,{"$f":"+B551+D551+F551+H551+J551+L551+N551+P551+R551+T551+V551+X551","v":0.14517922592043711},0,"",{"$f":"+IF(OR(C45=0,F45=0),\"\",(F45-C45)/C45)","v":-5.911065508465916E-2},""]
["BTS_2 (301-750)",null,{"$f":"+B689+F689+H689+L689+N689+P689+R689+T689+V689+X689","v":0.22286000000000003},{"$f":"+C689+G689+I689+M689+O689+Q689+S689+U689+W689+Y689","v":0},null,{"$f":"+B552+D552+F552+H552+J552+L552+N552+P552+R552+T552+V552+X552","v":0.21003496373943115},0,"",{"$f":"+IF(OR(C46=0,F46=0),\"\",(F46-C46)/C46)","v":-5.7547501842272648E-2},""]
["BTS_3 (751-más)",null,{"$f":"+B690+F690+H690+L690+N690+P690+R690+T690+V690+X690","v":0.33191000000000004},{"$f":"+C690+G690+I690+M690+O690+Q690+S690+U690+W690+Y690","v":0},null,{"$f":"+B553+D553+F553+H553+J553+L553+N553+P553+R553+T553+V553+X553","v":0.31319304730362746},0,"",{"$f":"+IF(OR(C47=0,F47=0),\"\",(F47-C47)/C47)","v":-5.6391650436481505E-2},""]
["BTS_4 (xxx)"]
["BTS_5 (xxx)",null,null,{"$f":"+C707+G707+M707+O707+Q707+S707+U707+W707+Y707","v":0},null,{"$f":"+B555+D555+F555+H555+J555+L555+N555+P555+R555+T555+V555+X555","v":0},{"$f":"+C555+G555+M555+O555+Q555+S555+U555+W555+Y555","v":0},"","",""]
["BTSH",{"$f":"+E691+I691","v":3.06},{"$f":"+B708+F708+H708+L708+N708+P708+R708+T708+V708+X708","v":0},{"$f":"+C708+G708+M708+O708+Q708+S708+U708+W708+Y708","v":0},{"$f":"+E556+I556","v":3.0599999999999987},{"$f":"+B556+D556+F556+H556+J556+L556+N556+P556+R556+T556+V556+X556","v":0},{"$f":"+C556+G556+M556+O556+Q556+S556+U556+W556+Y556","v":0},{"$f":"+IF(OR(B50=0,E50=0),\"\",(E50-B50)/B50)","v":-4.353815782843751E-16},{"$f":"+IF(OR(C50=0,F50=0),\"\",(F50-C50)/C50)","v":""},""]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+B693+F693+H693+L693+N693+P693+R693+T693+V693+X693","v":0.38514999999999999},{"$f":"+C693+G693+M693+O693+Q693+S693+U693+W693+Y693","v":0},null,{"$f":"+B557+D557+F557+H557+J557+L557+N557+P557+R557+T557+V557+X557","v":0.35451841612394658},{"$f":"+C557+G557+M557+O557+Q557+S557+U557+W557+Y557","v":0},"",{"$f":"+IF(OR(C51=0,F51=0),\"\",(F51-C51)/C51)","v":-7.9531569196555671E-2},{"$f":"+IF(OR(D51=0,G51=0),\"\",(G51-D51)/D51)","v":""}]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+B694+E694+F694+H694+L694+N694+P694+R694+T694+V694+X694","v":0.18503999999999998},{"$f":"+C694+G694+M694+O694+Q694+S694+U694+W694+Y694","v":0},null,0.18492690709526488,0,{"$f":"+IF(OR(B52=0,E52=0),\"\",(E52-B52)/B52)","v":""},{"$f":"+IF(OR(C52=0,F52=0),\"\",(F52-C52)/C52)","v":-6.1118085135701192E-4},"",{"$f":"+F51/F52-1","v":0.9170731922819475},{"$f":"+F52/F53-1","v":0.64748016724261848},null,{"$f":"+C51/C52-1","v":1.0814418504107222},{"$f":"+C52/C53-1","v":0.65925394548063121}]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+B695+E695+F695+H695+L695+N695+P695+R695+T695+V695+X695","v":0.11151999999999999},0,null,0.11224833583567587,0,"",6.5309884834637054E-3,"",{"$f":"+F51/F53-1","v":2.1583400634370036},null,null,{"$f":"+C51/C53-1","v":2.4536406025824964}]
["BTSH_2 Punta",null,{"$f":"+B714+F714+H714+L714+N714+P714+R714+T714+V714+X714","v":0},{"$f":"+C714+G714+M714+O714+Q714+S714+U714+W714+Y714","v":0},null,{"$f":"+B560+D560+F560+H560+J560+L560+N560+P560+R560+T560+V560+X560","v":0},{"$f":"+C560+G560+M560+O560+Q560+S560+U560+W560+Y560","v":0},"","",""]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+B715+F715+H715+L715+N715+P715+R715+T715+V715+X715","v":0},{"$f":"+C715+G715+M715+O715+Q715+S715+U715+W715+Y715","v":0},null,{"$f":"+B561+D561+F561+H561+J561+L561+N561+P561+R561+T561+V561+X561","v":0},{"$f":"+C561+G561+M561+O561+Q561+S561+U561+W561+Y561","v":0},"","",""]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+B716+F716+H716+L716+N716+P716+R716+T716+V716+X716","v":0},{"$f":"+C716+G716+M716+O716+Q716+S716+U716+W716+Y716","v":0},null,{"$f":"+B562+D562+F562+H562+J562+L562+N562+P562+R562+T562+V562+X562","v":0},{"$f":"+C562+G562+M562+O562+Q562+S562+U562+W562+Y562","v":0},"","",""]
[{"$f":"+A226","v":"BTSH_3 Punta"},null,{"$f":"+B718+F718+H718+L718+N718+P718+R718+T718+V718+X718","v":0},{"$f":"+C718+G718+M718+O718+Q718+S718+U718+W718+Y718","v":0},null,{"$f":"+B563+D563+F563+H563+J563+L563+N563+P563+R563+T563+V563+X563","v":0},{"$f":"+C563+G563+M563+O563+Q563+S563+U563+W563+Y563","v":0},"","",""]
["BTSH_3 Fuera de Punta Medio",null,0,0,null,0,0,"","",""]
["BTSH_3 Fuera de Punta Bajo",null,0,0,null,0,0,"","",""]
[{"$f":"+A229","v":"BTS Prepago"},{"$f":"+E704+I704","v":0},{"$f":"+B711+F711+H711+L711+N711+P711+R711+T711+V711+X711","v":0},{"$f":"+C711+G711+M711+O711+Q711+S711+U711+W711+Y711","v":0},{"$f":"+E566+I566","v":0},{"$f":"+B566+D566+F566+H566+J566+L566+N566+P566+R566+T566+V566+X566","v":0},{"$f":"+C566+G566+M566+O566+Q566+S566+U566+W566+Y566","v":0},"","",""]
["BTS Prep",null,{"$f":"+B705+D705+F705+H705+L705+N705+P705+R705+T705+V705+X705","v":0.15944},{"$f":"+C705+G705+M705+O705+Q705+S705+U705+W705+Y705","v":0},null,{"$f":"+B567+D567+F567+H567+J567+L567+N567+P567+R567+T567+V567+X567","v":0.15171011067122867},0,"",{"$f":"+IF(OR(C61=0,F61=0),\"\",(F61-C61)/C61)","v":-4.8481493532183478E-2},{"$f":"+IF(OR(D61=0,G61=0),\"\",(G61-D61)/D61)","v":""},null,{"$f":"+F61/F45-1","v":4.4984981214672537E-2},null,{"$f":"+C61/C45-1","v":3.3311730395333639E-2}]
["X1D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X1D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X1D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X1D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X2H",{"$f":"+E717+I717","v":0},{"$f":"+B717+F717+H717+L717+N717+P717+R717+T717+V717+X717","v":0},{"$f":"+C717+G717+M717+O717+Q717+S717+U717+W717+Y717","v":0},{"$f":"+E572+I572","v":0},{"$f":"+B572+D572+F572+H572+J572+L572+N572+P572+R572+T572+V572+X572","v":0},{"$f":"+C572+G572+M572+O572+Q572+S572+U572+W572+Y572","v":0},{"$f":"+IF(OR(B66=0,E66=0),\"\",(E66-B66)/B66)","v":""},{"$f":"+IF(OR(C66=0,F66=0),\"\",(F66-C66)/C66)","v":""},{"$f":"+IF(OR(D66=0,G66=0),\"\",(G66-D66)/D66)","v":""}]
["X2H Punta",null,0,0,null,0,0,"","",""]
["X2H Fuera de Punta",null,0,0,null,0,0,"","",""]
["X2D",{"$f":"+E720+I720","v":0},0,0,{"$f":"+E575+I575","v":0},0,0,"","",""]
["X2D_1 (0 - 10000)",null,0,0,null,0,0,"","",""]
["X2D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X2D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X2D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X2D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X3D",{"$f":"+E726+I726","v":0},{"$f":"+B726+F726+H726+L726+N726+P726+R726+T726+V726+X726","v":0},{"$f":"+C726+G726+M726+O726+Q726+S726+U726+W726+Y726","v":0},{"$f":"+E581+I581","v":0},{"$f":"+B581+D581+F581+H581+J581+L581+N581+P581+R581+T581+V581+X581","v":0},{"$f":"+C581+G581+M581+O581+Q581+S581+U581+W581+Y581","v":0},{"$f":"+IF(OR(B75=0,E75=0),\"\",(E75-B75)/B75)","v":""},{"$f":"+IF(OR(C75=0,F75=0),\"\",(F75-C75)/C75)","v":""},{"$f":"+IF(OR(D75=0,G75=0),\"\",(G75-D75)/D75)","v":""}]
["X3D_1 (0-10,000)",null,0,0,null,0,0,"","",""]
["X3D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X3D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X3D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X3D_5 (xxx)",null,0,0,null,0,0,"","",""]
[]
[]
[{"$f":"+\"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -\"&PremisaCosto!F89","v":"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -2026/2027"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+\"Ingreso a Tarifa Vigente \" &PremisaCosto!F89","v":"Ingreso a Tarifa Vigente 2026/2027"},"Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A19","v":"ATH"},{"$f":"+SUM(C105:E105)","v":194.89783942346131},{"$f":"+SUM(F105:J105)","v":35.621520074820516},{"$f":"+SUM(K105:O105)","v":147.26394743284288},{"$f":"+SUM(P105:Q105)","v":12.012371915797891},{"$f":"+SUM([1]ITV_CD!$O$9:$O$11,[1]ITV_CD!$W$9:$W$11)","v":23.021088492688794},{"$f":"+SUM([1]ITV_CCOMF!$O$8,[1]ITV_CCOMF!$W$8)","v":6.8874800588760528E-4},{"$f":"SUM([1]ITV_CCOMV!$O$9:$O$11,[1]ITV_CCOMV!$W$9:$W$11)","v":10.82454974508698},{"$f":"+SUM([1]ITV_CSERAP!$O$9:$O$11,[1]ITV_CSERAP!$W$9:$W$11)","v":1.7751727695395416},{"$f":"+SUM([1]ITV_CX!$O$8,[1]ITV_CX!$W$8)","v":2.0319499314954546E-5},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z8","v":2.6560855724689385},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z9","v":134.83202079802214},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z9","v":1.9807931234539762},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z8","v":4.2713967271802824},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z8","v":3.5236512117175867},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z8","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z8","v":12.012371915797891}]
[{"$f":"+A23","v":"ATD"},{"$f":"+SUM(C106:E106)","v":6810.257763651085},{"$f":"+SUM(F106:J106)","v":2374.801201051203},{"$f":"+SUM(K106:O106)","v":4222.2812873205603},{"$f":"+SUM(P106:Q106)","v":213.1752752793218},{"$f":"+SUM([1]ITV_CD!$O$12,[1]ITV_CD!$W$12)","v":1762.9088592021862},{"$f":"+SUM([1]ITV_CCOMF!$O$12,[1]ITV_CCOMF!$W$12)","v":377.82747751548635},{"$f":"+SUM([1]ITV_CCOMV!$O$12,[1]ITV_CCOMV!$W$12)","v":191.51126472076959},{"$f":"+SUM([1]ITV_CSERAP!$O$12,[1]ITV_CSERAP!$W$12)","v":31.40690284569958},{"$f":"+SUM([1]ITV_CX!$O$12,[1]ITV_CX!$W$12)","v":11.146696767060895},{"$f":"SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z12","v":46.992283205219671},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z13","v":2257.28258873716},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z13","v":525.37815582879136},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z12","v":1330.2867381113083},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z12","v":62.341521438080363},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z12","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z12","v":213.1752752793218}]
[{"$f":"+A24","v":"MTH"},2680727.8521804712,601557.69390226854,{"$f":"+SUM(K107:O107)","v":1956535.0031241057},122635.1551540971,{"$f":"+SUM([1]ITV_CD!$O$14:$O$16,[1]ITV_CD!$W$14:$W$16)","v":471095.20032000786},{"$f":"+SUM([1]ITV_CCOMF!$O$13,[1]ITV_CCOMF!$W$13)","v":2138.1676495302127},{"$f":"+SUM([1]ITV_CCOMV!$O$14:$O$16,[1]ITV_CCOMV!$W$14:$W$16)","v":110205.83173628175},{"$f":"+SUM([1]ITV_CSERAP!$O$14:$O$16,[1]ITV_CSERAP!$W$14:$W$16)","v":18073.212849476542},{"$f":"+SUM([1]ITV_CX!$O$13,[1]ITV_CX!$W$13)","v":45.281346972252337},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z13","v":27041.874865006248},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z14","v":1732817.9700596337},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z14","v":14848.802259654665},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z13","v":145951.7078776923},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z13","v":35874.648062118846},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z13","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z13","v":122635.1551540971}]
[{"$f":"+A28","v":"MTD"},205943989.27643779,53097863.270401888,143528122.10399616,9318003.9020397272,{"$f":"+SUM([1]ITV_CD!$O$18:$O$52,[1]ITV_CD!$W$18:$W$52)","v":43207341.566021867},{"$f":"+SUM([1]ITV_CCOMF!$O$17,[1]ITV_CCOMF!$W$17)","v":122923.38162424357},{"$f":"+SUM([1]ITV_CCOMV!$O$18:$O$52,[1]ITV_CCOMV!$W$18:$W$52)","v":8381806.9522807589},{"$f":"+SUM([1]ITV_CSERAP!$O$18:$O$52,[1]ITV_CSERAP!$W$18:$W$52)","v":1383204.5955734258},{"$f":"+SUM([1]ITV_CX!$O$17,[1]ITV_CX!$W$17)","v":2586.7749015947038},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z17","v":2054161.9878592503},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z18","v":103007449.63239929},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z18","v":27854332.093513083},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z17","v":7887058.9691449301},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z17","v":2725119.4210796086},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z17","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z17","v":9318003.9020397272}]
[{"$f":"+A34","v":"BTH"},5102446.5359432874,1496014.3915433881,3388484.7314907121,217947.41290918758,{"$f":"SUM([1]ITV_CD!$O$55:$O$57,[1]ITV_CD!$W$55:$W$57)","v":1259130.5037331069},{"$f":"+SUM([1]ITV_CCOMF!$O$54,[1]ITV_CCOMF!$W$54)","v":5683.2657261321492},{"$f":"+SUM([1]ITV_CCOMV!$O$55:$O$57,[1]ITV_CCOMV!$W$55:$W$57)","v":198491.06751846429},{"$f":"+SUM([1]ITV_CSERAP!$O$55:$O$57,[1]ITV_CSERAP!$W$55:$W$57)","v":32551.556078860358},{"$f":"+SUM([1]ITV_CX!$O$54,[1]ITV_CX!$W$54)","v":157.99848682464449},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z54","v":48704.959847317376},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z55","v":2938443.8313090261},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z55","v":39281.93216787398},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z54","v":297440.39309266635},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z54","v":64613.615073828085},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z54","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z54","v":217947.41290918758}]
[{"$f":"+A38","v":"BTD"},318656944.60549068,102160245.88552397,202758128.99578354,13738569.724183228,{"$f":"+SUM([1]ITV_CD!$O$59:$O$93,[1]ITV_CD!$W$59:$W$93)","v":87038004.431418046},{"$f":"+SUM([1]ITV_CCOMF!$O$58,[1]ITV_CCOMF!$W$58)","v":663432.11321054795},{"$f":"+SUM([1]ITV_CCOMV!$O$59:$O$93,[1]ITV_CCOMV!$W$59:$W$93)","v":12395565.684476821},{"$f":"+SUM([1]ITV_CSERAP!$O$59:$O$93,[1]ITV_CSERAP!$W$59:$W$93)","v":2045573.6474382929},{"$f":"+SUM([1]ITV_CX!$O$58,[1]ITV_CX!$W$58)","v":17670.008980280178},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z58","v":3037829.1615165547},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z59","v":149231075.02530587},{"$f":"+SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z59","v":34676650.955678254},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z58","v":11782488.935492057},{"$f":"+SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z58","v":4030084.9177908055},{"$f":"+SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z58","v":0},{"$f":"+SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z58","v":13738569.724183228}]
[{"$f":"+A44","v":"BTS"},456819062.25807393,141913147.96428066,296022452.78196228,18883461.511830989,{"$f":"+SUM([1]ITV_CD!$O$96:$O$121,[1]ITV_CD!$W$96:$W$121)","v":98999954.873162061},{"$f":"+SUM([1]ITV_CCOMF!$O$95,[1]ITV_CCOMF!$W$95)","v":22000835.589596465},{"$f":"+SUM([1]ITV_CCOMV!$O$96:$O$121,[1]ITV_CCOMV!$W$96:$W$121)","v":17735689.016312823},{"$f":"+SUM([1]ITV_CSERAP!$O$96:$O$121,[1]ITV_CSERAP!$W$96:$W$121)","v":2864798.6481623934},{"$f":"+SUM([1]ITV_CX!$O$95,[1]ITV_CX!$W$95)","v":311869.83704692399},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z95","v":4316838.1991484696},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z96","v":190007897.62954468},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z96","v":73473397.877359346},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z95","v":22514896.417952336},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z95","v":5709422.6579574449},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z95","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z95","v":18883461.511830989}]
[{"$f":"+A50","v":"BTSH"},232096.5010660832,71254.227576494814,149180.06593758552,11662.207552002867,{"$f":"+SUM([1]ITV_CD!$O$127,[1]ITV_CD!$W$127)","v":56545.471469904485},{"$f":"+SUM([1]ITV_CCOMF!$O$127,[1]ITV_CCOMF!$W$127)","v":2487.1183759844976},{"$f":"+SUM([1]ITV_CCOMV!$O$127,[1]ITV_CCOMV!$W$127)","v":10427.978243043601},{"$f":"+SUM([1]ITV_CSERAP!$O$127,[1]ITV_CSERAP!$W$127)","v":1763.184727084667},{"$f":"+SUM([1]ITV_CX!$O$127,[1]ITV_CX!$W$127)","v":30.474760477558942},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z127","v":2569.2120308948006},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z128","v":87644.91896233063},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z128","v":42127.520800701503},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z127","v":13450.580632331601},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z127","v":3387.8335113269668},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z127","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z127","v":11662.207552002867}]
[{"$f":"+A60","v":"BTS Prepago"},1497600.2880362619,673430.56800882914,718835.25932535564,105334.46070207719,{"$f":"+SUM([1]ITV_CD!$O$141:$O$149,[1]ITV_CD!$W$141:$W$149)","v":465079.21601910918},{"$f":"+SUM([1]ITV_CCOMF!$O$140,[1]ITV_CCOMF!$W$140)","v":104773.67386604128},{"$f":"+SUM([1]ITV_CCOMV!$O$141:$O$149,[1]ITV_CCOMV!$W$141:$W$149)","v":82622.5938426231},{"$f":"+SUM([1]ITV_CSERAP!$O$141:$O$149,[1]ITV_CSERAP!$W$141:$W$149)","v":13552.348537534332},{"$f":"+SUM([1]ITV_CX!$O$140,[1]ITV_CX!$W$140)","v":7402.7357435212716},{"$f":"+SUM([1]ITV_CCONAP!$O$7,[1]ITV_CCONAP!$W$7)*[1]ITV_CCONAP!$Z140","v":20188.326097292524},{"$f":"+SUM([1]ITV_CENEGEN!$O$8,[1]ITV_CENEGEN!$W$8)*[1]ITV_CENEGEN!$Z141","v":408317.21594488312},{"$f":"SUM([1]ITV_CPOTGEN!$O$8,[1]ITV_CPOTGEN!$W$8)*[1]ITV_CPOTGEN!$Z141","v":157890.5595060341},{"$f":"+SUM([1]ITV_CPT!$O$7,[1]ITV_CPT!$W$7)*[1]ITV_CPT!$Z140","v":105708.3185927678},{"$f":"SUM([1]ITV_CPET!$O$7,[1]ITV_CPET!$W$7)*[1]ITV_CPET!$Z140","v":26730.839184378066},{"$f":"SUM([1]ITV_CPERDP!$O$7,[1]ITV_CPERDP!$W$7)*[1]ITV_CPERDP!$Z140","v":0},{"$f":"SUM([1]ITV_CPERDE!$O$7,[1]ITV_CPERDE!$W$7)*[1]ITV_CPERDE!$Z140","v":105334.46070207719}]
[{"$f":"+A66","v":"X2H"},{"$f":"+SUM(C114:E114)","v":0},{"$f":"+SUM(F114:J114)","v":0},{"$f":"+SUM(K114:O114)","v":0},{"$f":"+SUM(P114:Q114)","v":0}]
[{"$f":"+A69","v":"X2D"},{"$f":"+SUM(C115:E115)","v":0},{"$f":"+SUM(F115:J115)","v":0},{"$f":"+SUM(K115:O115)","v":0},{"$f":"+SUM(P115:Q115)","v":0}]
[{"$f":"+A75","v":"X3D"},{"$f":"+SUM(C116:E116)","v":0},{"$f":"+SUM(F116:J116)","v":0},{"$f":"+SUM(K116:O116)","v":0},{"$f":"+SUM(P116:Q116)","v":0}]
["Total",{"$f":"+SUM(B105:B116)","v":990939872.47283149},{"$f":"+SUM(C105:C116)","v":300015924.42395866},{"$f":"+SUM(D105:D116)","v":648526108.48685455},{"$f":"+SUM(E105:E116)","v":42397839.562018499},{"$f":"+SUM(F105:F116)","v":231498937.19209182},{"$f":"+SUM(G105:G116)","v":22902651.138215207},38915011.460225284,6359550.3754426828,339774.25798368111,9507383.3697335627,447416038.33813524,136259057.10023388,42748329.880919613,12595299.797832159,0,42397839.562018499]
[{"$f":"+\"Ingreso a Tarifa Nueva\"","v":"Ingreso a Tarifa Nueva"},{"$f":"+B104","v":"Total"},{"$f":"+C104","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C119:E119)","v":181.9797227949808},{"$f":"+SUM(F119:J119)","v":32.341554110143335},{"$f":"+SUM(K119:O119)","v":138.11685930208998},{"$f":"+SUM(P119:Q119)","v":11.521309382747489},{"$f":"+CD!$Z11+CD!$AE11","v":20.826617800016727},{"$f":"+CCOMF!$Z11+CCOMF!$AE11","v":6.8874800588760517E-4},{"$f":"+CCOMV!$Z11+CCOMV!$AE11","v":9.7290113311724493},{"$f":"+CSERAP!$Z11+CSERAP!$AE11","v":1.7852159114489567},{"$f":"+CX!$Z11+CX!$AE11","v":2.0319499314954522E-5},{"$f":"+CCONAP!$Z11+CCONAP!$AE11","v":2.1061520588219733},{"$f":"+CENEGEN!$Z11+CENEGEN!$AE11","v":113.15994271049293},{"$f":"+CPOTGEN!$Z11+CPOTGEN!$AE11","v":14.716820143710466},{"$f":"+CPT!$Z11+CPT!$AE11","v":5.0703132712594314},{"$f":"+CPET!$Z11+CPET!$AE11","v":3.0636311178051505},{"$f":"+CPERDP!$AT11+CPERDP!$AY11","v":0},{"$f":"+CPERDE!$AT11+CPERDE!$AY11","v":11.521309382747489}]
["ATD",6942.5600425495368,{"$f":"+SUM(F120:J120)","v":2187.5481132770069},4550.5512019106518,204.4607273618777,{"$f":"+CD!$Z15+CD!$AE15","v":1594.8606877788504},{"$f":"+CCOMF!$Z15+CCOMF!$AE15","v":377.82747751548624},{"$f":"+CCOMV!$Z15+CCOMV!$AE15","v":172.12866201305101},{"$f":"+CSERAP!$Z15+CSERAP!$AE15","v":31.584589202558458},{"$f":"+CX!$Z15+CX!$AE15","v":11.146696767060886},{"$f":"+CCONAP!$Z15+CCONAP!$AE15","v":37.262690271465672},{"$f":"+CENEGEN!$Z15+CENEGEN!$AE15","v":1894.4607290691674},{"$f":"+CPOTGEN!$Z15+CPOTGEN!$AE15","v":985.52322142341575},{"$f":"+CPT!$Z15+CPT!$AE15","v":1579.1018567546662},{"$f":"+CPET!$Z15+CPET!$AE15","v":54.202704391937267},{"$f":"+CPERDP!$AT15+CPERDP!$AY15","v":0},{"$f":"+CPERDE!$AT15+CPERDE!$AY15","v":204.4607273618777}]
["MTH",2509840.4972065417,545599.30529504188,1846619.328915948,117621.86299555175,{"$f":"+CD!$Z16+CD!$AE16","v":426188.34846158879},{"$f":"+CCOMF!$Z16+CCOMF!$AE16","v":2138.1676495302122},{"$f":"+CCOMV!$Z16+CCOMV!$AE16","v":99052.044747654669},{"$f":"+CSERAP!$Z16+CSERAP!$AE16","v":18175.463089295976},{"$f":"+CX!$Z16+CX!$AE16","v":45.281346972252273},{"$f":"+CCONAP!$Z16+CCONAP!$AE16","v":21442.946346189354},{"$f":"+CENEGEN!$Z16+CENEGEN!$AE16","v":1454295.3599530803},{"$f":"+CPOTGEN!$Z16+CPOTGEN!$AE16","v":166439.55809217863},{"$f":"+CPT!$Z16+CPT!$AE16","v":173250.32739437436},{"$f":"+CPET!$Z16+CPET!$AE16","v":31191.137130125335},{"$f":"+CPERDP!$AT16+CPERDP!$AY16","v":0},{"$f":"+CPERDE!$AT16+CPERDE!$AY16","v":117621.86299555175}]
["MTD",201859621.44918609,48138664.895369291,144783870.1451067,8937086.408710083,{"$f":"+CD!$Z20+CD!$AE20","v":39088629.07313183},{"$f":"+CCOMF!$Z20+CCOMF!$AE20","v":122923.38162424356},{"$f":"+CCOMV!$Z20+CCOMV!$AE20","v":7533495.4805154782},{"$f":"+CSERAP!$Z20+CSERAP!$AE20","v":1391030.185196148},{"$f":"+CX!$Z20+CX!$AE20","v":2586.7749015947011},{"$f":"+CCONAP!$Z20+CCONAP!$AE20","v":1628854.7118841719},{"$f":"+CENEGEN!$Z20+CENEGEN!$AE20","v":86450659.347584888},{"$f":"+CPOTGEN!$Z20+CPOTGEN!$AE20","v":44972762.426314466},{"$f":"+CPT!$Z20+CPT!$AE20","v":9362244.3235002793},{"$f":"+CPET!$Z20+CPET!$AE20","v":2369349.3358229077},{"$f":"+CPERDP!$AT20+CPERDP!$AY20","v":0},{"$f":"+CPERDE!$AT20+CPERDE!$AY20","v":8937086.408710083}]
["BTH",4761371.5401937319,1356083.7160466469,3196250.0428581289,209037.78128895664,{"$f":"+CD!$Z76+CD!$AE76","v":1139104.6852819943},{"$f":"+CCOMF!$Z76+CCOMF!$AE76","v":5683.2657261321483},{"$f":"+CCOMV!$Z76+CCOMV!$AE76","v":178402.04817359761},{"$f":"+CSERAP!$Z76+CSERAP!$AE76","v":32735.718378098412},{"$f":"+CX!$Z76+CX!$AE76","v":157.99848682464437},{"$f":"+CCONAP!$Z76+CCONAP!$AE76","v":38620.763020792569},{"$f":"+CENEGEN!$Z76+CENEGEN!$AE76","v":2466136.2608147487},{"$f":"+CPOTGEN!$Z76+CPOTGEN!$AE76","v":282241.58637097443},{"$f":"+CPT!$Z76+CPT!$AE76","v":353073.26123788446},{"$f":"+CPET!$Z76+CPET!$AE76","v":56178.171413728771},{"$f":"+CPERDP!$AT76+CPERDP!$AY76","v":0},{"$f":"+CPERDE!$AT76+CPERDE!$AY76","v":209037.78128895664}]
["BTD",317404539.69280452,92626997.667082965,211600601.33671451,13176940.689007049,{"$f":"+CD!$Z80+CD!$AE80","v":78747729.214360505},{"$f":"+CCOMF!$Z80+CCOMF!$AE80","v":663432.11321054795},{"$f":"+CCOMV!$Z80+CCOMV!$AE80","v":11141020.837013122},{"$f":"+CSERAP!$Z80+CSERAP!$AE80","v":2057145.4935185141},{"$f":"+CX!$Z80+CX!$AE80","v":17670.008980280156},{"$f":"+CCONAP!$Z80+CCONAP!$AE80","v":2408856.9318684265},{"$f":"+CENEGEN!$Z80+CENEGEN!$AE80","v":125244580.63107665},{"$f":"+CPOTGEN!$Z80+CPOTGEN!$AE80","v":66456944.442765497},{"$f":"+CPT!$Z80+CPT!$AE80","v":13986270.495068282},{"$f":"+CPET!$Z80+CPET!$AE80","v":3503948.8359356634},{"$f":"+CPERDP!$AT80+CPERDP!$AY80","v":0},{"$f":"+CPERDE!$AT80+CPERDE!$AY80","v":13176940.689007049}]
["BTS",433093107.87094772,130622890.42267376,284358706.76411957,18111510.68415438,{"$f":"+CD!$Z136+CD!$AE136","v":89491048.66688998},{"$f":"+CCOMF!$Z136+CCOMF!$AE136","v":22000835.589596458},{"$f":"+CCOMV!$Z136+CCOMV!$AE136","v":15940433.897346761},{"$f":"+CSERAP!$Z136+CSERAP!$AE136","v":2878702.4317936371},{"$f":"+CX!$Z136+CX!$AE136","v":311869.83704692352},{"$f":"+CCONAP!$Z136+CCONAP!$AE136","v":3423051.4841005616},{"$f":"+CENEGEN!$Z136+CENEGEN!$AE136","v":175413903.54714227},{"$f":"+CPOTGEN!$Z136+CPOTGEN!$AE136","v":73831652.584776074},{"$f":"+CPT!$Z136+CPT!$AE136","v":26726053.654195473},{"$f":"+CPET!$Z136+CPET!$AE136","v":4964045.4939051811},{"$f":"+CPERDP!$AT136+CPERDP!$AY136","v":0},{"$f":"+CPERDE!$AT136+CPERDE!$AY136","v":18111510.68415438}]
["BTSH",{"$f":"+SUM(C126:E126)","v":225698.32449174963},64818.639686628725,{"$f":"+SUM(K126:O126)","v":149694.22516115732},{"$f":"+SUM(P126:Q126)","v":11185.459643963619},{"$f":"+CD!$Z196+CD!$AE196","v":51155.310193922545},{"$f":"+CCOMF!$Z196+CCOMF!$AE196","v":2487.1183759844967},{"$f":"+CCOMV!$Z196+CCOMV!$AE196","v":9372.5763099573433},{"$f":"+CSERAP!$Z196+CSERAP!$AE196","v":1773.1600462867802},{"$f":"+CX!$Z196+CX!$AE196","v":30.47476047755891},{"$f":"+CCONAP!$Z196+CCONAP!$AE196","v":2037.2653895293688},{"$f":"+CENEGEN!$Z196+CENEGEN!$AE196","v":80913.149153568709},{"$f":"+CPOTGEN!$Z196+CPOTGEN!$AE196","v":47831.905998460716},{"$f":"+CPT!$Z196+CPT!$AE196","v":15966.359915080197},{"$f":"+CPET!$Z196+CPET!$AE196","v":2945.5447045183437},{"$f":"+CPERDP!$AT196+CPERDP!$AY196","v":0},{"$f":"+CPERDE!$AT196+CPERDE!$AY196","v":11185.459643963619}]
["BTS Prepago",1425353.4451401264,620811.73508135579,703513.29377926351,101028.41627950702,{"$f":"+CD!$Z209+CD!$AE209","v":420745.83383619273},{"$f":"+CCOMF!$Z209+CCOMF!$AE209","v":104773.67381100143},{"$f":"+CCOMV!$Z209+CCOMV!$AE209","v":74260.46996996901},{"$f":"+CSERAP!$Z209+CSERAP!$AE209","v":13629.02172067135},{"$f":"+CX!$Z209+CX!$AE209","v":7402.7357435212634},{"$f":"+CCONAP!$Z209+CCONAP!$AE209","v":16008.401617293626},{"$f":"+CENEGEN!$Z209+CENEGEN!$AE209","v":342686.79272593634},{"$f":"+CPOTGEN!$Z209+CPOTGEN!$AE209","v":196097.1612643082},{"$f":"+CPT!$Z209+CPT!$AE209","v":125479.86639425287},{"$f":"+CPET!$Z209+CPET!$AE209","v":23241.07177747236},{"$f":"+CPERDP!$AT209+CPERDP!$AY209","v":0},{"$f":"+CPERDE!$AT209+CPERDE!$AY209","v":101028.41627950702}]
["X2H",{"$f":"+SUM(C128:E128)","v":0},{"$f":"+SUM(F128:J128)","v":0},{"$f":"+SUM(K128:O128)","v":0},{"$f":"+SUM(P128:Q128)","v":0},{"$f":"+CD!$Z265+CD!$AE265","v":0},{"$f":"+CCOMF!$Z265+CCOMF!$AE265","v":0},{"$f":"+CCOMV!$Z265+CCOMV!$AE265","v":0},{"$f":"+CSERAP!$Z265+CSERAP!$AE265","v":0},{"$f":"+CX!$Z265+CX!$AE265","v":0},{"$f":"+CCONAP!$Z265+CCONAP!$AE265","v":0},{"$f":"+CENEGEN!$Z265+CENEGEN!$AE265","v":0},{"$f":"+CPOTGEN!$Z265+CPOTGEN!$AE265","v":0},{"$f":"+CPT!$Z265+CPT!$AE265","v":0},{"$f":"+CPET!$Z265+CPET!$AE265","v":0},{"$f":"+CPERDP!$AT265+CPERDP!$AY265","v":0},{"$f":"+CPERDE!$AT265+CPERDE!$AY265","v":0}]
["X2D",{"$f":"+SUM(C129:E129)","v":0},{"$f":"+SUM(F129:J129)","v":0},{"$f":"+SUM(K129:O129)","v":0},{"$f":"+SUM(P129:Q129)","v":0},{"$f":"+CD!$Z268+CD!$AE268","v":0},{"$f":"+CCOMF!$Z268+CCOMF!$AE268","v":0},{"$f":"+CCOMV!$Z268+CCOMV!$AE268","v":0},{"$f":"+CSERAP!$Z268+CSERAP!$AE268","v":0},{"$f":"+CX!$Z268+CX!$AE268","v":0},{"$f":"+CCONAP!$Z268+CCONAP!$AE268","v":0},{"$f":"+CENEGEN!$Z268+CENEGEN!$AE268","v":0},{"$f":"+CPOTGEN!$Z268+CPOTGEN!$AE268","v":0},{"$f":"+CPT!$Z268+CPT!$AE268","v":0},{"$f":"+CPET!$Z268+CPET!$AE268","v":0},{"$f":"+CPERDP!$AT268+CPERDP!$AY268","v":0},{"$f":"+CPERDE!$AT268+CPERDE!$AY268","v":0}]
["X3D",{"$f":"+SUM(C130:E130)","v":0},{"$f":"+SUM(F130:J130)","v":0},{"$f":"+SUM(K130:O130)","v":0},{"$f":"+SUM(P130:Q130)","v":0},{"$f":"+CD!$Z324+CD!$AE324","v":0},{"$f":"+CCOMF!$Z324+CCOMF!$AE324","v":0},{"$f":"+CCOMV!$Z324+CCOMV!$AE324","v":0},{"$f":"+CSERAP!$Z324+CSERAP!$AE324","v":0},{"$f":"+CX!$Z324+CX!$AE324","v":0},{"$f":"+CCONAP!$Z324+CCONAP!$AE324","v":0},{"$f":"+CENEGEN!$Z324+CENEGEN!$AE324","v":0},{"$f":"+CPOTGEN!$Z324+CPOTGEN!$AE324","v":0},{"$f":"+CPT!$Z324+CPT!$AE324","v":0},{"$f":"+CPET!$Z324+CPET!$AE324","v":0},{"$f":"+CPERDP!$AT324+CPERDP!$AY324","v":0},{"$f":"+CPERDE!$AT324+CPERDE!$AY324","v":0}]
["Total",{"$f":"+SUM(B119:B127)","v":961286657.35973585},{"$f":"+SUM(C119:C127)","v":273978086.27090311},{"$f":"+SUM(D119:D127)","v":646643943.80471659},{"$f":"+SUM(E119:E127)","v":40664627.284116238},209366216.81946161,22902651.138160158,34976219.211749882,6393224.8435477661,339774.25798368064,{"$f":"+SUM(K119:K127)","v":7538911.8730692947},{"$f":"+SUM(L119:L127)","v":391455182.7091229},185954969.90562353,50743922.459875643,{"$f":"+SUM(O119:O127)","v":10950956.857025107},0,{"$f":"+SUM(Q119:Q127)","v":40664627.284116238}]
["Diferencias",{"$f":"+B118","v":"Total"},{"$f":"+C118","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A119","v":"ATH"},{"$f":"+IF(B105=0,\"\",(B119-B105)/B105)","v":-6.6281476832654174E-2},{"$f":"+IF(C105=0,\"\",(C119-C105)/C105)","v":-9.2078214455414642E-2},{"$f":"+IF(D105=0,\"\",(D119-D105)/D105)","v":-6.2113560652204254E-2},{"$f":"+IF(E105=0,\"\",(E119-E105)/E105)","v":-4.0879731038346218E-2},-9.5324367193540926E-2,-1.5741637917169261E-16,-0.10120868208968885,5.6575574398993293E-3,-1.1672001438374745E-15,{"$f":"+IF(K105=0,\"\",(K119-K105)/K105)","v":-0.20704660999900687},-0.16073391142000243,6.4297613261339714,0.18703871241820832,{"$f":"+IF(O105=0,\"\",(O119-O105)/O105)","v":-0.13055210810385559},"",{"$f":"+IF(Q105=0,\"\",(Q119-Q105)/Q105)","v":-4.0879731038346218E-2}]
["ATD",1.9426912092020791E-2,{"$f":"+IF(C106=0,\"\",(C120-C106)/C106)","v":-7.8850005504169651E-2},7.7747050054642386E-2,-4.0879731038346231E-2,-9.5324367193541079E-2,-3.0089616157405136E-16,-0.10120868208968865,5.657557439899168E-3,-7.9680863152637424E-16,-0.2070466099990069,-0.16073391142000251,0.87583592977659896,0.18703871241820869,-0.13055210810385556,"",-4.0879731038346231E-2]
["MTH",-6.3746625691575437E-2,{"$f":"+IF(C107=0,\"\",(C121-C107)/C107)","v":-9.3022480095347068E-2},-5.617874151632829E-2,-4.087973103834619E-2,-9.5324367193540774E-2,-2.1268086765150473E-16,-0.10120868208968882,5.6575574398989754E-3,-1.4122558292622306E-15,-0.20704660999900684,-0.16073391142000232,10.208955118515362,0.18703871241820841,-0.13055210810385554,"",-4.087973103834619E-2]
["MTD",-1.9832420657683154E-2,{"$f":"+IF(C108=0,\"\",(C122-C108)/C108)","v":-9.3397324667807882E-2},8.74914283488408E-3,-4.0879731038346176E-2,-9.5324367193398027E-2,-1.1838199564709054E-16,-0.10120866259445979,5.6575792531097244E-3,-1.0547821937025596E-15,-0.20704660999900662,-0.16073391142000218,0.61456976513854544,0.18703871241820832,-0.1305521081038554,"",-4.0879731038346176E-2]
["BTH",-6.6845383552167126E-2,{"$f":"+IF(C109=0,\"\",(C123-C109)/C109)","v":-9.3535647977543449E-2},-5.6731755892555705E-2,-4.0879731038346051E-2,-9.5324367168658497E-2,-1.6003029694546794E-16,-0.10120868206322653,5.6575574695076755E-3,-7.1954383871911388E-16,-0.20704660999900681,-0.16073391142000237,6.1850230066279845,0.18703871241820852,-0.13055210810385554,"",-4.0879731038346051E-2]
["BTD",-3.9302608459912706E-3,{"$f":"+IF(C110=0,\"\",(C124-C110)/C110)","v":-9.3316613872714491E-2},4.3610938731412599E-2,-4.0879731038346342E-2,-9.5248911911691381E-2,0,-0.10120916458333055,5.6570175777894173E-3,-1.2353062676374585E-15,-0.20704660999900687,-0.16073391142000221,0.91647528268248935,0.18703871241820866,-0.13055210810385529,"",-4.0879731038346342E-2]
["BTS",-5.193731248833601E-2,{"$f":"+IF(C111=0,\"\",(C125-C111)/C111)","v":-7.9557516012883064E-2},-3.9401558592022531E-2,-4.0879731038345989E-2,-9.6049601421079572E-2,-3.3864989202714574E-16,-0.10122274456407264,4.8533196705332973E-3,-1.4931270420924861E-15,-0.20704660999900679,-7.6807302562002355E-2,4.8759784869990812E-3,0.18703871241820835,-0.13055210810385576,"",-4.0879731038345989E-2]
["BTSH",-2.7566880779955675E-2,-9.0318681554117999E-2,3.4465678798326436E-3,-4.0879731038346259E-2,-9.5324367024701095E-2,-3.6568211250215026E-16,-0.1012086819216664,5.6575576278992236E-3,-1.0492099891236189E-15,-0.20704660999900673,-7.6807302562002522E-2,0.13540756943058049,0.18703871241820852,-0.13055210810385567,"",-4.0879731038346259E-2]
["BTS Prepago",-4.8241739450297291E-2,-7.8135498189597308E-2,-2.1314988861943378E-2,-4.0879731038346356E-2,-9.5324367668786297E-2,-5.2532141382935197E-10,-0.10120868256184258,5.6575569116057902E-3,-1.1057334206641241E-15,-0.20704660999900687,-0.16073391142000229,0.24198154644460529,0.18703871241820857,-0.13055210810385567,"",-4.0879731038346356E-2]
[{"$f":"+A128","v":"X2H"}]
[{"$f":"+A129","v":"X2D"}]
[{"$f":"+A130","v":"X3D"}]
["Total",{"$f":"+(SUM(B119:B130)-SUM(B105:B116))/SUM(B105:B116)","v":-2.9924333389772486E-2},{"$f":"+(SUM(C119:C130)-SUM(C105:C116))/SUM(C105:C116)","v":-8.6788187003903644E-2},{"$f":"+(SUM(D119:D130)-SUM(D105:D116))/SUM(D105:D116)","v":-2.9022188274415743E-3},{"$f":"+(SUM(E119:E130)-SUM(E105:E116))/SUM(E105:E116)","v":-4.0879731038345975E-2},{"$f":"+(SUM(F119:F130)-SUM(F105:F116))/SUM(F105:F116)","v":-9.5606142477730041E-2},{"$f":"+(SUM(G119:G130)-SUM(G105:G116))/SUM(G105:G116)","v":-2.4035913749966685E-12},-0.10121524061482572,5.2951020303442882E-3,-1.3705019623061155E-15,{"$f":"+(SUM(K119:K130)-SUM(K105:K116))/SUM(K105:K116)","v":-0.20704660999900679},{"$f":"+(SUM(L119:L130)-SUM(L105:L116))/SUM(L105:L116)","v":-0.12507565852326433},0.36471640023776697,0.18703871241820844,{"$f":"+(SUM(O119:O130)-SUM(O105:O116))/SUM(O105:O116)","v":-0.1305521081038554},null,{"$f":"+(SUM(Q119:Q130)-SUM(Q105:Q116))/SUM(Q105:Q116)","v":-4.0879731038345975E-2}]
[]
["Análisis de Impacto de Tarifa Media Vigente vs. Tarifa Media Nueva"]
["Tarifa Media Vigente","Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C149:E149)","v":146.02191453198137},{"$f":"+SUM(F149:J149)","v":26.688456758944213},{"$f":"+SUM(K149:O149)","v":110.33351426209919},{"$f":"+SUM(P149:Q149)","v":8.9999435109379782},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",F105/[1]EnergíaVig!$V$8)","v":17.247925509367775},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",G105/[1]EnergíaVig!$V$8)","v":5.1602574326786428E-4},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",H105/[1]EnergíaVig!$V$8)","v":8.1100000000000012},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",I105/[1]EnergíaVig!$V$8)","v":1.3300000000000003},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",J105/[1]EnergíaVig!$V$8)","v":1.5223833168587582E-5},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",K105/[1]EnergíaVig!$V$8)","v":1.9900000000000007},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",L105/[1]EnergíaVig!$V$8)","v":101.01923076923079},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",M105/[1]EnergíaVig!$V$8)","v":1.4840554673881881},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",N105/[1]EnergíaVig!$V$8)","v":3.2002280254802176},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",O105/[1]EnergíaVig!$V$8)","v":2.6400000000000006},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",P105/[1]EnergíaVig!$V$8)","v":0},{"$f":"+IF([1]EnergíaVig!$V$8=0,\"\",Q105/[1]EnergíaVig!$V$8)","v":8.9999435109379782}]
["ATD",{"$f":"+SUM(C150:E150)","v":288.39656269692216},{"$f":"+SUM(F150:J150)","v":100.56660514777816},{"$f":"+SUM(K150:O150)","v":178.802543495793},{"$f":"+SUM(P150:Q150)","v":9.0274140533510039},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",F106/[1]EnergíaVig!$V$12)","v":74.654568591437979},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",G106/[1]EnergíaVig!$V$12)","v":16.000003170143966},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",H106/[1]EnergíaVig!$V$12)","v":8.11},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",I106/[1]EnergíaVig!$V$12)","v":1.33},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",J106/[1]EnergíaVig!$V$12)","v":0.4720333861962111},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",K106/[1]EnergíaVig!$V$12)","v":1.99},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",L106/[1]EnergíaVig!$V$12)","v":95.59},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",M106/[1]EnergíaVig!$V$12)","v":22.248387581711832},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",N106/[1]EnergíaVig!$V$12)","v":56.33415591408118},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",O106/[1]EnergíaVig!$V$12)","v":2.6399999999999997},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",P106/[1]EnergíaVig!$V$12)","v":0},{"$f":"+IF([1]EnergíaVig!$V$12=0,\"\",Q106/[1]EnergíaVig!$V$12)","v":9.0274140533510039}]
["MTH",197.27361554884203,44.268373285560564,{"$f":"+SUM(K151:O151)","v":143.98057367151677},9.0246685917646996,{"$f":"+F107/[1]EnergíaVig!$V$13","v":34.667694208213653},{"$f":"+G107/[1]EnergíaVig!$V$13","v":0.15734684239927751},{"$f":"+H107/[1]EnergíaVig!$V$13","v":8.1099999999999977},{"$f":"+I107/[1]EnergíaVig!$V$13","v":1.33},{"$f":"+J107/[1]EnergíaVig!$V$13","v":3.3322349476363243E-3},{"$f":"+K107/[1]EnergíaVig!$V$13","v":1.9899999999999995},{"$f":"+L107/[1]EnergíaVig!$V$13","v":127.5173329376278},{"$f":"+M107/[1]EnergíaVig!$V$13","v":1.0927170044319319},{"$f":"+N107/[1]EnergíaVig!$V$13","v":10.740523729457044},{"$f":"+O107/[1]EnergíaVig!$V$13","v":2.6399999999999997},{"$f":"+P107/[1]EnergíaVig!$V$13","v":0},{"$f":"+Q107/[1]EnergíaVig!$V$13","v":9.0246685917646996}]
["MTD",199.42605524858845,51.417365718459799,138.98559170870882,9.0230978214198441,{"$f":"+F108/[1]EnergíaVig!$V$17","v":41.839869745962766},{"$f":"+G108/[1]EnergíaVig!$V$17","v":0.11903297193216214},{"$f":"+H108/[1]EnergíaVig!$V$17","v":8.1165306267075827},{"$f":"+I108/[1]EnergíaVig!$V$17","v":1.3394274679542071},{"$f":"+J108/[1]EnergíaVig!$V$17","v":2.5049059030736588E-3},{"$f":"+K108/[1]EnergíaVig!$V$17","v":1.9891496883188613},{"$f":"+L108/[1]EnergíaVig!$V$17","v":99.747360501175464},{"$f":"+M108/[1]EnergíaVig!$V$17","v":26.97276861786521},{"$f":"+N108/[1]EnergíaVig!$V$17","v":7.6374409530267702},{"$f":"+O108/[1]EnergíaVig!$V$17","v":2.6388719483225094},{"$f":"+P108/[1]EnergíaVig!$V$17","v":0},{"$f":"+Q108/[1]EnergíaVig!$V$17","v":9.0230978214198441}]
["BTH",208.47709634414994,61.124547653955538,138.44759623670888,8.9049524534855315,{"$f":"+F109/[1]EnergíaVig!$V$54","v":51.445883751547576},{"$f":"+G109/[1]EnergíaVig!$V$54","v":0.23220835887057817},{"$f":"+H109/[1]EnergíaVig!$V$54","v":8.1099999999999977},{"$f":"+I109/[1]EnergíaVig!$V$54","v":1.3299999999999996},{"$f":"+J109/[1]EnergíaVig!$V$54","v":6.4555435373869884E-3},{"$f":"+K109/[1]EnergíaVig!$V$54","v":1.9899999999999993},{"$f":"+L109/[1]EnergíaVig!$V$54","v":120.05970732007565},{"$f":"+M109/[1]EnergíaVig!$V$54","v":1.6049914682020785},{"$f":"+N109/[1]EnergíaVig!$V$54","v":12.152897448431169},{"$f":"+O109/[1]EnergíaVig!$V$54","v":2.6399999999999997},{"$f":"+P109/[1]EnergíaVig!$V$54","v":0},{"$f":"+Q109/[1]EnergíaVig!$V$54","v":8.9049524534855315}]
["BTD",208.67665333989197,66.900968507573765,132.77880338895702,8.9968814433612039,{"$f":"+F110/[1]EnergíaVig!$V$58","v":56.997971598005599},{"$f":"+G110/[1]EnergíaVig!$V$58","v":0.4344571660736497},{"$f":"+H110/[1]EnergíaVig!$V$58","v":8.1173977441283096},{"$f":"+I110/[1]EnergíaVig!$V$58","v":1.3395705636861988},{"$f":"+J110/[1]EnergíaVig!$V$58","v":1.1571435680009243E-2},{"$f":"+K110/[1]EnergíaVig!$V$58","v":1.98936201948596},{"$f":"+L110/[1]EnergíaVig!$V$58","v":97.725914459981226},{"$f":"+M110/[1]EnergíaVig!$V$58","v":22.7084568309823},{"$f":"+N110/[1]EnergíaVig!$V$58","v":7.7159164446166058},{"$f":"+O110/[1]EnergíaVig!$V$58","v":2.6391536338909214},{"$f":"+P110/[1]EnergíaVig!$V$58","v":0},{"$f":"+Q110/[1]EnergíaVig!$V$58","v":8.9968814433612039}]
["BTS",213.58568384701348,66.351470985047698,138.40525327243654,8.8289595895292496,{"$f":"+F111/[1]EnergíaVig!$V$95","v":46.287414010018303},{"$f":"+G111/[1]EnergíaVig!$V$95","v":10.286487370693386},{"$f":"+H111/[1]EnergíaVig!$V$95","v":8.2923187318901963},{"$f":"+I111/[1]EnergíaVig!$V$95","v":1.3394361770439671},{"$f":"+J111/[1]EnergíaVig!$V$95","v":0.14581469540185901},{"$f":"+K111/[1]EnergíaVig!$V$95","v":2.0183370507011724},{"$f":"+L111/[1]EnergíaVig!$V$95","v":88.838163956942807},{"$f":"+M111/[1]EnergíaVig!$V$95","v":34.352476126169243},{"$f":"+N111/[1]EnergíaVig!$V$95","v":10.526836433669491},{"$f":"+O111/[1]EnergíaVig!$V$95","v":2.6694397049538217},{"$f":"+P111/[1]EnergíaVig!$V$95","v":0},{"$f":"+Q111/[1]EnergíaVig!$V$95","v":8.8289595895292496}]
["BTSH",184.28874553024261,56.577122677346402,118.45162285289621,9.259999999999998,{"$f":"+F112/[1]EnergíaVig!$V$127","v":44.89810899664451},{"$f":"+G112/[1]EnergíaVig!$V$127","v":1.974816179434326},{"$f":"+H112/[1]EnergíaVig!$V$127","v":8.2799999999999994},{"$f":"+I112/[1]EnergíaVig!$V$127","v":1.4000000000000001},{"$f":"+J112/[1]EnergíaVig!$V$127","v":2.4197501267565022E-2},{"$f":"+K112/[1]EnergíaVig!$V$127","v":2.04},{"$f":"+L112/[1]EnergíaVig!$V$127","v":69.591622852896208},{"$f":"+M112/[1]EnergíaVig!$V$127","v":33.449999999999996},{"$f":"+N112/[1]EnergíaVig!$V$127","v":10.68},{"$f":"+O112/[1]EnergíaVig!$V$127","v":2.6899999999999995},{"$f":"+P112/[1]EnergíaVig!$V$127","v":0},{"$f":"+Q112/[1]EnergíaVig!$V$127","v":9.259999999999998}]
["BTS Prepago",150.36450708736984,67.614874426201524,72.173670310393007,10.575962350775308,{"$f":"+F113/[1]EnergíaVig!$V$140","v":46.695642109545631},{"$f":"+G113/[1]EnergíaVig!$V$140","v":10.519657316077302},{"$f":"+H113/[1]EnergíaVig!$V$140","v":8.2956084455060974},{"$f":"+I113/[1]EnergíaVig!$V$140","v":1.3607050052017919},{"$f":"+J113/[1]EnergíaVig!$V$140","v":0.74326154987069426},{"$f":"+K113/[1]EnergíaVig!$V$140","v":2.0269812491281871},{"$f":"+L113/[1]EnergíaVig!$V$140","v":40.996531184796943},{"$f":"+M113/[1]EnergíaVig!$V$140","v":15.852785515288975},{"$f":"+N113/[1]EnergíaVig!$V$140","v":10.613499040573979},{"$f":"+O113/[1]EnergíaVig!$V$140","v":2.6838733206049143},{"$f":"+P113/[1]EnergíaVig!$V$140","v":0},{"$f":"+Q113/[1]EnergíaVig!$V$140","v":10.575962350775308}]
["Total",{"$f":"+SUM(C158:E158)","v":203.62008578009238},{"$f":"+SUM(F158:J158)","v":61.647805243879759},{"$f":"+SUM(K158:O158)","v":133.26029712700179},{"$f":"+SUM(P158:Q158)","v":8.711983409210827},{"$f":"+SUM(F105:F113)/[1]EnergíaVig!$V$7","v":47.568812960794773},{"$f":"+SUM(G105:G113)/[1]EnergíaVig!$V$7","v":4.7060774512156565},{"$f":"+SUM(H105:H113)/[1]EnergíaVig!$V$7","v":7.996325702275743},{"$f":"+SUM(I105:I113)/[1]EnergíaVig!$V$7","v":1.3067717113239488},{"$f":"+SUM(J105:J113)/[1]EnergíaVig!$V$7","v":6.9817418269645021E-2},{"$f":"+SUM(K105:K113)/[1]EnergíaVig!$V$7","v":1.9535940283222863},{"$f":"+SUM(L105:L113)/[1]EnergíaVig!$V$7","v":91.93584256374541},{"$f":"+SUM(M105:M113)/[1]EnergíaVig!$V$7","v":27.998753169380425},{"$f":"+SUM(N105:N113)/[1]EnergíaVig!$V$7","v":8.7840027827189733},{"$f":"+SUM(O105:O113)/[1]EnergíaVig!$V$7","v":2.5881045828346956},{"$f":"+SUM(P105:P113)/[1]EnergíaVig!$V$7","v":0},{"$f":"+SUM(Q105:Q113)/[1]EnergíaVig!$V$7","v":8.711983409210827}]
["Tarifa Media Nueva",{"$f":"+B148","v":"Total"},{"$f":"+C148","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A149","v":"ATH"},{"$f":"+SUM(C160:E160)","v":136.34336638687},{"$f":"+SUM(F160:J160)","v":24.231031314010089},{"$f":"+SUM(K160:O160)","v":103.48030683200939},{"$f":"+SUM(P160:Q160)","v":8.6320282408505253},{"$f":"+IF(Energía!$Z$11=0,\"\",F119/Energía!$Z$11)","v":15.603777924785959},{"$f":"+IF(Energía!$Z$11=0,\"\",G119/Energía!$Z$11)","v":5.1602574326786428E-4},{"$f":"+IF(Energía!$Z$11=0,\"\",H119/Energía!$Z$11)","v":7.289197588252625},{"$f":"+IF(Energía!$Z$11=0,\"\",I119/Energía!$Z$11)","v":1.3375245513950664},{"$f":"+IF(Energía!$Z$11=0,\"\",J119/Energía!$Z$11)","v":1.5223833168587563E-5},{"$f":"+IF(Energía!$Z$11=0,\"\",K119/Energía!$Z$11)","v":1.5779772461019768},{"$f":"+IF(Energía!$Z$11=0,\"\",L119/Energía!$Z$11)","v":84.782014679052452},{"$f":"+IF(Energía!$Z$11=0,\"\",M119/Energía!$Z$11)","v":11.026177917438435},{"$f":"+IF(Energía!$Z$11=0,\"\",N119/Energía!$Z$11)","v":3.7987945548107027},{"$f":"+IF(Energía!$Z$11=0,\"\",O119/Energía!$Z$11)","v":2.2953424346058218},{"$f":"+IF(Energía!$Z$11=0,\"\",P119/Energía!$Z$11)","v":0},{"$f":"+IF(Energía!$Z$11=0,\"\",Q119/Energía!$Z$11)","v":8.6320282408505253}]
["ATD",293.9992173680763,{"$f":"+SUM(F161:J161)","v":92.636927778340208},192.70391379485787,8.6583757948782267,{"$f":"+IF(Energía!$Z$15=0,\"\",F120/Energía!$Z$15)","v":67.53816908235234},{"$f":"+IF(Energía!$Z$15=0,\"\",G120/Energía!$Z$15)","v":16.000003170143962},{"$f":"+IF(Energía!$Z$15=0,\"\",H120/Energía!$Z$15)","v":7.2891975882526241},{"$f":"+IF(Energía!$Z$15=0,\"\",I120/Energía!$Z$15)","v":1.337524551395066},{"$f":"+IF(Energía!$Z$15=0,\"\",J120/Energía!$Z$15)","v":0.47203338619621071},{"$f":"+IF(Energía!$Z$15=0,\"\",K120/Energía!$Z$15)","v":1.5779772461019763},{"$f":"+IF(Energía!$Z$15=0,\"\",L120/Energía!$Z$15)","v":80.22544540736196},{"$f":"+IF(Energía!$Z$15=0,\"\",M120/Energía!$Z$15)","v":41.734324805370555},{"$f":"+IF(Energía!$Z$15=0,\"\",N120/Energía!$Z$15)","v":66.870823901417538},{"$f":"+IF(Energía!$Z$15=0,\"\",O120/Energía!$Z$15)","v":2.2953424346058213},{"$f":"+IF(Energía!$Z$15=0,\"\",P120/Energía!$Z$15)","v":0},{"$f":"+IF(Energía!$Z$15=0,\"\",Q120/Energía!$Z$15)","v":8.6583757948782267}]
["MTH",184.69808821962624,40.150419412751106,135.89192623985198,8.6557425670231485,{"$f":"+F121/Energía!$Z$16","v":31.363018195756506},{"$f":"+G121/Energía!$Z$16","v":0.15734684239927749},{"$f":"+H121/Energía!$Z$16","v":7.2891975882526223},{"$f":"+I121/Energía!$Z$16","v":1.3375245513950658},{"$f":"+J121/Energía!$Z$16","v":3.3322349476363196E-3},{"$f":"+K121/Energía!$Z$16","v":1.5779772461019761},{"$f":"+L121/Energía!$Z$16","v":107.02097324071619},{"$f":"+M121/Energía!$Z$16","v":12.248215859916074},{"$f":"+N121/Energía!$Z$16","v":12.749417458511903},{"$f":"+O121/Energía!$Z$16","v":2.2953424346058213},{"$f":"+P121/Energía!$Z$16","v":0},{"$f":"+Q121/Energía!$Z$16","v":8.6557425670231485}]
["MTD",195.47095382627271,46.615121317810669,140.2015964993148,8.6542360091472457,{"$f":"+F122/Energía!$Z$20","v":37.851510638098745},{"$f":"+G122/Energía!$Z$20","v":0.11903297192940761},{"$f":"+H122/Energía!$Z$20","v":7.2950674169027216},{"$f":"+I122/Energía!$Z$20","v":1.3470053849767794},{"$f":"+J122/Energía!$Z$20","v":2.5049059030156908E-3},{"$f":"+K122/Energía!$Z$20","v":1.5773029885353602},{"$f":"+L122/Energía!$Z$20","v":83.71457709206328},{"$f":"+M122/Energía!$Z$20","v":43.549416691475187},{"$f":"+N122/Energía!$Z$20","v":9.0659380748411973},{"$f":"+O122/Energía!$Z$20","v":2.2943616523997843},{"$f":"+P122/Energía!$Z$20","v":0},{"$f":"+Q122/Energía!$Z$20","v":8.6542360091472457}]
["BTH",194.54136420074016,55.40722328915119,130.59322054900898,8.5409203625800068,{"$f":"+F123/Energía!$Z$76","v":46.541837277667533},{"$f":"+G123/Energía!$Z$76","v":0.23220835806316259},{"$f":"+H123/Energía!$Z$76","v":7.2891975631218413},{"$f":"+I123/Energía!$Z$76","v":1.337524546783716},{"$f":"+J123/Energía!$Z$76","v":6.4555435149403059E-3},{"$f":"+K123/Energía!$Z$76","v":1.5779772406151651},{"$f":"+L123/Energía!$Z$76","v":100.76204060821783},{"$f":"+M123/Energía!$Z$76","v":11.531900584375798},{"$f":"+N123/Energía!$Z$76","v":14.425959689175523},{"$f":"+O123/Energía!$Z$76","v":2.2953424266246478},{"$f":"+P123/Energía!$Z$76","v":0},{"$f":"+Q123/Energía!$Z$76","v":8.5409203625800068}]
["BTD",207.85652238462166,60.658003293343555,138.56942679809214,8.629092293185991,{"$f":"+F124/Energía!$Z$80","v":51.568982460126783},{"$f":"+G124/Energía!$Z$80","v":0.43445721357258604},{"$f":"+H124/Energía!$Z$80","v":7.2958434975044932},{"$f":"+I124/Energía!$Z$80","v":1.3471486851945869},{"$f":"+J124/Energía!$Z$80","v":1.1571436945107217E-2},{"$f":"+K124/Energía!$Z$80","v":1.5774715297545929},{"$f":"+L124/Energía!$Z$80","v":82.018054948714706},{"$f":"+M124/Energía!$Z$80","v":43.520200982476354},{"$f":"+N124/Energía!$Z$80","v":9.1590925229020552},{"$f":"+O124/Energía!$Z$80","v":2.2946068142444442},{"$f":"+P124/Energía!$Z$80","v":0},{"$f":"+Q124/Energía!$Z$80","v":8.629092293185991}]
["BTS",202.49260175674198,61.072708038924958,132.95186027759826,8.4680334402187469,{"$f":"+F125/Energía!$Z$136","v":41.841523102458403},{"$f":"+G125/Energía!$Z$136","v":10.286486573892109},{"$f":"+H125/Energía!$Z$136","v":7.452946893735672},{"$f":"+I125/Energía!$Z$136","v":1.3459367847318637},{"$f":"+J125/Energía!$Z$136","v":0.14581468410691129},{"$f":"+K125/Energía!$Z$136","v":1.6004470825459105},{"$f":"+L125/Energía!$Z$136","v":82.01473786590762},{"$f":"+M125/Energía!$Z$136","v":34.519975386784665},{"$f":"+N125/Energía!$Z$136","v":12.495761398126263},{"$f":"+O125/Energía!$Z$136","v":2.3209385442338042},{"$f":"+P125/Energía!$Z$136","v":0},{"$f":"+Q125/Energía!$Z$136","v":8.4680334402187469}]
["BTSH",{"$f":"+SUM(C167:E167)","v":179.20847394967424},51.467149913020933,{"$f":"+SUM(K167:O167)","v":118.85987062872755},{"$f":"+SUM(P167:Q167)","v":8.8814534079257719},{"$f":"+IFERROR(F126/Energía!$Z$196,0)","v":40.618223883226868},{"$f":"+IFERROR(G126/Energía!$Z$196,0)","v":1.9748161165842713},{"$f":"+IFERROR(H126/Energía!$Z$196,0)","v":7.4419918768414401},{"$f":"+IFERROR(I126/Energía!$Z$196,0)","v":1.4079205358708964},{"$f":"+IFERROR(J126/Energía!$Z$196,0)","v":2.4197500497460785E-2},{"$f":"+IFERROR(K126/Energía!$Z$196,0)","v":1.617624864119861},{"$f":"+IFERROR(L126/Energía!$Z$196,0)","v":64.246475975959143},{"$f":"+IFERROR(M126/Energía!$Z$196,0)","v":37.979381988729635},{"$f":"+IFERROR(N126/Energía!$Z$196,0)","v":12.677573045152874},{"$f":"+IFERROR(O126/Energía!$Z$196,0)","v":2.3388147547660352},{"$f":"+IFERROR(P126/Energía!$Z$196,0)","v":0},{"$f":"+IFERROR(Q126/Energía!$Z$196,0)","v":8.8814534079257719}]
["BTS Prepago",143.11064552523683,62.331745476926841,70.635281341350478,10.143618706959529,{"$f":"+IFERROR(F127/Energía!$Z$209,0)","v":42.244404773885421},{"$f":"+IFERROR(G127/Energía!$Z$209,0)","v":10.519656120569406},{"$f":"+IFERROR(H127/Energía!$Z$209,0)","v":7.4560200002638277},{"$f":"+IFERROR(I127/Energía!$Z$209,0)","v":1.3684031164151023},{"$f":"+IFERROR(J127/Energía!$Z$209,0)","v":0.74326146579308394},{"$f":"+IFERROR(K127/Energía!$Z$209,0)","v":1.6073014711469769},{"$f":"+IFERROR(L127/Energía!$Z$209,0)","v":34.406994480699112},{"$f":"+IFERROR(M127/Energía!$Z$209,0)","v":19.688864842532226},{"$f":"+IFERROR(N127/Energía!$Z$209,0)","v":12.598632810219646},{"$f":"+IFERROR(O127/Energía!$Z$209,0)","v":2.3334877367525153},{"$f":"+IFERROR(P127/Energía!$Z$209,0)","v":0},{"$f":"+IFERROR(Q127/Energía!$Z$209,0)","v":10.143618706959529}]
["Total",{"$f":"+SUM(C169:E169)","v":197.52689044835478},{"$f":"+SUM(F169:J169)","v":56.297503993993693},{"$f":"+SUM(K169:O169)","v":132.87354658372934},{"$f":"+SUM(P169:Q169)","v":8.3558398706317547},{"$f":"+SUM(F119:F127)/Energía!$Z$10","v":43.020942251368538},{"$f":"+SUM(G119:G127)/Energía!$Z$10","v":4.7060774512043446},{"$f":"+SUM(H119:H127)/Energía!$Z$10","v":7.1869756722853886},{"$f":"+SUM(I119:I127)/Energía!$Z$10","v":1.3136912008657766},{"$f":"+SUM(J119:J127)/Energía!$Z$10","v":6.9817418269644924E-2},{"$f":"+SUM(K119:K127)/Energía!$Z$10","v":1.5491090074438532},{"$f":"+SUM(L119:L127)/Energía!$Z$10","v":80.43690651319379},{"$f":"+SUM(M119:M127)/Energía!$Z$10","v":38.210357636462625},{"$f":"+SUM(N119:N127)/Energía!$Z$10","v":10.42695135307669},{"$f":"+SUM(O119:O127)/Energía!$Z$10","v":2.250222073552377},{"$f":"+SUM(P119:P127)/Energía!$Z$10","v":0},{"$f":"+SUM(Q119:Q127)/Energía!$Z$10","v":8.3558398706317547}]
["Diferencias",{"$f":"+B159","v":"Total"},{"$f":"+C159","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A160","v":"ATH"},{"$f":"+IF(B149=0,\"\",(B160-B149)/B149)","v":-6.6281476832654396E-2},{"$f":"+IF(C149=0,\"\",(C160-C149)/C149)","v":-9.2078214455414586E-2},{"$f":"+IF(D149=0,\"\",(D160-D149)/D149)","v":-6.2113560652204754E-2},-4.08797310383461E-2,{"$f":"+IF(F149=\"\",\"\",(F160-F149)/F149)","v":-9.5324367193540982E-2},{"$f":"+IF(G149=\"\",\"\",(G160-G149)/G149)","v":0},-0.10120868208968879,5.6575574398993501E-3,-1.2240494646279337E-15,{"$f":"+IF(K149=\"\",\"\",(K160-K149)/K149)","v":-0.20704660999900693},{"$f":"+IF(L149=\"\",\"\",(L160-L149)/L149)","v":-0.16073391142000254},6.4297613261339714,0.18703871241820835,{"$f":"+IF(O149=\"\",\"\",(O160-O149)/O149)","v":-0.13055210810385559},{"$error":"#DIV/0!"},{"$f":"+IF(Q149=\"\",\"\",(Q160-Q149)/Q149)","v":-4.08797310383461E-2}]
["ATD",1.9426912092021041E-2,{"$f":"+IF(C150=0,\"\",(C161-C150)/C150)","v":-7.8850005504169554E-2},7.7747050054642802E-2,-4.0879731038346363E-2,{"$f":"+IF(F150=\"\",\"\",(F161-F150)/F150)","v":-9.5324367193541162E-2},-2.2204456093045475E-16,-0.10120868208968871,5.6575574398991836E-3,-8.2320037095275236E-16,{"$f":"+IF(K150=\"\",\"\",(K161-K150)/K150)","v":-0.20704660999900687},{"$f":"+IF(L150=\"\",\"\",(L161-L150)/L150)","v":-0.16073391142000254},0.87583592977659908,0.18703871241820866,{"$f":"+IF(O150=\"\",\"\",(O161-O150)/O150)","v":-0.13055210810385545},{"$error":"#DIV/0!"},{"$f":"+IF(Q150=\"\",\"\",(Q161-Q150)/Q150)","v":-4.0879731038346363E-2}]
["MTH",-6.3746625691575437E-2,{"$f":"+IF(C151=0,\"\",(C162-C151)/C151)","v":-9.3022480095347221E-2},-5.6178741516328144E-2,-4.0879731038346162E-2,{"$f":"+(F162-F151)/F151","v":-9.5324367193540829E-2},-1.7639741091973992E-16,-0.10120868208968872,5.6575574398990171E-3,-1.431618608501811E-15,{"$f":"+(K162-K151)/K151","v":-0.20704660999900681},-0.16073391142000232,10.208955118515359,0.18703871241820844,{"$f":"+(O162-O151)/O151","v":-0.13055210810385545},{"$error":"#DIV/0!"},{"$f":"+(Q162-Q151)/Q151","v":-4.0879731038346162E-2}]
["MTD",-1.9832420680365153E-2,{"$f":"+IF(C152=0,\"\",(C163-C152)/C152)","v":-9.339732468878767E-2},8.7491428115406868E-3,-4.08797310605412E-2,{"$f":"+(F163-F152)/F152","v":-9.5324367214333114E-2},-2.3140921950632998E-11,-0.10120866261525858,5.6575792298380308E-3,-2.3141768831707442E-11,-0.20704661001735628,-0.16073391143942348,0.61456976510118277,0.18703871239073919,-0.13055210812397511,{"$error":"#DIV/0!"},-4.08797310605412E-2]
["BTH",-6.6845386796854381E-2,{"$f":"+IF(C153=0,\"\",(C164-C153)/C153)","v":-9.3535651129425815E-2},-5.6731759172409094E-2,-4.0879734373319106E-2,{"$f":"+(F164-F153)/F153","v":-9.5324370314321255E-2},-3.4771167703342256E-9,-0.10120868518842868,5.657553972719092E-3,-3.4771173648725379E-9,-0.20704661275619818,-0.16073391433822842,6.1850229816448214,0.18703870829073654,-0.13055211112702722,{"$error":"#DIV/0!"},-4.0879734373319106E-2]
["BTD",-3.9301519462960144E-3,{"$f":"+IF(C154=0,\"\",(C165-C154)/C154)","v":-9.3316514745574314E-2},4.3611052828758344E-2,-4.0879626178313637E-2,{"$f":"+(F165-F154)/F154","v":-9.5248812995808077E-2},1.0932938859996859E-7,-0.10120906631907801,5.6571275256562864E-3,1.0932938740533417E-7,-0.20704652330589748,-0.16073381966355393,0.91647549220956026,0.18703884219642544,-0.13055201304764874,{"$error":"#DIV/0!"},-4.0879626178313637E-2]
["BTS",-5.1937385926189829E-2,{"$f":"+IF(C155=0,\"\",(C166-C155)/C155)","v":-7.9557587311249039E-2},-3.9401633000908119E-2,-4.087980533273082E-2,{"$f":"+(F166-F155)/F155","v":-9.6049671441952769E-2},-7.7460968811667506E-8,-0.10122281418422918,4.8532418336220857E-3,-7.7460969869913638E-8,-0.20704667142194436,-7.6807374073402712E-2,4.8759006483326929E-3,0.18703862046904013,-0.13055217545213149,{"$error":"#DIV/0!"},-4.087980533273082E-2]
["BTSH",-2.7566911728392384E-2,-9.0318710505430375E-2,3.4465359443689525E-3,-4.0879761563091387E-2,{"$f":"+(F167-F156)/F156","v":-9.5324395816703586E-2},-3.1825774657255557E-8,-0.10120871052639605,5.6575256220687499E-3,-3.1825775265338386E-8,-0.20704663523536229,-7.6807331943324772E-2,0.13540753329535546,0.18703867463978224,-0.13055213577470795,{"$error":"#DIV/0!"},-4.0879761563091387E-2]
["BTS Prepago",-4.8241847113016691E-2,-7.8135602470739945E-2,-2.1315099570611711E-2,-4.0879839533854274E-2,-9.5324470005527073E-2,-1.1364513685433217E-7,-0.10120878423295064,5.6574431518084225E-3,-1.1311981674956033E-7,-0.20704669969774819,-0.16073400635762763,0.24198140595188167,0.18703857814060831,-0.13055220645564081,{"$error":"#DIV/0!"},-4.0879839533854274E-2]
["Total",{"$f":"+(B169-B158)/B158","v":-2.9924333389772722E-2},{"$f":"+(C169-C158)/C158","v":-8.6788187003903602E-2},{"$f":"+(D169-D158)/D158","v":-2.9022188274416697E-3},{"$f":"+(E169-E158)/E158","v":-4.0879731038346127E-2},-9.560614247773E-2,-2.4036664229524658E-12,-0.1012152406148257,5.2951020303442422E-3,-1.3914080047978136E-15,{"$f":"+(K169-K158)/K158","v":-0.20704660999900687},{"$f":"+(L169-L158)/L158","v":-0.12507565852326444},0.36471640023776708,0.18703871241820849,{"$f":"+(O169-O158)/O158","v":-0.13055210810385531},{"$error":"#DIV/0!"},{"$f":"+(Q169-Q158)/Q158","v":-4.0879731038346127E-2}]
[null,null,null,null,{"$f":"1/(1-PremisaCosto!F38)-1","v":9.9509939311052564E-2},{"$f":"+E181*D169","v":13.222238556591222}]
["Análisis de Tarifa Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros para Análisis de Tarifa Media"]
[null,null,null,null,{"$f":"+E158/D158","v":6.5375686510048811E-2}]
["Selector de Costos para comparación de tarifas"]
[]
["Cuadro Tarifario","Tarifas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kep","Kefp","FCp","FCfp","Categorías"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+E599+I599","v":14.339999999999996},{"$f":"+B599+D599+F599+H599+J599+L599+N599+P599+R599+T599+V599+X599","v":0},{"$f":"+C599+G599+M599+O599+Q599+S599+U599+W599+Y599","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A188","v":"ATH"}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},null,0.21529993268304648,21.828197920415541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B10","v":0.28185521572581412},null,0.54831462740586834,null,"ATH Punta"]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,0.10786092267181381,5.3548112334596114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V189)/2","v":0.35907239213709297},null,0.59022556235360102,{"$f":"+A190","v":"ATH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},null,6.5846562287726215E-2,5.3548112334596114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W190","v":0.35907239213709297},null,0.59022556235360102,"ATH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+E603+I603","v":14.339999999999995},0.16960078099427917,9.4113578856341427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71463017833911668,null,"ATD"]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+E604+I604","v":14.339999999999995},0,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"MTH"]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},null,0.2676577557378374,17.275488055611525,null,null,null,null,null,null,null,null,"kWh inicial",40,null,null,null,null,null,null,null,{"$f":"+Parametros!B8","v":0.28185521572581412},null,0.54831462740586834,null,"MTH Punta"]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B606+D606+F606+H606+J606+L606+N606+P606+R606+T606+V606+X606","v":0.13590355530970721},{"$f":"+C606+G606+M606+O606+Q606+S606+U606+W606+Y606","v":2.5140453898340946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V194)/2","v":0.35907239213709297},null,0.59022556235360102,{"$f":"+A195","v":"MTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B607+D607+F607+H607+J607+L607+N607+P607+R607+T607+V607+X607","v":8.1643311446074826E-2},{"$f":"+C607+G607+M607+O607+Q607+S607+U607+W607+Y607","v":2.5140453898340946},null,null,null,null,null,null,null,null,"kWh final",50000,null,null,null,null,null,null,null,null,{"$f":"+W195","v":0.35907239213709297},null,0.59022556235360102,"MTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+E608+I608","v":14.269999999999998},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD"]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},null,0.14580248516818278,20.026350887560756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"MTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X198","v":0.52},null,"MTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X199","v":0.52},null,"MTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X200","v":0.52},null,"MTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},null,{"$f":"+B613+D613+F613+H613+J613+L613+N613+P613+R613+T613+V613+X613","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+E614+I614","v":5.669999999999999},{"$f":"+B614+D614+F614+H614+J614+L614+N614+P614+R614+T614+V614+X614","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTH"]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},null,{"$f":"+B615+D615+F615+H615+J615+L615+N615+P615+R615+T615+V615+X615","v":0.25963979721774799},18.317817324467484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B6","v":0.30066978640347225},null,0.48411064293114464,null,"BTH Punta"]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},null,{"$f":"+B616+D616+F616+H616+J616+L616+N616+P616+R616+T616+V616+X616","v":0.12817295138668697},{"$f":"+C616+G616+M616+O616+Q616+S616+U616+W616+Y616","v":2.3224208228092924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V204)/2","v":0.3496651067982639},null,0.4008565846743648,{"$f":"+A205","v":"BTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},null,{"$f":"+B617+D617+F617+H617+J617+L617+N617+P617+R617+T617+V617+X617","v":7.8221699887995183E-2},{"$f":"+C617+G617+M617+O617+Q617+S617+U617+W617+Y617","v":2.3224208228092924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W205","v":0.3496651067982639},null,0.4008565846743648,"BTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+E618+I618","v":5.66},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD"]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},null,0.13913674572855766,17.639576695415744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"BTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},null,0.1452543539409831,17.639576695415744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X208","v":0.52},null,"BTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},null,0.15710020649461381,17.639576695415744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X209","v":0.52},null,"BTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},null,0.16875184879608235,17.639576695415744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X210","v":0.52},null,"BTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},null,{"$f":"+B623+D623+F623+H623+J623+L623+N623+P623+R623+T623+V623+X623","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+E624+I624","v":3.16},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS"]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},null,0.14517922592043711,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"BTS_1 (0-300)"]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},null,0.21003496373943115,0,null,null,null,null,null,null,null,null,"FC inicial",0.1,null,null,null,null,null,null,null,null,null,null,null,"BTS_2 (301-750)"]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},null,0.31319304730362746,0,null,null,null,null,null,null,null,null,"FC final",0.6,null,null,null,null,null,null,null,null,null,null,null,"BTS_3 (751-más)"]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,"kW fijo",50,null,null,null,null,null,null,null,null,null,null,null,"BTS_4 (xxx)"]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS_5 (xxx)"]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+E630+I630","v":3.0599999999999987},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH"]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},null,0.35451841612394658,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B12","v":0.23529609492383574},null,null,null,"BTSH_1 Punta"]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},null,{"$f":"+B632+D632+F632+H632+J632+L632+N632+P632+R632+T632+V632+X632","v":0.18492690709526488},{"$f":"+C632+G632+M632+O632+Q632+S632+U632+W632+Y632","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V220)/2","v":0.38235195253808213},null,null,"BTSH_1 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},null,0.11224833583567587,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W221","v":0.38235195253808213},null,null,"BTSH_1 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+E634+I634","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Punta"]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Punta"]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+E640+I640","v":0},{"$f":"+B640+D640+F640+H640+J640+L640+N640+P640+R640+T640+V640+X640","v":0},{"$f":"+C640+G640+M640+O640+Q640+S640+U640+W640+Y640","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS Prepago"]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},null,{"$f":"+B641+D641+F641+H641+J641+L641+N641+P641+R641+T641+V641+X641","v":0.15171011067122867},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A230","v":"BTS Prep"}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_5 (xxx)"]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+E646+I646","v":0},{"$f":"+B646+D646+F646+H646+J646+L646+N646+P646+R646+T646+V646+X646","v":0},{"$f":"+C646+G646+M646+O646+Q646+S646+U646+W646+Y646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H"]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Punta"]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Fuera de Punta"]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+E649+I649","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D"]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_1 (0 - 10000)"]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},null,{"$f":"+B654+D654+F654+H654+J654+L654+N654+P654+R654+T654+V654+X654","v":0},{"$f":"+C654+G654+M654+O654+Q654+S654+U654+W654+Y654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_5 (xxx)"]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+E655+I655","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D"]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},null,{"$f":"+B660+D660+F660+H660+J660+L660+N660+P660+R660+T660+V660+X660","v":0},{"$f":"+C660+G660+M660+O660+Q660+S660+U660+W660+Y660","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_5 (xxx)"]
[]
[]
[]
[]
["Cálculos Auxiliares"]
["ANÁLISIS DE PRECIO MEDIO POR CONSUMO (Gráfico 1)"]
["Hrs Pta",{"$f":"8*5*4","v":160}]
["Hrs Fpta med",{"$f":"+(24-17)*5*4+(23-11)*5","v":200}]
["Hrs Fpta bajo",{"$f":"+(9-0)*5*4+(11-0)*5+(24-23)*5+24*5","v":360},{"$f":"+SUM(B256:B258)","v":720}]
["Exponente",{"$f":"+EXP(LN(LN(N196)/LN(N194))/36)","v":1.030341563429128}]
["Ingresos Generados","kWh",{"$f":"+N194","v":40},{"$f":"+POWER(C260,$B$259)","v":44.737220300288392},50.205682376651495,56.540074373534729,63.903641609535953,72.495003855260876,82.556777564640782,94.386527247118678,108.35073574334253,124.90270524558363,144.60560020398486,168.16224862420663,196.45387005503119,230.59065357281381,271.97814762018214,322.40485990781548,384.15846319300488,460.18079680124902,554.2757847095138,671.38995470327643,817.99316624810933,1002.5985091688381,1236.4767125011758,1534.6441819496681,1917.2385460258927,2411.4467631609691,3054.226713055526,3896.1765152684475,5007.0763507653146,6483.8861858503051,8462.3781429106111,11134.191551088799,14772.045608267692,19767.328860232254,26686.631935614489,{"$f":"+N196","v":50000}]
[{"$f":"+A188","v":"ATH"},null,{"$f":"+$B188+C262+C263+C264","v":24.889966416259071},26.139404293120656,27.58170657447608,29.25239714533954,31.1945318214315,33.460496400489355,36.114280768538265,39.234367315110596,42.91741558173063,47.282983641020337,52.479605643875665,58.692651886699714,66.154543285617578,75.158091277410392,86.074008083731854,99.374011111654113,115.66147213019748,135.71229879151298,160.5297728507754,191.41853685833172,230.08501081617447,278.77451501806644,340.4596947843458,419.10111451190949,520.01005681326365,650.35705914862183,819.88973125942857,1041.9532846974857,1334.9521836054778,1724.4595376891716,2246.2851302347945,2950.9736734045591,3910.4546266667871,5227.956390364976,7052.9167670949946,13201.798020323844]
["ATH Punta",null,{"$f":"+IF(Tablero!$X189=0,0,C$260*$C189*Tablero!$V189+(C$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":5.2324737408990467},{"$f":"+IF(Tablero!$X189=0,0,D$260*$C189*Tablero!$V189+(D$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":5.8521582615518692},{"$f":"+IF(Tablero!$X189=0,0,E$260*$C189*Tablero!$V189+(E$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":6.5674978669936754},{"$f":"+IF(Tablero!$X189=0,0,F$260*$C189*Tablero!$V189+(F$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":7.3961113616999903},{"$f":"+IF(Tablero!$X189=0,0,G$260*$C189*Tablero!$V189+(G$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":8.3593531667430145},{"$f":"+IF(Tablero!$X189=0,0,H$260*$C189*Tablero!$V189+(H$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":9.4832051004756934},{"$f":"+IF(Tablero!$X189=0,0,I$260*$C189*Tablero!$V189+(I$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":10.799404268505661},{"$f":"+IF(Tablero!$X189=0,0,J$260*$C189*Tablero!$V189+(J$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":12.346875632880021},{"$f":"+IF(Tablero!$X189=0,0,K$260*$C189*Tablero!$V189+(K$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":14.173559489603289},{"$f":"+IF(Tablero!$X189=0,0,L$260*$C189*Tablero!$V189+(L$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":16.338753134119251},{"$f":"+IF(Tablero!$X189=0,0,M$260*$C189*Tablero!$V189+(M$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":18.916125146357416},{"$f":"+IF(Tablero!$X189=0,0,N$260*$C189*Tablero!$V189+(N$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":21.997613753417454},{"$f":"+IF(Tablero!$X189=0,0,O$260*$C189*Tablero!$V189+(O$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":25.698492909023607},{"$f":"+IF(Tablero!$X189=0,0,P$260*$C189*Tablero!$V189+(P$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":30.163988492912431},{"$f":"+IF(Tablero!$X189=0,0,Q$260*$C189*Tablero!$V189+(Q$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":35.577962888024189},{"$f":"+IF(Tablero!$X189=0,0,R$260*$C189*Tablero!$V189+(R$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":42.174374085147008},{"$f":"+IF(Tablero!$X189=0,0,S$260*$C189*Tablero!$V189+(S$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":50.252476775038275},{"$f":"+IF(Tablero!$X189=0,0,T$260*$C189*Tablero!$V189+(T$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":60.197098383213387},{"$f":"+IF(Tablero!$X189=0,0,U$260*$C189*Tablero!$V189+(U$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":72.505837217718607},{"$f":"+IF(Tablero!$X189=0,0,V$260*$C189*Tablero!$V189+(V$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":87.825757697207365},{"$f":"+IF(Tablero!$X189=0,0,W$260*$C189*Tablero!$V189+(W$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":107.00319406570252},{"$f":"+IF(Tablero!$X189=0,0,X$260*$C189*Tablero!$V189+(X$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":131.15175929726195},{"$f":"+IF(Tablero!$X189=0,0,Y$260*$C189*Tablero!$V189+(Y$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":161.74579823488955},{"$f":"+IF(Tablero!$X189=0,0,Z$260*$C189*Tablero!$V189+(Z$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":200.74963459187842},{"$f":"+IF(Tablero!$X189=0,0,AA$260*$C189*Tablero!$V189+(AA$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":250.79750867799885},{"$f":"+IF(Tablero!$X189=0,0,AB$260*$C189*Tablero!$V189+(AB$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":315.44579664539435},{"$f":"+IF(Tablero!$X189=0,0,AC$260*$C189*Tablero!$V189+(AC$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":399.52902687038625},{"$f":"+IF(Tablero!$X189=0,0,AD$260*$C189*Tablero!$V189+(AD$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":509.66603265124263},{"$f":"+IF(Tablero!$X189=0,0,AE$260*$C189*Tablero!$V189+(AE$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":654.98488810140327},{"$f":"+IF(Tablero!$X189=0,0,AF$260*$C189*Tablero!$V189+(AF$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":848.16910516099506},{"$f":"+IF(Tablero!$X189=0,0,AG$260*$C189*Tablero!$V189+(AG$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1106.9792854584452},{"$f":"+IF(Tablero!$X189=0,0,AH$260*$C189*Tablero!$V189+(AH$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1456.4841229303042},{"$f":"+IF(Tablero!$X189=0,0,AI$260*$C189*Tablero!$V189+(AI$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":1932.3585186155947},{"$f":"+IF(Tablero!$X189=0,0,AJ$260*$C189*Tablero!$V189+(AJ$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":2585.8007297220288},{"$f":"+IF(Tablero!$X189=0,0,AK$260*$C189*Tablero!$V189+(AK$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":3490.9275209035177},{"$f":"+IF(Tablero!$X189=0,0,AL$260*$C189*Tablero!$V189+(AL$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":6540.5921761238078}]
["ATH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y190=0,0,+C$260*$C190*Tablero!$W190+(C$260/(Tablero!$Y190*$B$258))*$D190)","v":2.5572488198390095},{"$f":"+IF(Tablero!$Y190=0,0,+D$260*$C190*Tablero!$W190+(D$260/(Tablero!$Y190*$B$258))*$D190)","v":2.8601050953947569},{"$f":"+IF(Tablero!$Y190=0,0,+E$260*$C190*Tablero!$W190+(E$260/(Tablero!$Y190*$B$258))*$D190)","v":3.2097105501726055},{"$f":"+IF(Tablero!$Y190=0,0,+F$260*$C190*Tablero!$W190+(F$260/(Tablero!$Y190*$B$258))*$D190)","v":3.6146759616332877},{"$f":"+IF(Tablero!$Y190=0,0,+G$260*$C190*Tablero!$W190+(G$260/(Tablero!$Y190*$B$258))*$D190)","v":4.0854378022350213},{"$f":"+IF(Tablero!$Y190=0,0,+H$260*$C190*Tablero!$W190+(H$260/(Tablero!$Y190*$B$258))*$D190)","v":4.6346940763272588},{"$f":"+IF(Tablero!$Y190=0,0,+I$260*$C190*Tablero!$W190+(I$260/(Tablero!$Y190*$B$258))*$D190)","v":5.2779555499222326},{"$f":"+IF(Tablero!$Y190=0,0,+J$260*$C190*Tablero!$W190+(J$260/(Tablero!$Y190*$B$258))*$D190)","v":6.0342458852849195},{"$f":"+IF(Tablero!$Y190=0,0,+K$260*$C190*Tablero!$W190+(K$260/(Tablero!$Y190*$B$258))*$D190)","v":6.9269947777087761},{"$f":"+IF(Tablero!$Y190=0,0,+L$260*$C190*Tablero!$W190+(L$260/(Tablero!$Y190*$B$258))*$D190)","v":7.9851823895992116},{"$f":"+IF(Tablero!$Y190=0,0,+M$260*$C190*Tablero!$W190+(M$260/(Tablero!$Y190*$B$258))*$D190)","v":9.2448125115937998},{"$f":"+IF(Tablero!$Y190=0,0,+N$260*$C190*Tablero!$W190+(N$260/(Tablero!$Y190*$B$258))*$D190)","v":10.750817795893163},{"$f":"+IF(Tablero!$Y190=0,0,+O$260*$C190*Tablero!$W190+(O$260/(Tablero!$Y190*$B$258))*$D190)","v":12.559535683775868},{"$f":"+IF(Tablero!$Y190=0,0,+P$260*$C190*Tablero!$W190+(P$260/(Tablero!$Y190*$B$258))*$D190)","v":14.741941917874602},{"$f":"+IF(Tablero!$Y190=0,0,+Q$260*$C190*Tablero!$W190+(Q$260/(Tablero!$Y190*$B$258))*$D190)","v":17.387894925592768},{"$f":"+IF(Tablero!$Y190=0,0,+R$260*$C190*Tablero!$W190+(R$260/(Tablero!$Y190*$B$258))*$D190)","v":20.611736187740561},{"$f":"+IF(Tablero!$Y190=0,0,+S$260*$C190*Tablero!$W190+(S$260/(Tablero!$Y190*$B$258))*$D190)","v":24.559719415786986},{"$f":"+IF(Tablero!$Y190=0,0,+T$260*$C190*Tablero!$W190+(T$260/(Tablero!$Y190*$B$258))*$D190)","v":29.419919988314231},{"$f":"+IF(Tablero!$Y190=0,0,+U$260*$C190*Tablero!$W190+(U$260/(Tablero!$Y190*$B$258))*$D190)","v":35.43552740784363},{"$f":"+IF(Tablero!$Y190=0,0,+V$260*$C190*Tablero!$W190+(V$260/(Tablero!$Y190*$B$258))*$D190)","v":42.922779232918003},{"$f":"+IF(Tablero!$Y190=0,0,+W$260*$C190*Tablero!$W190+(W$260/(Tablero!$Y190*$B$258))*$D190)","v":52.295301475608809},{"$f":"+IF(Tablero!$Y190=0,0,+X$260*$C190*Tablero!$W190+(X$260/(Tablero!$Y190*$B$258))*$D190)","v":64.097346358609045},{"$f":"+IF(Tablero!$Y190=0,0,+Y$260*$C190*Tablero!$W190+(Y$260/(Tablero!$Y190*$B$258))*$D190)","v":79.049465345051274},{"$f":"+IF(Tablero!$Y190=0,0,+Z$260*$C190*Tablero!$W190+(Z$260/(Tablero!$Y190*$B$258))*$D190)","v":98.111675579089791},{"$f":"+IF(Tablero!$Y190=0,0,+AA$260*$C190*Tablero!$W190+(AA$260/(Tablero!$Y190*$B$258))*$D190)","v":122.57140022936433},{"$f":"+IF(Tablero!$Y190=0,0,+AB$260*$C190*Tablero!$W190+(AB$260/(Tablero!$Y190*$B$258))*$D190)","v":154.16673472994972},{"$f":"+IF(Tablero!$Y190=0,0,+AC$260*$C190*Tablero!$W190+(AC$260/(Tablero!$Y190*$B$258))*$D190)","v":195.26044143705053},{"$f":"+IF(Tablero!$Y190=0,0,+AD$260*$C190*Tablero!$W190+(AD$260/(Tablero!$Y190*$B$258))*$D190)","v":249.08731988886757},{"$f":"+IF(Tablero!$Y190=0,0,+AE$260*$C190*Tablero!$W190+(AE$260/(Tablero!$Y190*$B$258))*$D190)","v":320.10850222096042},{"$f":"+IF(Tablero!$Y190=0,0,+AF$260*$C190*Tablero!$W190+(AF$260/(Tablero!$Y190*$B$258))*$D190)","v":414.52275741840378},{"$f":"+IF(Tablero!$Y190=0,0,+AG$260*$C190*Tablero!$W190+(AG$260/(Tablero!$Y190*$B$258))*$D190)","v":541.01016297473984},{"$f":"+IF(Tablero!$Y190=0,0,+AH$260*$C190*Tablero!$W190+(AH$260/(Tablero!$Y190*$B$258))*$D190)","v":711.82245509708264},{"$f":"+IF(Tablero!$Y190=0,0,+AI$260*$C190*Tablero!$W190+(AI$260/(Tablero!$Y190*$B$258))*$D190)","v":944.39490495876453},{"$f":"+IF(Tablero!$Y190=0,0,+AJ$260*$C190*Tablero!$W190+(AJ$260/(Tablero!$Y190*$B$258))*$D190)","v":1263.7494599799634},{"$f":"+IF(Tablero!$Y190=0,0,+AK$260*$C190*Tablero!$W190+(AK$260/(Tablero!$Y190*$B$258))*$D190)","v":1706.1089505707046},{"$f":"+IF(Tablero!$Y190=0,0,+AL$260*$C190*Tablero!$W190+(AL$260/(Tablero!$Y190*$B$258))*$D190)","v":3196.5610247987624}]
["ATH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y191=0,0,+C$260*$C191*Tablero!$W191+(C$260/(Tablero!$Y191*$B$257))*$D191)","v":2.760243855521018},{"$f":"+IF(Tablero!$Y191=0,0,+D$260*$C191*Tablero!$W191+(D$260/(Tablero!$Y191*$B$257))*$D191)","v":3.0871409361740296},{"$f":"+IF(Tablero!$Y191=0,0,+E$260*$C191*Tablero!$W191+(E$260/(Tablero!$Y191*$B$257))*$D191)","v":3.4644981573098033},{"$f":"+IF(Tablero!$Y191=0,0,+F$260*$C191*Tablero!$W191+(F$260/(Tablero!$Y191*$B$257))*$D191)","v":3.9016098220062649},{"$f":"+IF(Tablero!$Y191=0,0,+G$260*$C191*Tablero!$W191+(G$260/(Tablero!$Y191*$B$257))*$D191)","v":4.4097408524534716},{"$f":"+IF(Tablero!$Y191=0,0,+H$260*$C191*Tablero!$W191+(H$260/(Tablero!$Y191*$B$257))*$D191)","v":5.0025972236864078},{"$f":"+IF(Tablero!$Y191=0,0,+I$260*$C191*Tablero!$W191+(I$260/(Tablero!$Y191*$B$257))*$D191)","v":5.6969209501103784},{"$f":"+IF(Tablero!$Y191=0,0,+J$260*$C191*Tablero!$W191+(J$260/(Tablero!$Y191*$B$257))*$D191)","v":6.513245796945661},{"$f":"+IF(Tablero!$Y191=0,0,+K$260*$C191*Tablero!$W191+(K$260/(Tablero!$Y191*$B$257))*$D191)","v":7.4768613144185689},{"$f":"+IF(Tablero!$Y191=0,0,+L$260*$C191*Tablero!$W191+(L$260/(Tablero!$Y191*$B$257))*$D191)","v":8.619048117301876},{"$f":"+IF(Tablero!$Y191=0,0,+M$260*$C191*Tablero!$W191+(M$260/(Tablero!$Y191*$B$257))*$D191)","v":9.9786679859244511},{"$f":"+IF(Tablero!$Y191=0,0,+N$260*$C191*Tablero!$W191+(N$260/(Tablero!$Y191*$B$257))*$D191)","v":11.604220337389101},{"$f":"+IF(Tablero!$Y191=0,0,+O$260*$C191*Tablero!$W191+(O$260/(Tablero!$Y191*$B$257))*$D191)","v":13.556514692818107},{"$f":"+IF(Tablero!$Y191=0,0,+P$260*$C191*Tablero!$W191+(P$260/(Tablero!$Y191*$B$257))*$D191)","v":15.912160866623374},{"$f":"+IF(Tablero!$Y191=0,0,+Q$260*$C191*Tablero!$W191+(Q$260/(Tablero!$Y191*$B$257))*$D191)","v":18.768150270114901},{"$f":"+IF(Tablero!$Y191=0,0,+R$260*$C191*Tablero!$W191+(R$260/(Tablero!$Y191*$B$257))*$D191)","v":22.247900838766554},{"$f":"+IF(Tablero!$Y191=0,0,+S$260*$C191*Tablero!$W191+(S$260/(Tablero!$Y191*$B$257))*$D191)","v":26.509275939372216},{"$f":"+IF(Tablero!$Y191=0,0,+T$260*$C191*Tablero!$W191+(T$260/(Tablero!$Y191*$B$257))*$D191)","v":31.75528041998534},{"$f":"+IF(Tablero!$Y191=0,0,+U$260*$C191*Tablero!$W191+(U$260/(Tablero!$Y191*$B$257))*$D191)","v":38.248408225213154},{"$f":"+IF(Tablero!$Y191=0,0,+V$260*$C191*Tablero!$W191+(V$260/(Tablero!$Y191*$B$257))*$D191)","v":46.329999928206334},{"$f":"+IF(Tablero!$Y191=0,0,+W$260*$C191*Tablero!$W191+(W$260/(Tablero!$Y191*$B$257))*$D191)","v":56.446515274863152},{"$f":"+IF(Tablero!$Y191=0,0,+X$260*$C191*Tablero!$W191+(X$260/(Tablero!$Y191*$B$257))*$D191)","v":69.185409362195458},{"$f":"+IF(Tablero!$Y191=0,0,+Y$260*$C191*Tablero!$W191+(Y$260/(Tablero!$Y191*$B$257))*$D191)","v":85.324431204404959},{"$f":"+IF(Tablero!$Y191=0,0,+Z$260*$C191*Tablero!$W191+(Z$260/(Tablero!$Y191*$B$257))*$D191)","v":105.89980434094126},{"$f":"+IF(Tablero!$Y191=0,0,+AA$260*$C191*Tablero!$W191+(AA$260/(Tablero!$Y191*$B$257))*$D191)","v":132.30114790590051},{"$f":"+IF(Tablero!$Y191=0,0,+AB$260*$C191*Tablero!$W191+(AB$260/(Tablero!$Y191*$B$257))*$D191)","v":166.40452777327781},{"$f":"+IF(Tablero!$Y191=0,0,+AC$260*$C191*Tablero!$W191+(AC$260/(Tablero!$Y191*$B$257))*$D191)","v":210.76026295199176},{"$f":"+IF(Tablero!$Y191=0,0,+AD$260*$C191*Tablero!$W191+(AD$260/(Tablero!$Y191*$B$257))*$D191)","v":268.85993215737562},{"$f":"+IF(Tablero!$Y191=0,0,+AE$260*$C191*Tablero!$W191+(AE$260/(Tablero!$Y191*$B$257))*$D191)","v":345.51879328311401},{"$f":"+IF(Tablero!$Y191=0,0,+AF$260*$C191*Tablero!$W191+(AF$260/(Tablero!$Y191*$B$257))*$D191)","v":447.42767510977285},{"$f":"+IF(Tablero!$Y191=0,0,+AG$260*$C191*Tablero!$W191+(AG$260/(Tablero!$Y191*$B$257))*$D191)","v":583.95568180160944},{"$f":"+IF(Tablero!$Y191=0,0,+AH$260*$C191*Tablero!$W191+(AH$260/(Tablero!$Y191*$B$257))*$D191)","v":768.32709537717233},{"$f":"+IF(Tablero!$Y191=0,0,+AI$260*$C191*Tablero!$W191+(AI$260/(Tablero!$Y191*$B$257))*$D191)","v":1019.3612030924284},{"$f":"+IF(Tablero!$Y191=0,0,+AJ$260*$C191*Tablero!$W191+(AJ$260/(Tablero!$Y191*$B$257))*$D191)","v":1364.0662006629841},{"$f":"+IF(Tablero!$Y191=0,0,+AK$260*$C191*Tablero!$W191+(AK$260/(Tablero!$Y191*$B$257))*$D191)","v":1841.5402956207715},{"$f":"+IF(Tablero!$Y191=0,0,+AL$260*$C191*Tablero!$W191+(AL$260/(Tablero!$Y191*$B$257))*$D191)","v":3450.3048194012727}]
["ATD",null,{"$f":"+IF(Tablero!$X192=0,0,$B192+C$260*$C192+(C$260/(Tablero!$X192*24*30))*$D192)","v":21.855672908030591},{"$f":"+IF(Tablero!$X192=0,0,$B192+D$260*$C192+(D$260/(Tablero!$X192*24*30))*$D192)","v":22.745757864786839},{"$f":"+IF(Tablero!$X192=0,0,$B192+E$260*$C192+(E$260/(Tablero!$X192*24*30))*$D192)","v":23.773237171684713},{"$f":"+IF(Tablero!$X192=0,0,$B192+F$260*$C192+(F$260/(Tablero!$X192*24*30))*$D192)","v":24.96341762968024},{"$f":"+IF(Tablero!$X192=0,0,$B192+G$260*$C192+(G$260/(Tablero!$X192*24*30))*$D192)","v":26.346971699232142},{"$f":"+IF(Tablero!$X192=0,0,$B192+H$260*$C192+(H$260/(Tablero!$X192*24*30))*$D192)","v":27.961218411063935},{"$f":"+IF(Tablero!$X192=0,0,$B192+I$260*$C192+(I$260/(Tablero!$X192*24*30))*$D192)","v":29.851743412921962},{"$f":"+IF(Tablero!$X192=0,0,$B192+J$260*$C192+(J$260/(Tablero!$X192*24*30))*$D192)","v":32.074456642856525},{"$f":"+IF(Tablero!$X192=0,0,$B192+K$260*$C192+(K$260/(Tablero!$X192*24*30))*$D192)","v":34.698217229785534},{"$f":"+IF(Tablero!$X192=0,0,$B192+L$260*$C192+(L$260/(Tablero!$X192*24*30))*$D192)","v":37.808196948849087},{"$f":"+IF(Tablero!$X192=0,0,$B192+M$260*$C192+(M$260/(Tablero!$X192*24*30))*$D192)","v":41.510209795064803},{"$f":"+IF(Tablero!$X192=0,0,$B192+N$260*$C192+(N$260/(Tablero!$X192*24*30))*$D192)","v":45.936311403461367},{"$f":"+IF(Tablero!$X192=0,0,$B192+O$260*$C192+(O$260/(Tablero!$X192*24*30))*$D192)","v":51.252075721259011},{"$f":"+IF(Tablero!$X192=0,0,$B192+P$260*$C192+(P$260/(Tablero!$X192*24*30))*$D192)","v":57.666098197556622},{"$f":"+IF(Tablero!$X192=0,0,$B192+Q$260*$C192+(Q$260/(Tablero!$X192*24*30))*$D192)","v":65.442469891133698},{"$f":"+IF(Tablero!$X192=0,0,$B192+R$260*$C192+(R$260/(Tablero!$X192*24*30))*$D192)","v":74.917236775664179},{"$f":"+IF(Tablero!$X192=0,0,$B192+S$260*$C192+(S$260/(Tablero!$X192*24*30))*$D192)","v":86.520233855258354},{"$f":"+IF(Tablero!$X192=0,0,$B192+T$260*$C192+(T$260/(Tablero!$X192*24*30))*$D192)","v":100.80420868287698},{"$f":"+IF(Tablero!$X192=0,0,$B192+U$260*$C192+(U$260/(Tablero!$X192*24*30))*$D192)","v":118.48388746796726},{"$f":"+IF(Tablero!$X192=0,0,$B192+V$260*$C192+(V$260/(Tablero!$X192*24*30))*$D192)","v":140.48868233218258},{"$f":"+IF(Tablero!$X192=0,0,$B192+W$260*$C192+(W$260/(Tablero!$X192*24*30))*$D192)","v":168.03422696312703},{"$f":"+IF(Tablero!$X192=0,0,$B192+X$260*$C192+(X$260/(Tablero!$X192*24*30))*$D192)","v":202.72006132480249},{"$f":"+IF(Tablero!$X192=0,0,$B192+Y$260*$C192+(Y$260/(Tablero!$X192*24*30))*$D192)","v":246.66386323889552},{"$f":"+IF(Tablero!$X192=0,0,$B192+Z$260*$C192+(Z$260/(Tablero!$X192*24*30))*$D192)","v":302.68709254364728},{"$f":"+IF(Tablero!$X192=0,0,$B192+AA$260*$C192+(AA$260/(Tablero!$X192*24*30))*$D192)","v":374.57344496496916},{"$f":"+IF(Tablero!$X192=0,0,$B192+AB$260*$C192+(AB$260/(Tablero!$X192*24*30))*$D192)","v":467.43112767617407},{"$f":"+IF(Tablero!$X192=0,0,$B192+AC$260*$C192+(AC$260/(Tablero!$X192*24*30))*$D192)","v":588.20422405736883},{"$f":"+IF(Tablero!$X192=0,0,$B192+AD$260*$C192+(AD$260/(Tablero!$X192*24*30))*$D192)","v":746.39970701770301},{"$f":"+IF(Tablero!$X192=0,0,$B192+AE$260*$C192+(AE$260/(Tablero!$X192*24*30))*$D192)","v":955.12870194718926},{"$f":"+IF(Tablero!$X192=0,0,$B192+AF$260*$C192+(AF$260/(Tablero!$X192*24*30))*$D192)","v":1232.6091936437238},{"$f":"+IF(Tablero!$X192=0,0,$B192+AG$260*$C192+(AG$260/(Tablero!$X192*24*30))*$D192)","v":1604.3516536545881},{"$f":"+IF(Tablero!$X192=0,0,$B192+AH$260*$C192+(AH$260/(Tablero!$X192*24*30))*$D192)","v":2106.3635448335303},{"$f":"+IF(Tablero!$X192=0,0,$B192+AI$260*$C192+(AI$260/(Tablero!$X192*24*30))*$D192)","v":2789.8865743562451},{"$f":"+IF(Tablero!$X192=0,0,$B192+AJ$260*$C192+(AJ$260/(Tablero!$X192*24*30))*$D192)","v":3728.4594494744711},{"$f":"+IF(Tablero!$X192=0,0,$B192+AK$260*$C192+(AK$260/(Tablero!$X192*24*30))*$D192)","v":5028.539916127047},{"$f":"+IF(Tablero!$X192=0,0,$B192+AL$260*$C192+(AL$260/(Tablero!$X192*24*30))*$D192)","v":9408.9311350382413}]
["MTH",null,{"$f":"+$B193+C267+C268+C269","v":24.027468902762241},25.174760761376689,26.499149669144241,28.03325530633705,29.81661352164107,31.897327386336716,34.334155384242926,37.199163688654579,40.581109577626009,44.58977682343675,49.361556378534324,55.066663854139371,61.918518924635244,70.18599464385639,80.209496182534835,92.422176361409512,107.37807914787925,125.78967896651127,148.57823569818891,176.94173269537356,212.44708401751467,257.15604698822273,313.79824253362085,386.01044473606044,478.66971984507347,598.36038821971408,754.0331576177789,957.94222078339158,1226.9874110448814,1584.6511448618635,2063.8156275715369,2710.893360214272,3591.9333115069721,4801.7245906043654,6477.4879248931802,12123.676128452807]
["MTH Punta",null,{"$f":"+IF(Tablero!$X194=0,0,C$260*$C194*Tablero!$V194+(C$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":5.2376989203346378},{"$f":"+IF(Tablero!$X194=0,0,D$260*$C194*Tablero!$V194+(D$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":5.8580022616398333},{"$f":"+IF(Tablero!$X194=0,0,E$260*$C194*Tablero!$V194+(E$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":6.5740562094712818},{"$f":"+IF(Tablero!$X194=0,0,F$260*$C194*Tablero!$V194+(F$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":7.4034971625475734},{"$f":"+IF(Tablero!$X194=0,0,G$260*$C194*Tablero!$V194+(G$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":8.3677008665929513},{"$f":"+IF(Tablero!$X194=0,0,H$260*$C194*Tablero!$V194+(H$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":9.4926750855588828},{"$f":"+IF(Tablero!$X194=0,0,I$260*$C194*Tablero!$V194+(I$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":10.810188617915646},{"$f":"+IF(Tablero!$X194=0,0,J$260*$C194*Tablero!$V194+(J$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":12.359205296409232},{"$f":"+IF(Tablero!$X194=0,0,K$260*$C194*Tablero!$V194+(K$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":14.187713290509219},{"$f":"+IF(Tablero!$X194=0,0,L$260*$C194*Tablero!$V194+(L$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":16.355069110291723},{"$f":"+IF(Tablero!$X194=0,0,M$260*$C194*Tablero!$V194+(M$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":18.935014901568845},{"$f":"+IF(Tablero!$X194=0,0,N$260*$C194*Tablero!$V194+(N$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":22.019580701501297},{"$f":"+IF(Tablero!$X194=0,0,O$260*$C194*Tablero!$V194+(O$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":25.724155577069951},{"$f":"+IF(Tablero!$X194=0,0,P$260*$C194*Tablero!$V194+(P$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":30.194110431439633},{"$f":"+IF(Tablero!$X194=0,0,Q$260*$C194*Tablero!$V194+(Q$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":35.613491253621063},{"$f":"+IF(Tablero!$X194=0,0,R$260*$C194*Tablero!$V194+(R$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":42.216489666245124},{"$f":"+IF(Tablero!$X194=0,0,S$260*$C194*Tablero!$V194+(S$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":50.302659197585378},{"$f":"+IF(Tablero!$X194=0,0,T$260*$C194*Tablero!$V194+(T$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":60.257211564115877},{"$f":"+IF(Tablero!$X194=0,0,U$260*$C194*Tablero!$V194+(U$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":72.57824197851636},{"$f":"+IF(Tablero!$X194=0,0,V$260*$C194*Tablero!$V194+(V$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":87.913461021821803},{"$f":"+IF(Tablero!$X194=0,0,W$260*$C194*Tablero!$V194+(W$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":107.11004809247085},{"$f":"+IF(Tablero!$X194=0,0,X$260*$C194*Tablero!$V194+(X$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":131.28272822506852},{"$f":"+IF(Tablero!$X194=0,0,Y$260*$C194*Tablero!$V194+(Y$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":161.90731855215824},{"$f":"+IF(Tablero!$X194=0,0,Z$260*$C194*Tablero!$V194+(Z$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":200.95010437239023},{"$f":"+IF(Tablero!$X194=0,0,AA$260*$C194*Tablero!$V194+(AA$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":251.0479565635942},{"$f":"+IF(Tablero!$X194=0,0,AB$260*$C194*Tablero!$V194+(AB$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":315.7608026963166},{"$f":"+IF(Tablero!$X194=0,0,AC$260*$C194*Tablero!$V194+(AC$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":399.92799893570339},{"$f":"+IF(Tablero!$X194=0,0,AD$260*$C194*Tablero!$V194+(AD$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":510.17498818636795},{"$f":"+IF(Tablero!$X194=0,0,AE$260*$C194*Tablero!$V194+(AE$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":655.63895991091454},{"$f":"+IF(Tablero!$X194=0,0,AF$260*$C194*Tablero!$V194+(AF$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":849.01609188002021},{"$f":"+IF(Tablero!$X194=0,0,AG$260*$C194*Tablero!$V194+(AG$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1108.0847215646586},{"$f":"+IF(Tablero!$X194=0,0,AH$260*$C194*Tablero!$V194+(AH$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1457.9385766484211},{"$f":"+IF(Tablero!$X194=0,0,AI$260*$C194*Tablero!$V194+(AI$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1934.2881833389429},{"$f":"+IF(Tablero!$X194=0,0,AJ$260*$C194*Tablero!$V194+(AJ$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":2588.3829257284547},{"$f":"+IF(Tablero!$X194=0,0,AK$260*$C194*Tablero!$V194+(AK$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":3494.4135819133967},{"$f":"+IF(Tablero!$X194=0,0,AL$260*$C194*Tablero!$V194+(AL$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":6547.1236504182962}]
["MTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y195=0,0,+C$260*$C195*Tablero!$W195+(C$260/(Tablero!$Y195*$B$258))*$D195)","v":2.4252425269534363},{"$f":"+IF(Tablero!$Y195=0,0,+D$260*$C195*Tablero!$W195+(D$260/(Tablero!$Y195*$B$258))*$D195)","v":2.7124652302485996},{"$f":"+IF(Tablero!$Y195=0,0,+E$260*$C195*Tablero!$W195+(E$260/(Tablero!$Y195*$B$258))*$D195)","v":3.044023899864297},{"$f":"+IF(Tablero!$Y195=0,0,+F$260*$C195*Tablero!$W195+(F$260/(Tablero!$Y195*$B$258))*$D195)","v":3.4280848211951649},{"$f":"+IF(Tablero!$Y195=0,0,+G$260*$C195*Tablero!$W195+(G$260/(Tablero!$Y195*$B$258))*$D195)","v":3.8745457314659433},{"$f":"+IF(Tablero!$Y195=0,0,+H$260*$C195*Tablero!$W195+(H$260/(Tablero!$Y195*$B$258))*$D195)","v":4.3954491585357998},{"$f":"+IF(Tablero!$Y195=0,0,+I$260*$C195*Tablero!$W195+(I$260/(Tablero!$Y195*$B$258))*$D195)","v":5.0055051959500538},{"$f":"+IF(Tablero!$Y195=0,0,+J$260*$C195*Tablero!$W195+(J$260/(Tablero!$Y195*$B$258))*$D195)","v":5.7227554962790368},{"$f":"+IF(Tablero!$Y195=0,0,+K$260*$C195*Tablero!$W195+(K$260/(Tablero!$Y195*$B$258))*$D195)","v":6.5694203037862007},{"$f":"+IF(Tablero!$Y195=0,0,+L$260*$C195*Tablero!$W195+(L$260/(Tablero!$Y195*$B$258))*$D195)","v":7.5729838123279869},{"$f":"+IF(Tablero!$Y195=0,0,+M$260*$C195*Tablero!$W195+(M$260/(Tablero!$Y195*$B$258))*$D195)","v":8.7675912812582659},{"$f":"+IF(Tablero!$Y195=0,0,+N$260*$C195*Tablero!$W195+(N$260/(Tablero!$Y195*$B$258))*$D195)","v":10.195855919788572},{"$f":"+IF(Tablero!$Y195=0,0,+O$260*$C195*Tablero!$W195+(O$260/(Tablero!$Y195*$B$258))*$D195)","v":11.911207006051146},{"$f":"+IF(Tablero!$Y195=0,0,+P$260*$C195*Tablero!$W195+(P$260/(Tablero!$Y195*$B$258))*$D195)","v":13.980956484069386},{"$f":"+IF(Tablero!$Y195=0,0,+Q$260*$C195*Tablero!$W195+(Q$260/(Tablero!$Y195*$B$258))*$D195)","v":16.49032425026213},{"$f":"+IF(Tablero!$Y195=0,0,+R$260*$C195*Tablero!$W195+(R$260/(Tablero!$Y195*$B$258))*$D195)","v":19.547749428622478},{"$f":"+IF(Tablero!$Y195=0,0,+S$260*$C195*Tablero!$W195+(S$260/(Tablero!$Y195*$B$258))*$D195)","v":23.291936050618794},{"$f":"+IF(Tablero!$Y195=0,0,+T$260*$C195*Tablero!$W195+(T$260/(Tablero!$Y195*$B$258))*$D195)","v":27.901250962242678},{"$f":"+IF(Tablero!$Y195=0,0,+U$260*$C195*Tablero!$W195+(U$260/(Tablero!$Y195*$B$258))*$D195)","v":33.606330118450003},{"$f":"+IF(Tablero!$Y195=0,0,+V$260*$C195*Tablero!$W195+(V$260/(Tablero!$Y195*$B$258))*$D195)","v":40.707086757893187},{"$f":"+IF(Tablero!$Y195=0,0,+W$260*$C195*Tablero!$W195+(W$260/(Tablero!$Y195*$B$258))*$D195)","v":49.595795338555178},{"$f":"+IF(Tablero!$Y195=0,0,+X$260*$C195*Tablero!$W195+(X$260/(Tablero!$Y195*$B$258))*$D195)","v":60.788613547409525},{"$f":"+IF(Tablero!$Y195=0,0,+Y$260*$C195*Tablero!$W195+(Y$260/(Tablero!$Y195*$B$258))*$D195)","v":74.968897668635734},{"$f":"+IF(Tablero!$Y195=0,0,+Z$260*$C195*Tablero!$W195+(Z$260/(Tablero!$Y195*$B$258))*$D195)","v":93.047108345150065},{"$f":"+IF(Tablero!$Y195=0,0,+AA$260*$C195*Tablero!$W195+(AA$260/(Tablero!$Y195*$B$258))*$D195)","v":116.24421140340922},{"$f":"+IF(Tablero!$Y195=0,0,+AB$260*$C195*Tablero!$W195+(AB$260/(Tablero!$Y195*$B$258))*$D195)","v":146.20858103755484},{"$f":"+IF(Tablero!$Y195=0,0,+AC$260*$C195*Tablero!$W195+(AC$260/(Tablero!$Y195*$B$258))*$D195)","v":185.18101278648678},{"$f":"+IF(Tablero!$Y195=0,0,+AD$260*$C195*Tablero!$W195+(AD$260/(Tablero!$Y195*$B$258))*$D195)","v":236.2293244336571},{"$f":"+IF(Tablero!$Y195=0,0,+AE$260*$C195*Tablero!$W195+(AE$260/(Tablero!$Y195*$B$258))*$D195)","v":303.58436253947161},{"$f":"+IF(Tablero!$Y195=0,0,+AF$260*$C195*Tablero!$W195+(AF$260/(Tablero!$Y195*$B$258))*$D195)","v":393.12491294625181},{"$f":"+IF(Tablero!$Y195=0,0,+AG$260*$C195*Tablero!$W195+(AG$260/(Tablero!$Y195*$B$258))*$D195)","v":513.08298378370148},{"$f":"+IF(Tablero!$Y195=0,0,+AH$260*$C195*Tablero!$W195+(AH$260/(Tablero!$Y195*$B$258))*$D195)","v":675.07787132365502},{"$f":"+IF(Tablero!$Y195=0,0,+AI$260*$C195*Tablero!$W195+(AI$260/(Tablero!$Y195*$B$258))*$D195)","v":895.6448304816638},{"$f":"+IF(Tablero!$Y195=0,0,+AJ$260*$C195*Tablero!$W195+(AJ$260/(Tablero!$Y195*$B$258))*$D195)","v":1198.5141649027316},{"$f":"+IF(Tablero!$Y195=0,0,+AK$260*$C195*Tablero!$W195+(AK$260/(Tablero!$Y195*$B$258))*$D195)","v":1618.0388667851489},{"$f":"+IF(Tablero!$Y195=0,0,+AL$260*$C195*Tablero!$W195+(AL$260/(Tablero!$Y195*$B$258))*$D195)","v":3031.5531586917955}]
["MTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y196=0,0,+C$260*$C196*Tablero!$W196+(C$260/(Tablero!$Y196*$B$257))*$D196)","v":2.0245274554741721},{"$f":"+IF(Tablero!$Y196=0,0,+D$260*$C196*Tablero!$W196+(D$260/(Tablero!$Y196*$B$257))*$D196)","v":2.2642932694882587},{"$f":"+IF(Tablero!$Y196=0,0,+E$260*$C196*Tablero!$W196+(E$260/(Tablero!$Y196*$B$257))*$D196)","v":2.541069559808669},{"$f":"+IF(Tablero!$Y196=0,0,+F$260*$C196*Tablero!$W196+(F$260/(Tablero!$Y196*$B$257))*$D196)","v":2.8616733225943181},{"$f":"+IF(Tablero!$Y196=0,0,+G$260*$C196*Tablero!$W196+(G$260/(Tablero!$Y196*$B$257))*$D196)","v":3.2343669235821815},{"$f":"+IF(Tablero!$Y196=0,0,+H$260*$C196*Tablero!$W196+(H$260/(Tablero!$Y196*$B$257))*$D196)","v":3.6692031422420404},{"$f":"+IF(Tablero!$Y196=0,0,+I$260*$C196*Tablero!$W196+(I$260/(Tablero!$Y196*$B$257))*$D196)","v":4.1784615703772356},{"$f":"+IF(Tablero!$Y196=0,0,+J$260*$C196*Tablero!$W196+(J$260/(Tablero!$Y196*$B$257))*$D196)","v":4.7772028959663206},{"$f":"+IF(Tablero!$Y196=0,0,+K$260*$C196*Tablero!$W196+(K$260/(Tablero!$Y196*$B$257))*$D196)","v":5.483975983330593},{"$f":"+IF(Tablero!$Y196=0,0,+L$260*$C196*Tablero!$W196+(L$260/(Tablero!$Y196*$B$257))*$D196)","v":6.3217239008170489},{"$f":"+IF(Tablero!$Y196=0,0,+M$260*$C196*Tablero!$W196+(M$260/(Tablero!$Y196*$B$257))*$D196)","v":7.3189501957072229},{"$f":"+IF(Tablero!$Y196=0,0,+N$260*$C196*Tablero!$W196+(N$260/(Tablero!$Y196*$B$257))*$D196)","v":8.5112272328495049},{"$f":"+IF(Tablero!$Y196=0,0,+O$260*$C196*Tablero!$W196+(O$260/(Tablero!$Y196*$B$257))*$D196)","v":9.9431563415141486},{"$f":"+IF(Tablero!$Y196=0,0,+P$260*$C196*Tablero!$W196+(P$260/(Tablero!$Y196*$B$257))*$D196)","v":11.670927728347376},{"$f":"+IF(Tablero!$Y196=0,0,+Q$260*$C196*Tablero!$W196+(Q$260/(Tablero!$Y196*$B$257))*$D196)","v":13.765680678651654},{"$f":"+IF(Tablero!$Y196=0,0,+R$260*$C196*Tablero!$W196+(R$260/(Tablero!$Y196*$B$257))*$D196)","v":16.317937266541914},{"$f":"+IF(Tablero!$Y196=0,0,+S$260*$C196*Tablero!$W196+(S$260/(Tablero!$Y196*$B$257))*$D196)","v":19.443483899675066},{"$f":"+IF(Tablero!$Y196=0,0,+T$260*$C196*Tablero!$W196+(T$260/(Tablero!$Y196*$B$257))*$D196)","v":23.291216440152745},{"$f":"+IF(Tablero!$Y196=0,0,+U$260*$C196*Tablero!$W196+(U$260/(Tablero!$Y196*$B$257))*$D196)","v":28.053663601222553},{"$f":"+IF(Tablero!$Y196=0,0,+V$260*$C196*Tablero!$W196+(V$260/(Tablero!$Y196*$B$257))*$D196)","v":33.981184915658602},{"$f":"+IF(Tablero!$Y196=0,0,+W$260*$C196*Tablero!$W196+(W$260/(Tablero!$Y196*$B$257))*$D196)","v":41.401240586488655},{"$f":"+IF(Tablero!$Y196=0,0,+X$260*$C196*Tablero!$W196+(X$260/(Tablero!$Y196*$B$257))*$D196)","v":50.744705215744659},{"$f":"+IF(Tablero!$Y196=0,0,+Y$260*$C196*Tablero!$W196+(Y$260/(Tablero!$Y196*$B$257))*$D196)","v":62.582026312826876},{"$f":"+IF(Tablero!$Y196=0,0,+Z$260*$C196*Tablero!$W196+(Z$260/(Tablero!$Y196*$B$257))*$D196)","v":77.67323201852011},{"$f":"+IF(Tablero!$Y196=0,0,+AA$260*$C196*Tablero!$W196+(AA$260/(Tablero!$Y196*$B$257))*$D196)","v":97.037551878070047},{"$f":"+IF(Tablero!$Y196=0,0,+AB$260*$C196*Tablero!$W196+(AB$260/(Tablero!$Y196*$B$257))*$D196)","v":122.05100448584264},{"$f":"+IF(Tablero!$Y196=0,0,+AC$260*$C196*Tablero!$W196+(AC$260/(Tablero!$Y196*$B$257))*$D196)","v":154.58414589558873},{"$f":"+IF(Tablero!$Y196=0,0,+AD$260*$C196*Tablero!$W196+(AD$260/(Tablero!$Y196*$B$257))*$D196)","v":197.19790816336644},{"$f":"+IF(Tablero!$Y196=0,0,+AE$260*$C196*Tablero!$W196+(AE$260/(Tablero!$Y196*$B$257))*$D196)","v":253.42408859449517},{"$f":"+IF(Tablero!$Y196=0,0,+AF$260*$C196*Tablero!$W196+(AF$260/(Tablero!$Y196*$B$257))*$D196)","v":328.17014003559132},{"$f":"+IF(Tablero!$Y196=0,0,+AG$260*$C196*Tablero!$W196+(AG$260/(Tablero!$Y196*$B$257))*$D196)","v":428.30792222317677},{"$f":"+IF(Tablero!$Y196=0,0,+AH$260*$C196*Tablero!$W196+(AH$260/(Tablero!$Y196*$B$257))*$D196)","v":563.53691224219585},{"$f":"+IF(Tablero!$Y196=0,0,+AI$260*$C196*Tablero!$W196+(AI$260/(Tablero!$Y196*$B$257))*$D196)","v":747.66029768636531},{"$f":"+IF(Tablero!$Y196=0,0,+AJ$260*$C196*Tablero!$W196+(AJ$260/(Tablero!$Y196*$B$257))*$D196)","v":1000.4874999731793},{"$f":"+IF(Tablero!$Y196=0,0,+AK$260*$C196*Tablero!$W196+(AK$260/(Tablero!$Y196*$B$257))*$D196)","v":1350.6954761946347},{"$f":"+IF(Tablero!$Y196=0,0,+AL$260*$C196*Tablero!$W196+(AL$260/(Tablero!$Y196*$B$257))*$D196)","v":2530.6593193427152}]
["MTD",null,{"$f":"+SUM(C271:C275)+$B197+(C$260/(Tablero!$X198*24*30))*$D198","v":22.241666809244485},{"$f":"+SUM(D271:D275)+$B197+(D$260/(Tablero!$X198*24*30))*$D198","v":23.185755355141687},{"$f":"+SUM(E271:E275)+$B197+(E$260/(Tablero!$X198*24*30))*$D198","v":24.275574295935584},{"$f":"+SUM(F271:F275)+$B197+(F$260/(Tablero!$X198*24*30))*$D198","v":25.537965856893035},{"$f":"+SUM(G271:G275)+$B197+(G$260/(Tablero!$X198*24*30))*$D198","v":27.005463470214814},{"$f":"+SUM(H271:H275)+$B197+(H$260/(Tablero!$X198*24*30))*$D198","v":28.717650401725852},{"$f":"+SUM(I271:I275)+$B197+(I$260/(Tablero!$X198*24*30))*$D198","v":30.722878089755667},{"$f":"+SUM(J271:J275)+$B197+(J$260/(Tablero!$X198*24*30))*$D198","v":33.080448662392655},{"$f":"+SUM(K271:K275)+$B197+(K$260/(Tablero!$X198*24*30))*$D198","v":35.863399097060594},{"$f":"+SUM(L271:L275)+$B197+(L$260/(Tablero!$X198*24*30))*$D198","v":39.162068744776654},{"$f":"+SUM(M271:M275)+$B197+(M$260/(Tablero!$X198*24*30))*$D198","v":43.088691589424592},{"$f":"+SUM(N271:N275)+$B197+(N$260/(Tablero!$X198*24*30))*$D198","v":47.78333539813768},{"$f":"+SUM(O271:O275)+$B197+(O$260/(Tablero!$X198*24*30))*$D198","v":53.421619886633032},{"$f":"+SUM(P271:P275)+$B197+(P$260/(Tablero!$X198*24*30))*$D198","v":60.224796490209826},{"$f":"+SUM(Q271:Q275)+$B197+(Q$260/(Tablero!$X198*24*30))*$D198","v":68.472979305590073},{"$f":"+SUM(R271:R275)+$B197+(R$260/(Tablero!$X198*24*30))*$D198","v":78.522603021656266},{"$f":"+SUM(S271:S275)+$B197+(S$260/(Tablero!$X198*24*30))*$D198","v":90.829581763151168},{"$f":"+SUM(T271:T275)+$B197+(T$260/(Tablero!$X198*24*30))*$D198","v":105.98019960280493},{"$f":"+SUM(U271:U275)+$B197+(U$260/(Tablero!$X198*24*30))*$D198","v":124.73254690341933},{"$f":"+SUM(V271:V275)+$B197+(V$260/(Tablero!$X198*24*30))*$D198","v":148.07242544920669},{"$f":"+SUM(W271:W275)+$B197+(W$260/(Tablero!$X198*24*30))*$D198","v":177.28922433922151},{"$f":"+SUM(X271:X275)+$B197+(X$260/(Tablero!$X198*24*30))*$D198","v":214.07953146348075},{"$f":"+SUM(Y271:Y275)+$B197+(Y$260/(Tablero!$X198*24*30))*$D198","v":260.68950923623402},{"$f":"+SUM(Z271:Z275)+$B197+(Z$260/(Tablero!$X198*24*30))*$D198","v":320.11180223120812},{"$f":"+SUM(AA271:AA275)+$B197+(AA$260/(Tablero!$X198*24*30))*$D198","v":396.35967206896913},{"$f":"+SUM(AB271:AB275)+$B197+(AB$260/(Tablero!$X198*24*30))*$D198","v":494.85125310375861},{"$f":"+SUM(AC271:AC275)+$B197+(AC$260/(Tablero!$X198*24*30))*$D198","v":622.95194290931545},{"$f":"+SUM(AD271:AD275)+$B197+(AD$260/(Tablero!$X198*24*30))*$D198","v":790.74552524308319},{"$f":"+SUM(AE271:AE275)+$B197+(AE$260/(Tablero!$X198*24*30))*$D198","v":1012.1386089187215},{"$f":"+SUM(AF271:AF275)+$B197+(AF$260/(Tablero!$X198*24*30))*$D198","v":1306.4545075665426},{"$f":"+SUM(AG271:AG275)+$B197+(AG$260/(Tablero!$X198*24*30))*$D198","v":1700.7514742279127},{"$f":"+SUM(AH271:AH275)+$B197+(AH$260/(Tablero!$X198*24*30))*$D198","v":2233.2216308896241},{"$f":"+SUM(AI271:AI275)+$B197+(AI$260/(Tablero!$X198*24*30))*$D198","v":2958.2156420018337},{"$f":"+SUM(AJ271:AJ275)+$B197+(AJ$260/(Tablero!$X198*24*30))*$D198","v":3953.7339845633524},{"$f":"+SUM(AK271:AK275)+$B197+(AK$260/(Tablero!$X198*24*30))*$D198","v":5332.6934512915486},{"$f":"+SUM(AL271:AL275)+$B197+(AL$260/(Tablero!$X198*24*30))*$D198","v":9978.8535115556078}]
["MTD_1 (0-10,000)",{"$f":"+B404","v":999999},{"$f":"+IF($C198=0,0,(MIN(C$260,$B271)*$C198))","v":5.8320994067273109},6.5227978992985243,7.320113260080225,8.2436833552552482,9.3173097579672337,10.569951724374027,12.036983336401503,13.761790239024302,15.797806541180391,18.211124829035114,21.083855878977673,24.518473760879154,28.643462474930793,33.620690347471758,39.655089834461435,47.007429804859314,56.011258631929984,67.09550380029664,80.814786879191757,97.890323912691372,119.26543648956483,146.18135426273167,180.2813775352561,223.7549355771545,279.53814467080855,351.59493091963958,445.31384503054596,568.07221858004993,730.04417536841856,945.36671944462432,1233.8357636692785,1623.3927984873308,2153.8009607031699,2882.1256729586048,3890.9772569811844,7290.1242584091387]
["MTD_2 (10,001-30,000)",{"$f":"+B405","v":999999},{"$f":"+IF(OR($C199=0,$B271>C$260),0,MIN(($B272-$B271),(C$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>M$260),0,MIN(($B272-$B271),(M$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>W$260),0,MIN(($B272-$B271),(W$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>AG$260),0,MIN(($B272-$B271),(AG$260-$B271))*$C199)","v":0},0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B406","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B407","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+$B203+C277+C278+C279","v":16.326053269447211},17.588055066171705,19.044860645863633,20.732351109572328,22.69401522757196,24.982765571261019,27.663235487067912,30.814696556585677,34.534780296621399,38.94424701487506,44.193124470851231,50.468646981239289,58.005572607386817,67.099657197713782,78.125340729155951,91.559084037658664,108.01032619234088,128.2627771072693,153.32980719573084,184.5291780472466,223.58446883959101,272.76357803928738,335.06904287108733,414.50125381257249,516.42490191723573,648.08262911698353,819.32006378220876,1043.6166123467444,1339.5618079486135,1732.9859147363436,2260.0588069265309,2971.8334570157826,3940.962622510106,5271.7127332329019,7115.0242872009785,13325.736586809015]
["BTH Punta",null,{"$f":"+IF(Tablero!$X204=0,0,C$260*$C204*Tablero!$V204+(C$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":5.9668255664552552},{"$f":"+IF(Tablero!$X204=0,0,D$260*$C204*Tablero!$V204+(D$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":6.6734797464975459},{"$f":"+IF(Tablero!$X204=0,0,E$260*$C204*Tablero!$V204+(E$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":7.4892137296584043},{"$f":"+IF(Tablero!$X204=0,0,F$260*$C204*Tablero!$V204+(F$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":8.434119032532216},{"$f":"+IF(Tablero!$X204=0,0,G$260*$C204*Tablero!$V204+(G$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":9.5325470636343237},{"$f":"+IF(Tablero!$X204=0,0,H$260*$C204*Tablero!$V204+(H$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":10.814126061096072},{"$f":"+IF(Tablero!$X204=0,0,I$260*$C204*Tablero!$V204+(I$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":12.315047276421456},{"$f":"+IF(Tablero!$X204=0,0,J$260*$C204*Tablero!$V204+(J$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":14.079698597675833},{"$f":"+IF(Tablero!$X204=0,0,K$260*$C204*Tablero!$V204+(K$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":16.162748504440337},{"$f":"+IF(Tablero!$X204=0,0,L$260*$C204*Tablero!$V204+(L$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":18.631816374469331},{"$f":"+IF(Tablero!$X204=0,0,M$260*$C204*Tablero!$V204+(M$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":21.570909808743608},{"$f":"+IF(Tablero!$X204=0,0,N$260*$C204*Tablero!$V204+(N$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":25.08487011008803},{"$f":"+IF(Tablero!$X204=0,0,O$260*$C204*Tablero!$V204+(O$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":29.305149361835966},{"$f":"+IF(Tablero!$X204=0,0,P$260*$C204*Tablero!$V204+(P$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":34.3973551780973},{"$f":"+IF(Tablero!$X204=0,0,Q$260*$C204*Tablero!$V204+(Q$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":40.57115411843111},{"$f":"+IF(Tablero!$X204=0,0,R$260*$C204*Tablero!$V204+(R$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":48.093339021184448},{"$f":"+IF(Tablero!$X204=0,0,S$260*$C204*Tablero!$V204+(S$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":57.305163493754534},{"$f":"+IF(Tablero!$X204=0,0,T$260*$C204*Tablero!$V204+(T$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":68.64546358863609},{"$f":"+IF(Tablero!$X204=0,0,U$260*$C204*Tablero!$V204+(U$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":82.681673076794397},{"$f":"+IF(Tablero!$X204=0,0,V$260*$C204*Tablero!$V204+(V$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":100.15166866961864},{"$f":"+IF(Tablero!$X204=0,0,W$260*$C204*Tablero!$V204+(W$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":122.02056343887256},{"$f":"+IF(Tablero!$X204=0,0,X$260*$C204*Tablero!$V204+(X$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":149.55826043496367},{"$f":"+IF(Tablero!$X204=0,0,Y$260*$C204*Tablero!$V204+(Y$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":184.44602151196398},{"$f":"+IF(Tablero!$X204=0,0,Z$260*$C204*Tablero!$V204+(Z$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":228.92385350672726},{"$f":"+IF(Tablero!$X204=0,0,AA$260*$C204*Tablero!$V204+(AA$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":285.99569933551993},{"$f":"+IF(Tablero!$X204=0,0,AB$260*$C204*Tablero!$V204+(AB$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":359.71705496436601},{"$f":"+IF(Tablero!$X204=0,0,AC$260*$C204*Tablero!$V204+(AC$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":455.6009509302578},{"$f":"+IF(Tablero!$X204=0,0,AD$260*$C204*Tablero!$V204+(AD$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":581.19514106815791},{"$f":"+IF(Tablero!$X204=0,0,AE$260*$C204*Tablero!$V204+(AE$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":746.90877957349903},{"$f":"+IF(Tablero!$X204=0,0,AF$260*$C204*Tablero!$V204+(AF$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":967.20544659294126},{"$f":"+IF(Tablero!$X204=0,0,AG$260*$C204*Tablero!$V204+(AG$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":1262.3383564032795},{"$f":"+IF(Tablero!$X204=0,0,AH$260*$C204*Tablero!$V204+(AH$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":1660.8944702211684},{"$f":"+IF(Tablero!$X204=0,0,AI$260*$C204*Tablero!$V204+(AI$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":2203.5554851063685},{"$f":"+IF(Tablero!$X204=0,0,AJ$260*$C204*Tablero!$V204+(AJ$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":2948.7050805940657},{"$f":"+IF(Tablero!$X204=0,0,AK$260*$C204*Tablero!$V204+(AK$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":3980.8619429001456},{"$f":"+IF(Tablero!$X204=0,0,AL$260*$C204*Tablero!$V204+(AL$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":7458.5319580690684}]
["BTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y205=0,0,+C$260*$C205*Tablero!$W205+(C$260/(Tablero!$Y205*$B$258))*$D205)","v":2.436442703614508},{"$f":"+IF(Tablero!$Y205=0,0,+D$260*$C205*Tablero!$W205+(D$260/(Tablero!$Y205*$B$258))*$D205)","v":2.7249918495158125},{"$f":"+IF(Tablero!$Y205=0,0,+E$260*$C205*Tablero!$W205+(E$260/(Tablero!$Y205*$B$258))*$D205)","v":3.0580817126645004},{"$f":"+IF(Tablero!$Y205=0,0,+F$260*$C205*Tablero!$W205+(F$260/(Tablero!$Y205*$B$258))*$D205)","v":3.443916291730508},{"$f":"+IF(Tablero!$Y205=0,0,+G$260*$C205*Tablero!$W205+(G$260/(Tablero!$Y205*$B$258))*$D205)","v":3.8924390333487584},{"$f":"+IF(Tablero!$Y205=0,0,+H$260*$C205*Tablero!$W205+(H$260/(Tablero!$Y205*$B$258))*$D205)","v":4.4157480797913999},{"$f":"+IF(Tablero!$Y205=0,0,+I$260*$C205*Tablero!$W205+(I$260/(Tablero!$Y205*$B$258))*$D205)","v":5.0286214582823732},{"$f":"+IF(Tablero!$Y205=0,0,+J$260*$C205*Tablero!$W205+(J$260/(Tablero!$Y205*$B$258))*$D205)","v":5.7491841407688558},{"$f":"+IF(Tablero!$Y205=0,0,+K$260*$C205*Tablero!$W205+(K$260/(Tablero!$Y205*$B$258))*$D205)","v":6.5997589883282641},{"$f":"+IF(Tablero!$Y205=0,0,+L$260*$C205*Tablero!$W205+(L$260/(Tablero!$Y205*$B$258))*$D205)","v":7.6079571214328947},{"$f":"+IF(Tablero!$Y205=0,0,+M$260*$C205*Tablero!$W205+(M$260/(Tablero!$Y205*$B$258))*$D205)","v":8.8080814879698881},{"$f":"+IF(Tablero!$Y205=0,0,+N$260*$C205*Tablero!$W205+(N$260/(Tablero!$Y205*$B$258))*$D205)","v":10.242942092096428},{"$f":"+IF(Tablero!$Y205=0,0,+O$260*$C205*Tablero!$W205+(O$260/(Tablero!$Y205*$B$258))*$D205)","v":11.966214957310335},{"$f":"+IF(Tablero!$Y205=0,0,+P$260*$C205*Tablero!$W205+(P$260/(Tablero!$Y205*$B$258))*$D205)","v":14.045522885479571},{"$f":"+IF(Tablero!$Y205=0,0,+Q$260*$C205*Tablero!$W205+(Q$260/(Tablero!$Y205*$B$258))*$D205)","v":16.566479332794557},{"$f":"+IF(Tablero!$Y205=0,0,+R$260*$C205*Tablero!$W205+(R$260/(Tablero!$Y205*$B$258))*$D205)","v":19.638024213306366},{"$f":"+IF(Tablero!$Y205=0,0,+S$260*$C205*Tablero!$W205+(S$260/(Tablero!$Y205*$B$258))*$D205)","v":23.399502116958985},{"$f":"+IF(Tablero!$Y205=0,0,+T$260*$C205*Tablero!$W205+(T$260/(Tablero!$Y205*$B$258))*$D205)","v":28.030103617747841},{"$f":"+IF(Tablero!$Y205=0,0,+U$260*$C205*Tablero!$W205+(U$260/(Tablero!$Y205*$B$258))*$D205)","v":33.761529786142518},{"$f":"+IF(Tablero!$Y205=0,0,+V$260*$C205*Tablero!$W205+(V$260/(Tablero!$Y205*$B$258))*$D205)","v":40.895078910421823},{"$f":"+IF(Tablero!$Y205=0,0,+W$260*$C205*Tablero!$W205+(W$260/(Tablero!$Y205*$B$258))*$D205)","v":49.82483703779338},{"$f":"+IF(Tablero!$Y205=0,0,+X$260*$C205*Tablero!$W205+(X$260/(Tablero!$Y205*$B$258))*$D205)","v":61.069345557979972},{"$f":"+IF(Tablero!$Y205=0,0,+Y$260*$C205*Tablero!$W205+(Y$260/(Tablero!$Y205*$B$258))*$D205)","v":75.315116609068596},{"$f":"+IF(Tablero!$Y205=0,0,+Z$260*$C205*Tablero!$W205+(Z$260/(Tablero!$Y205*$B$258))*$D205)","v":93.476815493893099},{"$f":"+IF(Tablero!$Y205=0,0,+AA$260*$C205*Tablero!$W205+(AA$260/(Tablero!$Y205*$B$258))*$D205)","v":116.78104666383184},{"$f":"+IF(Tablero!$Y205=0,0,+AB$260*$C205*Tablero!$W205+(AB$260/(Tablero!$Y205*$B$258))*$D205)","v":146.88379678145915},{"$f":"+IF(Tablero!$Y205=0,0,+AC$260*$C205*Tablero!$W205+(AC$260/(Tablero!$Y205*$B$258))*$D205)","v":186.03620975521645},{"$f":"+IF(Tablero!$Y205=0,0,+AD$260*$C205*Tablero!$W205+(AD$260/(Tablero!$Y205*$B$258))*$D205)","v":237.32027106550021},{"$f":"+IF(Tablero!$Y205=0,0,+AE$260*$C205*Tablero!$W205+(AE$260/(Tablero!$Y205*$B$258))*$D205)","v":304.98636603157269},{"$f":"+IF(Tablero!$Y205=0,0,+AF$260*$C205*Tablero!$W205+(AF$260/(Tablero!$Y205*$B$258))*$D205)","v":394.94042971454689},{"$f":"+IF(Tablero!$Y205=0,0,+AG$260*$C205*Tablero!$W205+(AG$260/(Tablero!$Y205*$B$258))*$D205)","v":515.45248703803622},{"$f":"+IF(Tablero!$Y205=0,0,+AH$260*$C205*Tablero!$W205+(AH$260/(Tablero!$Y205*$B$258))*$D205)","v":678.19549413241521},{"$f":"+IF(Tablero!$Y205=0,0,+AI$260*$C205*Tablero!$W205+(AI$260/(Tablero!$Y205*$B$258))*$D205)","v":899.78106849311382},{"$f":"+IF(Tablero!$Y205=0,0,+AJ$260*$C205*Tablero!$W205+(AJ$260/(Tablero!$Y205*$B$258))*$D205)","v":1204.0491042865342},{"$f":"+IF(Tablero!$Y205=0,0,+AK$260*$C205*Tablero!$W205+(AK$260/(Tablero!$Y205*$B$258))*$D205)","v":1625.5112415893459},{"$f":"+IF(Tablero!$Y205=0,0,+AL$260*$C205*Tablero!$W205+(AL$260/(Tablero!$Y205*$B$258))*$D205)","v":3045.5533795181354}]
["BTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y206=0,0,+C$260*$C206*Tablero!$W206+(C$260/(Tablero!$Y206*$B$257))*$D206)","v":2.2527849993774476},{"$f":"+IF(Tablero!$Y206=0,0,+D$260*$C206*Tablero!$W206+(D$260/(Tablero!$Y206*$B$257))*$D206)","v":2.5195834701583477},{"$f":"+IF(Tablero!$Y206=0,0,+E$260*$C206*Tablero!$W206+(E$260/(Tablero!$Y206*$B$257))*$D206)","v":2.827565203540729},{"$f":"+IF(Tablero!$Y206=0,0,+F$260*$C206*Tablero!$W206+(F$260/(Tablero!$Y206*$B$257))*$D206)","v":3.1843157853096069},{"$f":"+IF(Tablero!$Y206=0,0,+G$260*$C206*Tablero!$W206+(G$260/(Tablero!$Y206*$B$257))*$D206)","v":3.5990291305888769},{"$f":"+IF(Tablero!$Y206=0,0,+H$260*$C206*Tablero!$W206+(H$260/(Tablero!$Y206*$B$257))*$D206)","v":4.0828914303735484},{"$f":"+IF(Tablero!$Y206=0,0,+I$260*$C206*Tablero!$W206+(I$260/(Tablero!$Y206*$B$257))*$D206)","v":4.649566752364084},{"$f":"+IF(Tablero!$Y206=0,0,+J$260*$C206*Tablero!$W206+(J$260/(Tablero!$Y206*$B$257))*$D206)","v":5.3158138181409917},{"$f":"+IF(Tablero!$Y206=0,0,+K$260*$C206*Tablero!$W206+(K$260/(Tablero!$Y206*$B$257))*$D206)","v":6.102272803852796},{"$f":"+IF(Tablero!$Y206=0,0,+L$260*$C206*Tablero!$W206+(L$260/(Tablero!$Y206*$B$257))*$D206)","v":7.03447351897284},{"$f":"+IF(Tablero!$Y206=0,0,+M$260*$C206*Tablero!$W206+(M$260/(Tablero!$Y206*$B$257))*$D206)","v":8.1441331741377354},{"$f":"+IF(Tablero!$Y206=0,0,+N$260*$C206*Tablero!$W206+(N$260/(Tablero!$Y206*$B$257))*$D206)","v":9.4708347790548366},{"$f":"+IF(Tablero!$Y206=0,0,+O$260*$C206*Tablero!$W206+(O$260/(Tablero!$Y206*$B$257))*$D206)","v":11.064208288240515},{"$f":"+IF(Tablero!$Y206=0,0,+P$260*$C206*Tablero!$W206+(P$260/(Tablero!$Y206*$B$257))*$D206)","v":12.986779134136913},{"$f":"+IF(Tablero!$Y206=0,0,+Q$260*$C206*Tablero!$W206+(Q$260/(Tablero!$Y206*$B$257))*$D206)","v":15.317707277930284},{"$f":"+IF(Tablero!$Y206=0,0,+R$260*$C206*Tablero!$W206+(R$260/(Tablero!$Y206*$B$257))*$D206)","v":18.157720803167852},{"$f":"+IF(Tablero!$Y206=0,0,+S$260*$C206*Tablero!$W206+(S$260/(Tablero!$Y206*$B$257))*$D206)","v":21.635660581627366},{"$f":"+IF(Tablero!$Y206=0,0,+T$260*$C206*Tablero!$W206+(T$260/(Tablero!$Y206*$B$257))*$D206)","v":25.917209900885375},{"$f":"+IF(Tablero!$Y206=0,0,+U$260*$C206*Tablero!$W206+(U$260/(Tablero!$Y206*$B$257))*$D206)","v":31.216604332793906},{"$f":"+IF(Tablero!$Y206=0,0,+V$260*$C206*Tablero!$W206+(V$260/(Tablero!$Y206*$B$257))*$D206)","v":37.812430467206127},{"$f":"+IF(Tablero!$Y206=0,0,+W$260*$C206*Tablero!$W206+(W$260/(Tablero!$Y206*$B$257))*$D206)","v":46.06906836292508},{"$f":"+IF(Tablero!$Y206=0,0,+X$260*$C206*Tablero!$W206+(X$260/(Tablero!$Y206*$B$257))*$D206)","v":56.465972046343765},{"$f":"+IF(Tablero!$Y206=0,0,+Y$260*$C206*Tablero!$W206+(Y$260/(Tablero!$Y206*$B$257))*$D206)","v":69.637904750054744},{"$f":"+IF(Tablero!$Y206=0,0,+Z$260*$C206*Tablero!$W206+(Z$260/(Tablero!$Y206*$B$257))*$D206)","v":86.430584811952173},{"$f":"+IF(Tablero!$Y206=0,0,+AA$260*$C206*Tablero!$W206+(AA$260/(Tablero!$Y206*$B$257))*$D206)","v":107.97815591788398},{"$f":"+IF(Tablero!$Y206=0,0,+AB$260*$C206*Tablero!$W206+(AB$260/(Tablero!$Y206*$B$257))*$D206)","v":135.81177737115829},{"$f":"+IF(Tablero!$Y206=0,0,+AC$260*$C206*Tablero!$W206+(AC$260/(Tablero!$Y206*$B$257))*$D206)","v":172.01290309673442},{"$f":"+IF(Tablero!$Y206=0,0,+AD$260*$C206*Tablero!$W206+(AD$260/(Tablero!$Y206*$B$257))*$D206)","v":219.43120021308636},{"$f":"+IF(Tablero!$Y206=0,0,+AE$260*$C206*Tablero!$W206+(AE$260/(Tablero!$Y206*$B$257))*$D206)","v":281.9966623435418},{"$f":"+IF(Tablero!$Y206=0,0,+AF$260*$C206*Tablero!$W206+(AF$260/(Tablero!$Y206*$B$257))*$D206)","v":365.17003842885549},{"$f":"+IF(Tablero!$Y206=0,0,+AG$260*$C206*Tablero!$W206+(AG$260/(Tablero!$Y206*$B$257))*$D206)","v":476.59796348521513},{"$f":"+IF(Tablero!$Y206=0,0,+AH$260*$C206*Tablero!$W206+(AH$260/(Tablero!$Y206*$B$257))*$D206)","v":627.0734926621991},{"$f":"+IF(Tablero!$Y206=0,0,+AI$260*$C206*Tablero!$W206+(AI$260/(Tablero!$Y206*$B$257))*$D206)","v":831.95606891062391},{"$f":"+IF(Tablero!$Y206=0,0,+AJ$260*$C206*Tablero!$W206+(AJ$260/(Tablero!$Y206*$B$257))*$D206)","v":1113.2885483523028},{"$f":"+IF(Tablero!$Y206=0,0,+AK$260*$C206*Tablero!$W206+(AK$260/(Tablero!$Y206*$B$257))*$D206)","v":1502.9811027114865},{"$f":"+IF(Tablero!$Y206=0,0,+AL$260*$C206*Tablero!$W206+(AL$260/(Tablero!$Y206*$B$257))*$D206)","v":2815.9812492218098}]
["BTD",null,{"$f":"+SUM(C281:C285)+$B207+(C$260/(Tablero!$X208*24*30))*$D208","v":13.110039988908946},{"$f":"+SUM(D281:D285)+$B207+(D$260/(Tablero!$X208*24*30))*$D208","v":13.99235200574444},{"$f":"+SUM(E281:E285)+$B207+(E$260/(Tablero!$X208*24*30))*$D208","v":15.010858534412868},{"$f":"+SUM(F281:F285)+$B207+(F$260/(Tablero!$X208*24*30))*$D208","v":16.190645376467991},{"$f":"+SUM(G281:G285)+$B207+(G$260/(Tablero!$X208*24*30))*$D208","v":17.562117135698713},{"$f":"+SUM(H281:H285)+$B207+(H$260/(Tablero!$X208*24*30))*$D208","v":19.162266942945045},{"$f":"+SUM(I281:I285)+$B207+(I$260/(Tablero!$X208*24*30))*$D208","v":21.036282355300866},{"$f":"+SUM(J281:J285)+$B207+(J$260/(Tablero!$X208*24*30))*$D208","v":23.239585060131947},{"$f":"+SUM(K281:K285)+$B207+(K$260/(Tablero!$X208*24*30))*$D208","v":25.840432852890192},{"$f":"+SUM(L281:L285)+$B207+(L$260/(Tablero!$X208*24*30))*$D208","v":28.923253720062633},{"$f":"+SUM(M281:M285)+$B207+(M$260/(Tablero!$X208*24*30))*$D208","v":32.592937603496672},{"$f":"+SUM(N281:N285)+$B207+(N$260/(Tablero!$X208*24*30))*$D208","v":36.980386921879692},{"$f":"+SUM(O281:O285)+$B207+(O$260/(Tablero!$X208*24*30))*$D208","v":42.2497296971476},{"$f":"+SUM(P281:P285)+$B207+(P$260/(Tablero!$X208*24*30))*$D208","v":48.607739754652805},{"$f":"+SUM(Q281:Q285)+$B207+(Q$260/(Tablero!$X208*24*30))*$D208","v":56.316201896993434},{"$f":"+SUM(R281:R285)+$B207+(R$260/(Tablero!$X208*24*30))*$D208","v":65.708227473295295},{"$f":"+SUM(S281:S285)+$B207+(S$260/(Tablero!$X208*24*30))*$D208","v":77.209897821642286},{"$f":"+SUM(T281:T285)+$B207+(T$260/(Tablero!$X208*24*30))*$D208","v":91.36913345743217},{"$f":"+SUM(U281:U285)+$B207+(U$260/(Tablero!$X208*24*30))*$D208","v":108.89441902424409},{"$f":"+SUM(V281:V285)+$B207+(V$260/(Tablero!$X208*24*30))*$D208","v":130.70705026727939},{"$f":"+SUM(W281:W285)+$B207+(W$260/(Tablero!$X208*24*30))*$D208","v":158.01204498006643},{"$f":"+SUM(X281:X285)+$B207+(X$260/(Tablero!$X208*24*30))*$D208","v":192.39497465320841},{"$f":"+SUM(Y281:Y285)+$B207+(Y$260/(Tablero!$X208*24*30))*$D208","v":235.95502383721072},{"$f":"+SUM(Z281:Z285)+$B207+(Z$260/(Tablero!$X208*24*30))*$D208","v":291.48901310678707},{"$f":"+SUM(AA281:AA285)+$B207+(AA$260/(Tablero!$X208*24*30))*$D208","v":362.74759590426362},{"$f":"+SUM(AB281:AB285)+$B207+(AB$260/(Tablero!$X208*24*30))*$D208","v":454.79437041685651},{"$f":"+SUM(AC281:AC285)+$B207+(AC$260/(Tablero!$X208*24*30))*$D208","v":574.51277868644002},{"$f":"+SUM(AD281:AD285)+$B207+(AD$260/(Tablero!$X208*24*30))*$D208","v":731.32677106494589},{"$f":"+SUM(AE281:AE285)+$B207+(AE$260/(Tablero!$X208*24*30))*$D208","v":938.23297601804666},{"$f":"+SUM(AF281:AF285)+$B207+(AF$260/(Tablero!$X208*24*30))*$D208","v":1213.2902842029769},{"$f":"+SUM(AG281:AG285)+$B207+(AG$260/(Tablero!$X208*24*30))*$D208","v":1581.7863891488269},{"$f":"+SUM(AH281:AH285)+$B207+(AH$260/(Tablero!$X208*24*30))*$D208","v":2086.3528470419965},{"$f":"+SUM(AI281:AI285)+$B207+(AI$260/(Tablero!$X208*24*30))*$D208","v":2786.1617678927341},{"$f":"+SUM(AJ281:AJ285)+$B207+(AJ$260/(Tablero!$X208*24*30))*$D208","v":3747.097453314921},{"$f":"+SUM(AK281:AK285)+$B207+(AK$260/(Tablero!$X208*24*30))*$D208","v":5078.154153807598},{"$f":"+SUM(AL281:AL285)+$B207+(AL$260/(Tablero!$X208*24*30))*$D208","v":9799.8313657058134}]
["BTD_1 (0-10,000)",{"$f":"+B414","v":10000},{"$f":"+IF($C208=0,0,(MIN(C$260,$B281)*$C208))","v":5.565469829142307},6.224591245523694,6.9854552629688875,7.8668019515842413,8.891344733754881,10.086718918000241,11.486681368180518,13.132634241783931,15.075568768623594,17.378555940563757,20.11995262650731,23.397548027968732,27.333952165237982,32.08363313354252,37.842154369153405,44.858363014644979,53.450558412758596,64.028058513700444,77.120128920624396,93.415013412257622,113.81290717996099,139.49829383805562,172.039345946559,213.52539732774136,266.75833207939422,335.52085512388118,424.95516557177518,542.10132111848384,696.66830905990798,902.14682357356151,1177.4277559290576,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766]
["BTD_2 (10,001-30,000)",{"$f":"+B415","v":30000},{"$f":"+IF(OR($C209=0,$B281>C$260),0,MIN(($B282-$B281),(C$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>M$260),0,MIN(($B282-$B281),(M$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>W$260),0,MIN(($B282-$B281),(W$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>AG$260),0,MIN(($B282-$B281),(AG$260-$B281))*$C209)","v":0},164.74626099872506,693.16040180582934,1418.7470433221549,2423.805941258659,2905.0870788196621]
["BTD_3 (30,001-50,000)",{"$f":"+B416","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3142.0041298922761]
["BTD_4 (50,001-más)",{"$f":"+B417","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",{"$f":"+B418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C287:C291)+$B213","v":8.9671690368174843},9.6549150130279351,10.448822104249595,11.368444231033715,12.437481222369465,13.684768542805879,15.145529061320259,16.862962963054933,18.890275943128305,21.293278062922351,24.153729101374726,27.573665084302409,31.681020783663566,36.63697259018879,42.645576938772422,51.419571714456197,64.38998754124016,80.357335624034647,100.12057299740925,124.71864344542277,162.52448839194267,220.34159828981683,293.59062548936907,386.97460385275366,506.80049861897993,661.58307614600722,862.89728739915654,1126.590111630908,1474.5162163592702,1937.0427888975057,2556.6927139949403,3393.4860971289577,4532.83669494268,6097.3246787702356,8264.4022941665589,15565.987081162526]
["BTS_1 (0-300)",{"$f":"+B420","v":300},{"$f":"+IF($C214=0,0,(MIN(C$260,$B287)*$C214))","v":5.8071690368174842},6.4949150130279341,7.2888221042495953,8.2084442310337149,9.2774812223694649,10.524768542805878,11.985529061320259,13.702962963054935,15.730275943128305,18.133278062922351,20.993729101374726,24.413665084302409,28.521020783663566,33.476972590188787,39.485576938772418,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131]
["BTS_2 (301-750)",{"$f":"+B421","v":750},{"$f":"+IF(OR($C215=0,$B287>C$260),0,MIN(($B288-$B287),(C$260-$B287))*$C215)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C215=0,$B287>M$260),0,MIN(($B288-$B287),(M$260-$B287))*$C215)","v":0},0,0,0,0,4.7058039383250589,17.676219765109032,33.643567847903526,53.406805221278134,78.004875669291636,{"$f":"+IF(OR($C215=0,$B287>W$260),0,MIN(($B288-$B287),(W$260-$B287))*$C215)","v":94.515733682744013},94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,{"$f":"+IF(OR($C215=0,$B287>AG$260),0,MIN(($B288-$B287),(AG$260-$B287))*$C215)","v":94.515733682744013},94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013]
["BTS_3 (751-más)",{"$f":"+B422","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.294986933067513,79.112096830941681,152.36112403049393,245.74510239387848,365.57099716010475,520.3535746871321,721.66778594028142,985.36061017203269,1333.2867149003948,1795.8132874386306,2415.4632125360654,3252.2565956700828,4391.6071934838046,5956.0951773113602,8123.1727927076836,15424.757579703652]
["BTS_4 (xxx)",{"$f":"+B423","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+$B219+C293+C294+C295","v":10.941693330926883},11.875126272124746,12.952644799067185,14.200788177999968,15.65172264739553,17.34458471028821,19.327180078851086,21.6581415583241,24.409681782733095,27.671120473721068,31.553424868560672,36.195081837376954,41.769728936187903,48.496120410972956,56.651208806395928,66.587405854846139,78.755479934185672,93.735097929225617,112.27579389598101,135.35224321090294,164.23928207903722,200.61434958283166,246.69825646917292,305.44987035546109,380.83715655020592,478.2170967772758,604.87195788571194,770.7717114126317,989.66600703171764,1280.6600627376324,1670.5067343189999,2196.9670823369761,2913.7783338707814,3898.0606011982768,5261.4562237958289,9855.1766636586053]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+C$260*$C220*$V220","v":3.3366719557019211},3.7318357088007743,4.1879973100762804,4.7163920133868551,5.3306372206441246,6.0473011573087909,6.8866221113264618,7.8734219615389049,9.0382715333620194,10.418983844606053,12.062536270952009,14.027556474804108,16.387552970043302,19.235134175584623,22.687546443200475,26.893981360910367,32.045269267041199,38.386808980982302,46.235911664122767,56.005200829960145,68.234371444397141,83.633558209305434,103.14292926202953,128.01510509731438,159.9299022228831,201.15516968268446,254.77381549520081,325.0065728240167,417.67428099142353,540.8650300072452,705.90449569986856,928.77861744828181,1232.2367577364134,1648.9272961768547,2226.1134092926036,4170.8399446274016]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C$260*$C221*$W221","v":2.8282865601881215},3.1632419728870218,3.5499014177739263,3.9977883115676276,4.5184452677832239,5.1259161271155103,5.8373556109628444,6.6738036618963923,7.66117324223476,8.8315160644305646,10.224651889621677,11.890275692871427,13.89069600933971,16.304411160124609,19.230803489475552,22.796333305415217,27.162755460782471,32.538079071240837,39.191268813291067,47.47207963831471,57.837976960631387,70.890897218671796,87.427761698816681,108.51033786197851,135.56250030999121,170.50656177143293,215.9557091075622,275.48759185635851,354.03616871763313,458.45720393074595,598.35075922059491,787.26710806261462,1044.4894515087369,1397.6917636553414,1886.9360610046394,3535.3582002351518]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C$260*$C222*$W222","v":1.7167348150368416},1.9200485904369506,2.1547460712169806,2.4266078530454855,2.7426401589681833,3.1113674258639104,3.5432023565617818,4.0509159348888026,4.6502370071363206,5.3606205646844547,6.206236707986986,7.2172496697014186,8.4314799568048926,9.8965750752637245,11.672858873719905,13.837091188520562,16.487455206362014,19.750209877002469,23.788613418567184,28.814962742628069,35.106933674008708,43.02989415485446,53.067565508326702,65.86442739616821,82.284754017331608,103.49536532315842,131.08243328294898,167.21754673225661,214.89555732266092,278.27782879964138,363.1914793985365,477.86135682607988,633.99212462563071,848.38154136608102,1145.3467534985853,2145.918518796052]
["BTSH_2 Punta",{"$f":"+B429","v":0},{"$f":"+IF($C223=0,0,$B223+(C$260-10)*$C223+(C$260/($C223*24*30))*$D223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",0,{"$f":"+IF($C224=0,0,$B224+(C$260-10)*$C224+(C$260/($C224*24*30))*$D224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",0,{"$f":"+IF($C225=0,0,$B225+(C$260-10)*$C225+(C$260/($C225*24*30))*$D225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",0,{"$f":"+IF($C226=0,0,$B226+(C$260-10)*$C226+(C$260/($C226*24*30))*$D226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",0,{"$f":"+IF($C227=0,0,$B227+(C$260-10)*$C227+(C$260/($C227*24*30))*$D227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",0,{"$f":"+IF($C228=0,0,$B228+(C$260-10)*$C228+(C$260/($C228*24*30))*$D228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+IFERROR(SUM(C303:C307)+$B229+(C$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(D303:D307)+$B229+(D$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(E303:E307)+$B229+(E$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(F303:F307)+$B229+(F$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(G303:G307)+$B229+(G$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(H303:H307)+$B229+(H$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(I303:I307)+$B229+(I$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(J303:J307)+$B229+(J$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(K303:K307)+$B229+(K$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(L303:L307)+$B229+(L$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(M303:M307)+$B229+(M$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(N303:N307)+$B229+(N$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(O303:O307)+$B229+(O$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(P303:P307)+$B229+(P$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Q303:Q307)+$B229+(Q$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(R303:R307)+$B229+(R$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(S303:S307)+$B229+(S$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(T303:T307)+$B229+(T$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(U303:U307)+$B229+(U$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(V303:V307)+$B229+(V$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(W303:W307)+$B229+(W$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(X303:X307)+$B229+(X$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Y303:Y307)+$B229+(Y$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Z303:Z307)+$B229+(Z$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AA303:AA307)+$B229+(AA$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AB303:AB307)+$B229+(AB$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AC303:AC307)+$B229+(AC$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AD303:AD307)+$B229+(AD$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AE303:AE307)+$B229+(AE$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AF303:AF307)+$B229+(AF$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AG303:AG307)+$B229+(AG$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AH303:AH307)+$B229+(AH$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AI303:AI307)+$B229+(AI$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AJ303:AJ307)+$B229+(AJ$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AK303:AK307)+$B229+(AK$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AL303:AL307)+$B229+(AL$260/(Tablero!$X230*24*30))*$D230,0)","v":0}]
["BTS Prep",{"$f":"+B436","v":999999},{"$f":"+IF($C230=0,0,(MIN(C$260,$B303)*$C230))","v":6.0684044268491464},6.7870886428798896,7.616709629686353,8.5777009405684534,9.6948285408772321,10.998225057992776,12.52469786099166,14.319390494533314,16.437902110931546,18.949003235943348,21.938131610625991,25.511913349501057,29.804038367839958,34.98293357328253,41.261834875613602,48.912076977556659,58.280722966299891,69.814079611491678,84.089240640662453,101.85664433158527,124.09783377980942,152.1043307848133,187.58601889595036,232.82103868454132,290.86447200073371,365.84085531692676,463.35707265267683,591.08937032601818,759.62410731389764,983.67109083500054,1283.8283246027554,1689.169432450341,2241.0686740707288,2998.9036490604076,4048.6318843944191,7585.5055335614334]
["X1D_2 (10,001-30,000)",{"$f":"+B437","v":999999},{"$f":"+IF(OR($C231=0,$B303>C$260),0,MIN(($B304-$B303),(C$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>M$260),0,MIN(($B304-$B303),(M$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>W$260),0,MIN(($B304-$B303),(W$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>AG$260),0,MIN(($B304-$B303),(AG$260-$B303))*$C231)","v":0},0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B438","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B439","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+$B235+C309+C310","v":0},{"$f":"+$B250+D309+D310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+IF(Tablero!$T251=0,0,C$260*$C236*Tablero!R251+(C$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,D$260*$C236*Tablero!S251+(D$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,E$260*$C236*Tablero!T251+(E$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,F$260*$C236*Tablero!U251+(F$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,G$260*$C236*Tablero!V251+(G$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,H$260*$C236*Tablero!W251+(H$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,I$260*$C236*Tablero!X251+(I$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,J$260*$C236*Tablero!Y251+(J$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,K$260*$C236*Tablero!Z251+(K$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,L$260*$C236*Tablero!AA251+(L$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,M$260*$C236*Tablero!AB251+(M$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,N$260*$C236*Tablero!AC251+(N$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,O$260*$C236*Tablero!AD251+(O$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,P$260*$C236*Tablero!AE251+(P$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Q$260*$C236*Tablero!AF251+(Q$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,R$260*$C236*Tablero!AG251+(R$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,S$260*$C236*Tablero!AH251+(S$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,T$260*$C236*Tablero!AI251+(T$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,U$260*$C236*Tablero!AJ251+(U$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,V$260*$C236*Tablero!AK251+(V$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,W$260*$C236*Tablero!AL251+(W$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,X$260*$C236*Tablero!AM251+(X$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Y$260*$C236*Tablero!AN251+(Y$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Z$260*$C236*Tablero!AO251+(Z$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AA$260*$C236*Tablero!AP251+(AA$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AB$260*$C236*Tablero!AQ251+(AB$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AC$260*$C236*Tablero!AR251+(AC$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AD$260*$C236*Tablero!AS251+(AD$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AE$260*$C236*Tablero!AT251+(AE$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AF$260*$C236*Tablero!AU251+(AF$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AG$260*$C236*Tablero!AV251+(AG$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AH$260*$C236*Tablero!AW251+(AH$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AI$260*$C236*Tablero!AX251+(AI$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AJ$260*$C236*Tablero!AY251+(AJ$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AK$260*$C236*Tablero!AZ251+(AK$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AL$260*$C236*Tablero!BA251+(AL$260/(Tablero!$T251*$B$256))*$D236)","v":0}]
["X2H Fuera de Punta",null,{"$f":"+IF(Tablero!$T252=0,0,C$260*$C237*Tablero!R252+(C$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,D$260*$C237*Tablero!S252+(D$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,E$260*$C237*Tablero!T252+(E$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,F$260*$C237*Tablero!U252+(F$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,G$260*$C237*Tablero!V252+(G$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,H$260*$C237*Tablero!W252+(H$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,I$260*$C237*Tablero!X252+(I$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,J$260*$C237*Tablero!Y252+(J$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,K$260*$C237*Tablero!Z252+(K$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,L$260*$C237*Tablero!AA252+(L$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,M$260*$C237*Tablero!AB252+(M$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,N$260*$C237*Tablero!AC252+(N$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,O$260*$C237*Tablero!AD252+(O$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,P$260*$C237*Tablero!AE252+(P$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Q$260*$C237*Tablero!AF252+(Q$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,R$260*$C237*Tablero!AG252+(R$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,S$260*$C237*Tablero!AH252+(S$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,T$260*$C237*Tablero!AI252+(T$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,U$260*$C237*Tablero!AJ252+(U$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,V$260*$C237*Tablero!AK252+(V$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,W$260*$C237*Tablero!AL252+(W$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,X$260*$C237*Tablero!AM252+(X$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Y$260*$C237*Tablero!AN252+(Y$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Z$260*$C237*Tablero!AO252+(Z$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AA$260*$C237*Tablero!AP252+(AA$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AB$260*$C237*Tablero!AQ252+(AB$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AC$260*$C237*Tablero!AR252+(AC$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AD$260*$C237*Tablero!AS252+(AD$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AE$260*$C237*Tablero!AT252+(AE$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AF$260*$C237*Tablero!AU252+(AF$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AG$260*$C237*Tablero!AV252+(AG$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AH$260*$C237*Tablero!AW252+(AH$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AI$260*$C237*Tablero!AX252+(AI$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AJ$260*$C237*Tablero!AY252+(AJ$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AK$260*$C237*Tablero!AZ252+(AK$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AL$260*$C237*Tablero!BA252+(AL$260/(Tablero!$T252*$B$256))*$D237)","v":0}]
["X2D",null,{"$f":"+IFERROR(SUM(C312:C316)+$B238+(C$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(D312:D316)+$B238+(D$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(E312:E316)+$B238+(E$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(F312:F316)+$B238+(F$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(G312:G316)+$B238+(G$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(H312:H316)+$B238+(H$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(I312:I316)+$B238+(I$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(J312:J316)+$B238+(J$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(K312:K316)+$B238+(K$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(L312:L316)+$B238+(L$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(M312:M316)+$B238+(M$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(N312:N316)+$B238+(N$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(O312:O316)+$B238+(O$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(P312:P316)+$B238+(P$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Q312:Q316)+$B238+(Q$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(R312:R316)+$B238+(R$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(S312:S316)+$B238+(S$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(T312:T316)+$B238+(T$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(U312:U316)+$B238+(U$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(V312:V316)+$B238+(V$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(W312:W316)+$B238+(W$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(X312:X316)+$B238+(X$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Y312:Y316)+$B238+(Y$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Z312:Z316)+$B238+(Z$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AA312:AA316)+$B238+(AA$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AB312:AB316)+$B238+(AB$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AC312:AC316)+$B238+(AC$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AD312:AD316)+$B238+(AD$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AE312:AE316)+$B238+(AE$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AF312:AF316)+$B238+(AF$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AG312:AG316)+$B238+(AG$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AH312:AH316)+$B238+(AH$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AI312:AI316)+$B238+(AI$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AJ312:AJ316)+$B238+(AJ$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AK312:AK316)+$B238+(AK$260/(Tablero!$T253*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AL312:AL316)+$B238+(AL$260/(Tablero!$T253*24*30))*$D239,0)","v":0}]
["X2D_1 (0 - 10000)",{"$f":"+B445","v":300},{"$f":"+IF($C239=0,0,(MIN(C$260,$B312)*$C239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B446","v":750},{"$f":"+IF($C240=0,0,(MIN(C$260,$B313)*$C240))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B447","v":999999},{"$f":"+IF($C241=0,0,(MIN(C$260,$B314)*$C241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B448","v":999999},{"$f":"+IF($C242=0,0,(MIN(C$260,$B315)*$C242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+IF($C243=0,0,(MIN(C$260,$B316)*$C243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+IFERROR(SUM(C318:C322)+$B244+(C$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(D318:D322)+$B244+(D$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(E318:E322)+$B244+(E$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(F318:F322)+$B244+(F$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(G318:G322)+$B244+(G$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(H318:H322)+$B244+(H$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(I318:I322)+$B244+(I$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(J318:J322)+$B244+(J$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(K318:K322)+$B244+(K$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(L318:L322)+$B244+(L$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(M318:M322)+$B244+(M$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(N318:N322)+$B244+(N$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(O318:O322)+$B244+(O$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(P318:P322)+$B244+(P$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Q318:Q322)+$B244+(Q$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(R318:R322)+$B244+(R$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(S318:S322)+$B244+(S$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(T318:T322)+$B244+(T$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(U318:U322)+$B244+(U$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(V318:V322)+$B244+(V$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(W318:W322)+$B244+(W$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(X318:X322)+$B244+(X$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Y318:Y322)+$B244+(Y$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Z318:Z322)+$B244+(Z$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AA318:AA322)+$B244+(AA$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AB318:AB322)+$B244+(AB$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AC318:AC322)+$B244+(AC$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AD318:AD322)+$B244+(AD$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AE318:AE322)+$B244+(AE$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AF318:AF322)+$B244+(AF$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AG318:AG322)+$B244+(AG$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AH318:AH322)+$B244+(AH$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AI318:AI322)+$B244+(AI$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AJ318:AJ322)+$B244+(AJ$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AK318:AK322)+$B244+(AK$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AL318:AL322)+$B244+(AL$260/(Tablero!$T260*24*30))*$D245,0)","v":0}]
["X3D_1 (0-10,000)",{"$f":"+B451","v":999999},{"$f":"+IF($C245=0,0,(MIN(C$260,$B318)*$C245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B452","v":999999},{"$f":"+IF($C246=0,0,(MIN(C$260,$B319)*$C246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B453","v":999999},{"$f":"+IF($C247=0,0,(MIN(C$260,$B320)*$C247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B454","v":999999},{"$f":"+IF($C248=0,0,(MIN(C$260,$B321)*$C248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+IF($C249=0,0,(MIN(C$260,$B322)*$C249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por Consumo ($/kWh)"]
[{"$f":"+A261","v":"ATH"},null,{"$f":"+C261/C$260","v":0.62224916040647682},0.58428762711822202,0.54937419966834566,0.51737457846415569,0.48814951755075769,0.46155589517995682,0.43744780057895666,0.41567762327338192,0.39609713111124523,0.37855852319653571,0.36291544428325329,0.34902394780567308,0.33674339562303451,0.32593728372289665,0.31647398453472197,0.3082273981231794,0.30107750632084357,0.2949108257773016,0.28962075789564978,0.28510783564363862,0.28127986920906173,0.2780519943613049,0.27534662912951707,0.2730933459634064,0.27122866786251271,0.26969579800970672,0.26844429320022223,0.26742969180535059,0.26661310714813341,0.26596079700665254,0.26544371951950979,0.26503708507834922,0.26471991289264396,0.26447459984755628,0.26428650809555948,0.26403596040647687]
["ATH Punta",null,{"$f":"+C262/C$260","v":0.13081184352247616},0.13081184352247616,0.13081184352247618,0.13081184352247618,0.13081184352247618,0.13081184352247618,0.13081184352247616,0.13081184352247616,0.13081184352247618,0.13081184352247618,0.13081184352247616,0.13081184352247618,0.13081184352247616,0.13081184352247618,0.13081184352247616,0.13081184352247616,0.13081184352247616,0.13081184352247616,0.13081184352247616,0.13081184352247618,0.13081184352247618,0.13081184352247618,0.13081184352247616,0.13081184352247616,0.13081184352247618,0.13081184352247618,0.13081184352247618,0.13081184352247616,0.13081184352247616,0.13081184352247618,0.13081184352247616,0.13081184352247616,0.13081184352247618,0.13081184352247616,0.13081184352247616,0.13081184352247616]
["ATH Fuera de Punta Medio",null,{"$f":"+C263/C$260","v":6.3931220495975244E-2},6.3931220495975244E-2,6.3931220495975258E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975258E-2,6.3931220495975244E-2,6.393122049597523E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975258E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975258E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975244E-2,6.3931220495975258E-2,6.3931220495975244E-2,6.3931220495975244E-2]
["ATH Fuera de Punta Bajo",null,{"$f":"+C264/C$260","v":6.9006096388025448E-2},6.9006096388025448E-2,6.9006096388025434E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025434E-2,6.9006096388025448E-2,6.9006096388025434E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025434E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025434E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025434E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025462E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2,6.9006096388025448E-2]
["ATD",null,{"$f":"+C265/C$260","v":0.54639182270076481},0.50843028941250989,0.4735168619626336,0.44151724075844362,0.41229217984504568,0.38569855747424481,0.3615904628732447,0.33982028556766991,0.32023979340553321,0.3027011854908237,0.28705810657754122,0.27316661009996107,0.2608860579173225,0.25007994601718475,0.24061664682900993,0.23237006041746736,0.22522016861513153,0.21905348807158956,0.21376342018993774,0.20925049793792661,0.20542253150334971,0.20219465665559286,0.19948929142380509,0.19723600825769433,0.19537133015680067,0.19383846030399471,0.19258695549451021,0.1915723540996386,0.19075576944242145,0.1901034593009405,0.18958638181379778,0.18917974737263718,0.18886257518693197,0.18861726214184429,0.18842917038984747,0.18817862270076482]
["MTH",null,{"$f":"+C266/C$260","v":0.60068672256905598},0.56272518928080129,0.52781176183092493,0.4958121406267349,0.46658707971333702,0.43999345734253609,0.41588536274153592,0.39411518543596119,0.37453469327382455,0.35699608535911498,0.3413530064458325,0.32746150996825235,0.31518095778561378,0.30437484588547603,0.29491154669730124,0.28666496028575866,0.27951506848342289,0.27334838793988081,0.26805832005822905,0.26354539780621783,0.25971743137164099,0.25648955652388422,0.25378419129209639,0.25153090812598566,0.249666230025092,0.24813336017228604,0.24688185536280147,0.24586725396792991,0.24505066931071273,0.24439835916923183,0.24388128168208911,0.24347464724092852,0.24315747505522328,0.24291216201013555,0.24272407025813875,0.24247352256905616]
["MTH Punta",null,{"$f":"+C267/C$260","v":0.13094247300836595},0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836595,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836595,0.13094247300836595,0.13094247300836592,0.13094247300836595,0.13094247300836595,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836595,0.13094247300836595,0.13094247300836595,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836592,0.13094247300836595,0.13094247300836592,0.13094247300836592,0.13094247300836595,0.13094247300836592,0.13094247300836595,0.13094247300836592,0.13094247300836595,0.13094247300836592]
["MTH Fuera de Punta Medio",null,{"$f":"+C268/C$260","v":6.063106317383591E-2},6.0631063173835903E-2,6.063106317383591E-2,6.063106317383591E-2,6.063106317383591E-2,6.063106317383591E-2,6.0631063173835903E-2,6.063106317383591E-2,6.0631063173835903E-2,6.063106317383591E-2,6.0631063173835917E-2,6.063106317383591E-2,6.063106317383591E-2,6.0631063173835917E-2,6.0631063173835903E-2,6.063106317383591E-2,6.0631063173835903E-2,6.0631063173835917E-2,6.063106317383591E-2,6.0631063173835917E-2,6.063106317383591E-2,6.063106317383591E-2,6.063106317383591E-2,6.0631063173835917E-2,6.0631063173835917E-2,6.063106317383591E-2,6.0631063173835903E-2,6.063106317383591E-2,6.0631063173835917E-2,6.063106317383591E-2,6.063106317383591E-2,6.063106317383591E-2,6.0631063173835917E-2,6.0631063173835917E-2,6.063106317383591E-2,6.063106317383591E-2]
["MTH Fuera de Punta Bajo",null,{"$f":"+C269/C$260","v":5.0613186386854303E-2},5.061318638685431E-2,5.0613186386854317E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854317E-2,5.0613186386854303E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2,5.0613186386854303E-2,5.0613186386854303E-2,5.0613186386854303E-2,5.061318638685431E-2,5.061318638685431E-2,5.061318638685431E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.061318638685431E-2,5.061318638685431E-2,5.0613186386854303E-2,5.061318638685431E-2,5.0613186386854303E-2]
["MTD",null,{"$f":"+C270/C$260","v":0.55604167023111217},0.51826544428805787,0.48352244500564961,0.45167902836800727,0.42259662814247118,0.39613282122257376,0.37214240909173196,0.35047850182879248,0.33099359086967878,0.31354059680113583,0.29797387880305071,0.28415019297773214,0.27192958770254017,0.26117622530261225,0.25175912074087908,0.24355278963260066,0.23643779967309356,0.23030122147530099,0.22503697679809243,0.22054608415261129,0.2167368037466551,0.21352468561014951,0.21083252648479306,0.20859024260889347,0.20673466684182565,0.20520927961731089,0.20396388396658954,0.20295423529819223,0.20214163675854863,0.20149251083672631,0.20097795743773558,0.20057330796246631,0.20025768403708183,0.2000135684754778,0.19982639488405554,0.19957707023111215]
["MTD_1 (0-10,000)",null,{"$f":"+C271/C$260","v":0.14580248516818278},0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278]
["MTD_2 (10,001-30,000)",null,{"$f":"+C272/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C273/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C274/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C275/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C276/C$260","v":0.40815133173618029},0.39314143677492469,0.37933675521001542,0.36668418531965574,0.355128669602852,0.34461361807966923,0.33508133799684697,0.32647346454338749,0.31873138709852594,0.31179666555902774,0.30561143142804376,0.30011876859485825,0.2952630690916811,0.29099035957468095,0.28724859483291321,0.28398791526851658,0.28116086599939222,0.27872257599368205,0.27663089643378214,0.27484649830484886,0.27333292998657466,0.27205663637522315,0.27098694175428611,0.27009599924718375,0.26935871020729069,0.26875261731570005,0.26825777545588297,0.26785660461146715,0.26753372908800682,0.26727580729566391,0.26707135615535021,0.26691057391815487,0.26678516483217518,0.26668816866999612,0.26661379766345356,0.26651473173618029]
["BTH Punta",null,{"$f":"+C277/C$260","v":0.14917063916138137},{"$f":"+D277/D$260","v":0.14917063916138137},0.14917063916138137,0.1491706391613814,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.1491706391613814,0.14917063916138135,0.1491706391613814,0.14917063916138137,0.14917063916138137,0.14917063916138135,0.14917063916138137,0.14917063916138135,0.14917063916138137,0.1491706391613814,0.14917063916138137,0.1491706391613814,0.14917063916138137,0.14917063916138137,0.14917063916138135,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137,0.14917063916138137]
["BTH Fuera de Punta Medio",null,{"$f":"+C278/C$260","v":6.0911067590362702E-2},6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362709E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362702E-2,6.0911067590362702E-2,6.0911067590362709E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362696E-2,6.0911067590362702E-2,6.0911067590362702E-2,6.0911067590362696E-2,6.0911067590362709E-2,6.0911067590362702E-2,6.0911067590362709E-2]
["BTH Fuera de Punta Bajo",null,{"$f":"+C279/C$260","v":5.6319624984436191E-2},5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436177E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436191E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436184E-2,5.6319624984436191E-2,5.6319624984436184E-2,5.6319624984436177E-2,5.6319624984436191E-2,5.6319624984436198E-2]
["BTD",null,{"$f":"+C280/C$260","v":0.32775099972272365},0.31276757723935389,0.29898724255551146,0.28635698760323008,0.27482185198469228,0.26432534552592429,0.25480987722455323,0.24621718520575592,0.23848876221846907,0.23156627122842333,0.2253919457996103,0.2199089702024622,0.21506183454320596,0.21079666066909297,0.20706149515967395,0.20380656635288658,0.20098450306130911,0.19855051339070603,0.19646252286001226,0.19468127181772613,0.19317037293211209,0.19189633027951072,0.19082852224520672,0.1899391510652774,0.18920316235878801,0.18859813841409612,0.18810416929124518,0.18770370597918284,0.18738139990109018,0.18712393299726998,0.18691984244097792,0.18738251784773494,0.18861042280653137,0.18956013125543231,0.19028831236775806,0.19599662731411627]
["BTD_1 (0-10,000)",null,{"$f":"+C281/C$260","v":0.13913674572855766},0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.12496349204172946,9.4189220246304217E-2,7.0387226677081194E-2,5.213724461904596E-2,2.7827349145711531E-2]
["BTD_2 (10,001-30,000)",null,{"$f":"+C282/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.479642776422458E-2,4.6923792424380134E-2,7.1772319535614054E-2,9.0824722546721345E-2,5.8101741576393244E-2]
["BTD_3 (30,001-50,000)",null,{"$f":"+C283/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2840082597845515E-2]
["BTD_4 (50,001-más)",null,{"$f":"+C284/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,{"$f":"+C285/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C286/C$260","v":0.2241792259204371},0.21581392290852044,0.20812030849139287,0.20106878805867037,0.19462867700662453,0.18876843665155266,0.18345591371297801,0.1786585803597272,0.17434377176611829,0.17047891813916696,0.16703176825311589,0.1639706016653088,0.16126442698628943,0.15888316383395784,0.15679780641173802,0.1594875825667097,0.16761309123857573,0.17462122753188414,0.18063313563279818,0.18576185504673315,0.1986868535068502,0.21977052257187349,0.23744128985291332,0.2521591704476584,0.26433878020525436,0.2743511016924926,0.28252561727347741,0.28915273915747775,0.29448646536693923,0.2987471916340369,0.30212461211471853,0.3047806463143804,0.30685233549547936,0.30845465878987738,0.3096832269469475,0.31131974162325055]
["BTS_1 (0-300)",null,{"$f":"+C287/C$260","v":0.14517922592043711},0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.14517922592043711,0.13509029543966666,0.11337448461795127,9.4644904956653161E-2,7.8577792820151607E-2,6.4871044720024001E-2,5.3244659702842353E-2,4.3440886234947171E-2,3.522409062442388E-2,2.838036874501999E-2,2.2716926835427254E-2,1.8061260336114594E-2,1.4260162020703052E-2,1.117859203900321E-2,8.6984429085995643E-3,6.7172320006445999E-3,5.1467527260783616E-3,3.911713533603799E-3,2.9483910983699336E-3,2.203320847449057E-3,1.6320443839151805E-3,8.7107535552262264E-4]
["BTS_2 (301-750)",null,{"$f":"+C288/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4595946040238287E-2,4.6012834438658015E-2,7.3109456287099486E-2,9.6354209753665682E-2,0.1161841566482272,0.11554587199824601,9.4270770221968794E-2,7.6439558244129999E-2,6.1588044182767997E-2,4.9297847614559465E-2,3.9194617574244535E-2,3.0945880107304827E-2,2.4258586158084232E-2,1.8876431486469666E-2,1.4577019240251994E-2,1.1168932903562684E-2,8.4887827956850112E-3,6.3982833650232558E-3,4.7814115073933922E-3,3.5416883595793367E-3,1.8903146736548803E-3]
["BTS_3 (751-más)",null,{"$f":"+C289/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6033208847870044E-2,7.8907056122122329E-2,0.12322199236756676,0.16013164828975204,0.19067580188071581,0.21578480712758635,0.23628494337223141,0.25290450941084763,0.2662804841585063,0.27696557835293423,0.28543550899573411,0.2920963395274126,0.29729174346888615,0.30131006669767013,0.30439108285774163,0.30849515159407304]
["BTS_4 (xxx)",null,{"$f":"+C290/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C291/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C292/C$260","v":0.27354233327317207},0.26544175504011353,0.25799160943365451,0.25116323838171445,0.24492692831232826,0.23925213860140424,0.23410773347734146,0.22946221447071255,0.22528395045285068,0.22154140232042313,0.21820333945608256,0.21523904522864915,0.21261850898883924,0.21031260226537887,0.20829323716664699,0.20653350533824252,0.20500779620887374,0.20369189366610962,0.20256305072902073,0.20160004221499325,0.20078319582100401,0.2000944024434492,0.1995171069337372,0.19903628081879304,0.19863837879726345,0.19831128104624626,0.19804422353459894,0.19782771863443804,0.19765346835193567,0.19751427246400455,0.19740393375335905,0.19731716238725364,0.19724948129323291,0.19719713415808862,0.19715699742439896,0.19710353327317209]
[{"$f":"+A293","v":"BTSH_1 Punta"},null,{"$f":"+C293/C$260","v":8.3416798892548022E-2},8.3416798892548036E-2,8.3416798892548022E-2,8.3416798892548036E-2,8.3416798892548022E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548022E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548022E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548022E-2,8.3416798892548022E-2,8.3416798892548036E-2,8.341679889254805E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548022E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2,8.3416798892548036E-2]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C294/C$260","v":7.0707164004703033E-2},7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703046E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703033E-2,7.0707164004703046E-2,7.0707164004703033E-2]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C295/C$260","v":4.2918370375921042E-2},4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921049E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921035E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921049E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921049E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921035E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921035E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921035E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921049E-2,4.2918370375921042E-2,4.2918370375921042E-2,4.2918370375921042E-2]
["BTSH_2 Punta",null,{"$f":"+C296/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C297/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C298/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C299/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C300/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C301/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C302/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",null,{"$f":"+C303/C$260","v":0.15171011067122867},0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122869,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867]
["X1D_2 (10,001-30,000)",null,{"$f":"+C304/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C305/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C306/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C307/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C308/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C309/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C310/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C311/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",null,{"$f":"+C312/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C313/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C314/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C315/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C316/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C317/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C318/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C319/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C320/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C321/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C322/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["ANÁLISIS CON FC Y CONSUMO MEDIO (Gráfico 2)"]
["Kw",{"$f":"+N217","v":50}]
["FC",{"$f":"+(V391-C391)/20","v":2.5000000000000001E-2},{"$f":"+N215","v":0.1},{"$f":"+C391+$B$391","v":0.125},{"$f":"+D391+$B$391","v":0.15},0.17499999999999999,0.19999999999999998,0.22499999999999998,0.24999999999999997,0.27499999999999997,0.3,0.32500000000000001,0.35000000000000003,0.37500000000000006,0.40000000000000008,0.4250000000000001,0.45000000000000012,0.47500000000000014,0.50000000000000011,0.52500000000000013,0.55000000000000016,{"$f":"+N216","v":0.6}]
["kWh",null,{"$f":"+C391*$B$390*24*30","v":3600},4500,5400,6300,7200,8099.9999999999982,8999.9999999999982,9899.9999999999982,10800,11700,12600,13500.000000000004,14400.000000000004,15300.000000000004,16200.000000000007,17100.000000000007,18000.000000000007,18900.000000000007,19800.000000000007,21600]
["Ingresos Generados a partir de kW fijo y FC específicos"]
[{"$f":"+A325","v":"ATH"}]
["ATH Punta"]
["ATH Fuera de Punta Medio"]
["ATH Fuera de Punta Bajo"]
["ATD",null,{"$f":"+IF($C192=0,0,$B192+$B$390*$D192+(C$392)*$C192)","v":1095.470705861112},1248.1114087559633,1400.7521116508146,1553.3928145456657,1706.033517440517,1858.6742203353681,2011.3149232302192,2163.9556261250705,2316.596329019922,2469.2370319147735,2621.8777348096246,2774.5184377044766,2927.1591405993281,3079.7998434941792,3232.4405463890312,3385.0812492838822,3537.7219521787333,3690.3626550735848,3843.0033579684359,4148.2847637581372]
["MTH"]
["MTH Punta"]
["MTH Fuera de Punta Medio"]
["MTH Fuera de Punta Bajo"]
["MTD",null,{"$f":"+SUM(C404:C408)+$B197+$B$390*$D198","v":1540.4764909834958},1671.6987276348605,1802.9209642862247,1934.1432009375894,2065.3654375889537,2196.5876742403179,2327.8099108916826,2459.0321475430474,2590.2543841944116,2721.4766208457763,2852.698857497141,2983.9210941485062,3115.1433307998705,3246.3655674512347,3377.5878041025999,3508.8100407539646,3640.0322774053288,3771.2545140566936,3902.4767507080578,4164.9212240107863]
["MTD_1 (0-10,000)",{"$f":"+[1]Límites!$H$6*1000","v":999999},{"$f":"+IF($C198=0,0,MIN(C$392,$B404)*$C198)","v":524.88894660545805},656.11118325682253,787.33341990818701,918.55565655955149,1049.7778932109161,1181.0001298622803,1312.2223665136448,1443.4446031650093,1574.666839816374,1705.8890764677385,1837.111313119103,1968.3335497704682,2099.5557864218326,2230.7780230731969,2362.0002597245621,2493.2224963759268,2624.444733027291,2755.6669696786557,2886.88920633002,3149.333679632748]
["MTD_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$6*1000","v":999999},{"$f":"+IF(OR($C199=0,$B404>C$392),0,MIN(($B405-$B404),(C$392-$B404))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B404>M$392),0,MIN(($B405-$B404),(M$392-$B404))*$C199)","v":0},0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$6*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+[1]Límites!$K$6*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH"]
["BTH Punta"]
["BTH Fuera de Punta Medio"]
["BTH Fuera de Punta Bajo"]
["BTD",null,{"$f":"+SUM(C414:C418)+$B207+$B$390*$D208","v":1388.531119393595},1513.7541905492967,1638.9772617049985,1764.2003328607004,1889.4234040164024,2014.6464751721041,2139.8695463278063,2265.0926174835076,2395.2097752091504,2525.9386937560353,2656.6676123029201,2787.3965308498055,2918.1254493966899,3048.8543679435747,3179.5832864904601,3310.3122050373449,3441.0411235842294,3571.7700421311142,3702.4989606779991,3963.9567977717679]
["BTD_1 (0-10,000)",{"$f":"+[1]Límites!$H$7*1000","v":10000},{"$f":"+IF($C208=0,0,MIN(C$392,$B414)*$C208)","v":500.89228462280761},626.11535577850952,751.33842693421138,876.56149808991324,1001.7845692456152,1127.0076404013168,1252.2307115570188,1377.4537827127206,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766,1391.3674572855766]
["BTD_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$7*1000","v":30000},{"$f":"+IF(OR($C209=0,$B414>C$392),0,MIN(($B415-$B414),(C$392-$B414))*$C209)","v":0},0,0,0,0,0,0,0,116.20348315278648,246.93240169967126,{"$f":"+IF(OR($C209=0,$B414>M$392),0,MIN(($B415-$B414),(M$392-$B414))*$C209)","v":377.66132024655604},508.39023879344137,639.11915734032618,769.84807588721094,900.57699443409626,1031.305912980981,1162.0348315278659,1292.7637500747505,1423.4926686216354,1684.950505715404]
["BTD_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$7*1000","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",{"$f":"+[1]Límites!$K$7*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C420:C424)+$B213+$B$390*$D214","v":1033.8296862742134},1315.7034288474781,1597.5771714207428,1879.4509139940076,2161.3246565672721,2443.1983991405364,2725.0721417138006,3006.9458842870654,3288.819626860331,3570.6933694335958,3852.5671120068605,4134.4408545801261,4416.3145971533913,4698.1883397266556,4980.0620822999217,5261.9358248731869,5543.8095674464512,5825.6833100197164,6107.5570525929807,6671.3045377395083]
["BTS_1 (0-300)",{"$f":"[1]Límites!$H$8*1000","v":300},{"$f":"+IF($C214=0,0,MIN(C$392,$B420)*$C214)","v":43.553767776131131},{"$f":"+IF($C214=0,0,MIN(D$392,$B420)*$C214)","v":43.553767776131131},43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131,43.553767776131131]
["BTS_2 (301-750)",{"$f":"[1]Límites!$I$8*1000","v":750},{"$f":"+IF(OR($C215=0,$B420>C$392),0,MIN(($B421-$B420),(C$392-$B420))*$C215)","v":94.515733682744013},94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,{"$f":"+IF(OR($C215=0,$B420>M$392),0,MIN(($B421-$B420),(M$392-$B420))*$C215)","v":94.515733682744013},94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013,94.515733682744013]
["BTS_3 (751-más)",{"$f":"[1]Límites!$J$8*1000","v":999999},892.60018481533825,1174.473927388603,1456.3476699618677,1738.2214125351325,2020.0951551083972,2301.9688976816615,2583.8426402549258,2865.7163828281905,3147.5901254014561,3429.4638679747209,3711.3376105479856,3993.2113531212512,4275.085095694516,4556.9588382677803,4838.8325808410464,5120.7063234143116,5402.5800659875758,5684.453808560841,5966.3275511341053,6530.075036280633]
["BTS_4 (xxx)",{"$f":"[1]Límites!$K$8*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+IF($C219=0,0,$B214+$B$390*$D219+(C$392-10)*$C219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A357","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio"]
["BTSH_1 Fuera de Punta Bajo"]
["BTSH_2 Punta"]
["BTSH_2 Fuera de Punta Medio"]
["BTSH_2 Fuera de Punta Bajo"]
["BTSH_3 Punta"]
["BTSH_3 Fuera de Punta Medio"]
["BTSH_3 Fuera de Punta Bajo"]
["BTS Prepago",null,{"$f":"+SUM(C436:C440)+$B229+$B$390*$D230","v":546.15639841642314},682.69549802052904,819.23459762463483,955.77369722874062,1092.3127968328463,1228.8518964369518,1365.3909960410576,1501.9300956451634,1638.4691952492697,1775.0082948533754,1911.5473944574812,2048.0864940615875,2184.6255936656935,2321.164693269799,2457.7037928739055,2594.2428924780111,2730.7819920821171,2867.3210916862231,3003.8601912903287,3276.9383904985393]
["BTS Prep",{"$f":"+[1]Límites!$H$9*1000","v":999999},{"$f":"+IF($C230=0,0,MIN(C$392,$B436)*$C230)","v":546.15639841642314},682.69549802052904,819.23459762463483,955.77369722874062,1092.3127968328463,1228.8518964369518,1365.3909960410576,1501.9300956451634,1638.4691952492697,1775.0082948533754,1911.5473944574812,2048.0864940615875,2184.6255936656935,2321.164693269799,2457.7037928739055,2594.2428924780111,2730.7819920821171,2867.3210916862231,3003.8601912903287,3276.9383904985393]
["X1D_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$9*1000","v":999999},{"$f":"+IF(OR($C231=0,$B436>C$392),0,MIN(($B437-$B436),(C$392-$B436))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B436>M$392),0,MIN(($B437-$B436),(M$392-$B436))*$C231)","v":0},0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$9*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+[1]Límites!$K$9*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H"]
["X2H Punta"]
["X2H Fuera de Punta"]
["X2D",null,{"$f":"+SUM(C445:C449)+$B238+$B$390*$D239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",{"$f":"+[1]Límites!$H$10*1000","v":300},{"$f":"+IF($C239=0,0,MIN(C$392,$B445)*$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$10*1000","v":750},{"$f":"+IF(OR($C240=0,$B445>C$392),0,MIN(($B446-$B445),(C$392-$B445))*$C240)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C240=0,$B445>M$392),0,MIN(($B446-$B445),(M$392-$B445))*$C240)","v":0},0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$10*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+[1]Límites!$K$10*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+SUM(C451:C455)+$B244+$B$390*$D245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",{"$f":"+[1]Límites!$H$11*1000","v":999999},{"$f":"+IF($C245=0,0,MIN(C$392,$B451)*$C245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+[1]Límites!$I$11*1000","v":999999},{"$f":"+IF(OR($C246=0,$B451>C$392),0,MIN(($B452-$B451),(C$392-$B451))*$C246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C246=0,$B451>M$392),0,MIN(($B452-$B451),(M$392-$B451))*$C246)","v":0},0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+[1]Límites!$J$11*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+[1]Límites!$K$11*1000","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por FC ($/kWh)"]
[{"$f":"+A394","v":"ATH"},null,{"$f":"+C394/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",null,{"$f":"+C395/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Medio",null,{"$f":"+C396/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Bajo",null,{"$f":"+C397/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATD",null,{"$f":"+C398/C$392","v":0.30429741829475332},0.27735809083465851,0.25939853919459532,0.24657028802312153,0.23694909964451624,0.22946595312782328,0.22347943591446884,0.21858137637626979,0.21449966009443722,0.21104590016365585,0.20808553450870038,0.20551988427440562,0.20327494031939775,0.20129410741792017,0.19953336706105121,0.19795796779437899,0.196540108454374,0.19525728333722664,0.19409107868527448,0.19205022054435819]
["MTH",null,{"$f":"+C399/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",null,{"$f":"+C400/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Medio",null,{"$f":"+C401/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Bajo",null,{"$f":"+C402/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD",null,{"$f":"+C403/C$392","v":0.42791013638430436},0.37148860614108009,0.33387425264559717,0.30700685729168087,0.28685631077624357,0.27118366348645906,0.25864554565463144,0.24838708561040887,0.23983836890688998,0.23260483938852788,0.22640467122993183,0.22103119215914854,0.21632939797221318,0.21218075604256431,0.20849307432732089,0.20519356963473467,0.20222401541140708,0.19953727587601547,0.19709478538929578,0.19282042703753641]
["MTD_1 (0-10,000)",null,{"$f":"+C404/C$392","v":0.14580248516818278},0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818275,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278,0.14580248516818278]
["MTD_2 (10,001-30,000)",null,{"$f":"+C405/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C406/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C407/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C408/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C409/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",null,{"$f":"+C410/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Medio",null,{"$f":"+C411/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Bajo",null,{"$f":"+C412/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD",null,{"$f":"+C413/C$392","v":0.38570308872044307},0.33638982012206592,0.30351430772314786,0.28003179886677787,0.26241991722450031,0.24872178705828452,0.23776328292531188,0.22879723408924324,0.22177868288973615,0.21589219604752438,0.21084663589705716,0.20647381709998552,0.20264760065254786,0.19927152731657347,0.19627057324015176,0.19358550906651131,0.1911689513102349,0.18898254191169908,0.18699489700393929,0.18351651841535963]
["BTD_1 (0-10,000)",null,{"$f":"+C414/C$392","v":0.13913674572855766},0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.13913674572855766,0.12883032011903486,0.11892029549449373,0.11042598867345846,0.10306425609522787,9.6622740089276127E-2,9.0939049495789306E-2,8.5886880079356548E-2,8.136651796991673E-2,7.7298192071420899E-2,7.3617325782305607E-2,7.0271083701291717E-2,6.4415160059517432E-2]
["BTD_2 (10,001-30,000)",null,{"$f":"+C415/C$392","v":0},0,0,0,0,0,0,0,1.0759581773406156E-2,2.1105333478604382E-2,2.9973120654488573E-2,3.765853620692157E-2,4.4383274815300418E-2,5.0316867705046453E-2,5.5591172495931845E-2,6.0310287308829272E-2,6.4557490640436963E-2,6.8400198416653443E-2,7.1893569122304796E-2,7.8006967857194631E-2]
["BTD_3 (30,001-50,000)",null,{"$f":"+C416/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",null,{"$f":"+C417/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,{"$f":"+C418/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C419/C$392","v":0.28717491285394814},0.292378539743884,0.2958476243371746,0.29832554190381072,0.30018398007878777,0.3016294319926589,0.30278579352375568,0.30373190750374401,0.304520335820401,0.30518746747295689,0.30575929460371909,0.30625487811704633,0.30668851369120764,0.30707113331546759,0.30741123964814315,0.30771554531422135,0.30798942041369159,0.30823721217035527,0.30846247740368576,0.30885669156201428]
["BTS_1 (0-300)",null,{"$f":"+C420/C$392","v":1.2098268826703092E-2},9.6786150613624739E-3,8.0655125511353946E-3,6.9132964724017672E-3,6.049134413351546E-3,5.3770083674235976E-3,4.8393075306812378E-3,4.3993704824374889E-3,4.0327562755676973E-3,3.722544254370182E-3,3.4566482362008836E-3,3.2262050204541568E-3,3.0245672066757721E-3,2.8466514886360209E-3,2.6885041837117971E-3,2.5470039635164393E-3,2.4196537653406176E-3,2.3044321574672549E-3,2.1996852412187432E-3,2.0163781377838487E-3]
["BTS_2 (301-750)",null,{"$f":"+C421/C$392","v":2.6254370467428893E-2},2.1003496373943113E-2,1.7502913644952597E-2,1.5002497409959367E-2,1.3127185233714447E-2,1.1668609096635066E-2,1.050174818697156E-2,9.5470438063377811E-3,8.7514568224762983E-3,8.0782678361319676E-3,7.5012487049796834E-3,7.0011654579810361E-3,6.5635926168572216E-3,6.1774989335126795E-3,5.8343045483175288E-3,5.5272358878797646E-3,5.2508740934857764E-3,5.0008324699864536E-3,4.773521903168888E-3,4.3757284112381492E-3]
["BTS_3 (751-más)",null,{"$f":"+C422/C$392","v":0.24794449578203839},0.26099420608635621,0.26969401295590145,0.27590816071986229,0.28056877154283294,0.28419369107181014,0.28709362669499183,0.28946630129577688,0.29144353012976448,0.29311656991236928,0.29455060401174488,0.29579343356453702,0.2968809094232302,0.29784044694560646,0.29869336918771877,0.29945651014118768,0.30014333699930967,0.30076475177570577,0.3013296742997022,0.30231828871669597]
["BTS_4 (xxx)",null,{"$f":"+C423/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C424/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C425/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A426","v":"BTSH_1 Punta"},null,{"$f":"+C426/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C427/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C428/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Punta",null,{"$f":"+C429/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C430/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C431/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C432/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C433/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C434/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C435/C$392","v":0.15171011067122864},{"$f":"+D435/D$392","v":0.15171011067122867},0.15171011067122867,0.15171011067122867,0.15171011067122864,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867]
["BTS Prep",null,{"$f":"+C436/C$392","v":0.15171011067122864},0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122864,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867,0.15171011067122867]
["X1D_2 (10,001-30,000)",null,{"$f":"+C437/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C438/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C439/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C440/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C441/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C442/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C443/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C444/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",null,{"$f":"+C445/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C446/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C447/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C448/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C449/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C450/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C451/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C452/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C453/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C454/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C455/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Nuevas Tarifas surgidas del Modelo"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A458","v":"ATH"},{"$f":"+CD!W11","v":0},{"$f":"+CD!X11","v":0},{"$f":"+CCOMF!W11","v":0},{"$f":"+CCOMF!X11","v":14.339999999999996},{"$f":"+CCOMV!W11","v":0},{"$f":"+CCOMV!X11","v":0},{"$f":"+CSERAP!W11","v":0},{"$f":"+CSERAP!X11","v":0},{"$f":"+CX!W11","v":0},{"$f":"+CX!X11","v":201.74999999999974},{"$f":"+CCONAP!W11","v":0},{"$f":"+CCONAP!X11","v":0},{"$f":"+CENEGEN!W11","v":0},{"$f":"+CENEGEN!X11","v":0},{"$f":"+CPOTGEN!W11","v":0},{"$f":"+CPOTGEN!X11","v":0},{"$f":"+CPT!W11","v":0},{"$f":"+CPT!X11","v":0},{"$f":"+CPET!W11","v":0},{"$f":"+CPET!X11","v":0},{"$f":"+CPERDP!AM11","v":0},{"$f":"+CPERDP!AN11","v":0},{"$f":"+CPERDE!AM11","v":0},{"$f":"+CPERDE!AN11","v":0}]
["ATH Punta",{"$f":"+CD!W12","v":0},{"$f":"+CD!X12","v":6.2332151100365012},{"$f":"+CCOMF!W12","v":0},{"$f":"+CCOMF!X12","v":0},{"$f":"+CCOMV!W12","v":7.2891975882526236E-3},{"$f":"+CCOMV!X12","v":0},{"$f":"+CSERAP!W12","v":1.337524551395066E-3},{"$f":"+CSERAP!X12","v":0},{"$f":"+CX!W12","v":0},{"$f":"+CX!X12","v":0},{"$f":"+CCONAP!W12","v":1.5779772461019764E-3},{"$f":"+CCONAP!X12","v":0},{"$f":"+CENEGEN!W12","v":0.18066252013315354},{"$f":"+CENEGEN!X12","v":0},{"$f":"+CPOTGEN!W12","v":9.3722512298226694E-3},{"$f":"+CPOTGEN!X12","v":7.1736311380365416},{"$f":"+CPT!W12","v":1.8993972774053508E-3},{"$f":"+CPT!X12","v":6.1672331262233593},{"$f":"+CPET!W12","v":2.2953424346058215E-3},{"$f":"+CPET!X12","v":0},{"$f":"+CPERDP!AM12","v":0},{"$f":"+CPERDP!AN12","v":0},{"$f":"+CPERDE!AM12","v":1.0865722222309445E-2},{"$f":"+CPERDE!AN12","v":2.2541185461191366}]
["ATH Fuera de Punta Medio",{"$f":"+CD!W13","v":0},{"$f":"+CD!X13","v":5.1204640816845579},{"$f":"+CCOMF!W13","v":0},{"$f":"+CCOMF!X13","v":0},{"$f":"+CCOMV!W13","v":7.2891975882526236E-3},{"$f":"+CCOMV!X13","v":0},{"$f":"+CSERAP!W13","v":1.337524551395066E-3},{"$f":"+CSERAP!X13","v":0},{"$f":"+CX!W13","v":0},{"$f":"+CX!X13","v":0},{"$f":"+CCONAP!W13","v":1.5779772461019764E-3},{"$f":"+CCONAP!X13","v":0},{"$f":"+CENEGEN!W13","v":7.702504323486592E-2},{"$f":"+CENEGEN!X13","v":0},{"$f":"+CPOTGEN!W13","v":9.3722512298226694E-3},{"$f":"+CPOTGEN!X13","v":0},{"$f":"+CPT!W13","v":1.8993972774053508E-3},{"$f":"+CPT!X13","v":0.17259047927863877},{"$f":"+CPET!W13","v":2.2953424346058215E-3},{"$f":"+CPET!X13","v":0},{"$f":"+CPERDP!AM13","v":0},{"$f":"+CPERDP!AN13","v":0},{"$f":"+CPERDE!AM13","v":7.0641891093643919E-3},{"$f":"+CPERDE!AN13","v":6.1756672496414707E-2}]
["ATH Fuera de Punta Bajo",{"$f":"+CD!W14","v":0},{"$f":"+CD!X14","v":5.1204640816845579},{"$f":"+CCOMF!W14","v":0},{"$f":"+CCOMF!X14","v":0},{"$f":"+CCOMV!W14","v":7.2891975882526236E-3},{"$f":"+CCOMV!X14","v":0},{"$f":"+CSERAP!W14","v":1.337524551395066E-3},{"$f":"+CSERAP!X14","v":0},{"$f":"+CX!W14","v":0},{"$f":"+CX!X14","v":0},{"$f":"+CCONAP!W14","v":1.5779772461019764E-3},{"$f":"+CCONAP!X14","v":0},{"$f":"+CENEGEN!W14","v":3.501068285077831E-2},{"$f":"+CENEGEN!X14","v":0},{"$f":"+CPOTGEN!W14","v":9.3722512298226694E-3},{"$f":"+CPOTGEN!X14","v":0},{"$f":"+CPT!W14","v":1.8993972774053508E-3},{"$f":"+CPT!X14","v":0.17259047927863877},{"$f":"+CPET!W14","v":2.2953424346058215E-3},{"$f":"+CPET!X14","v":0},{"$f":"+CPERDP!AM14","v":0},{"$f":"+CPERDP!AN14","v":0},{"$f":"+CPERDE!AM14","v":7.0641891093643919E-3},{"$f":"+CPERDE!AN14","v":6.1756672496414707E-2}]
["ATD",{"$f":"+CD!W15","v":0},{"$f":"+CD!X15","v":5.8894383695700476},{"$f":"+CCOMF!W15","v":0},{"$f":"+CCOMF!X15","v":14.339999999999995},{"$f":"+CCOMV!W15","v":7.2891975882526244E-3},{"$f":"+CCOMV!X15","v":0},{"$f":"+CSERAP!W15","v":1.337524551395066E-3},{"$f":"+CSERAP!X15","v":0},{"$f":"+CX!W15","v":0},{"$f":"+CX!X15","v":201.74999999999983},{"$f":"+CCONAP!W15","v":1.5779772461019762E-3},{"$f":"+CCONAP!X15","v":0},{"$f":"+CENEGEN!W15","v":8.022544540736197E-2},{"$f":"+CENEGEN!X15","v":0},{"$f":"+CPOTGEN!W15","v":3.5474176084564969E-2},{"$f":"+CPOTGEN!X15","v":0.54589516678445205},{"$f":"+CPT!W15","v":3.3435411950708774E-2},{"$f":"+CPT!X15","v":2.9156223913144106},{"$f":"+CPET!W15","v":2.2953424346058211E-3},{"$f":"+CPET!X15","v":0},{"$f":"+CPERDP!AM15","v":0},{"$f":"+CPERDP!AN15","v":0},{"$f":"+CPERDE!AM15","v":7.9657057312879694E-3},{"$f":"+CPERDE!AN15","v":6.0401957965232199E-2}]
["MTH",{"$f":"+CD!W16","v":0},{"$f":"+CD!X16","v":0},{"$f":"+CCOMF!W16","v":0},{"$f":"+CCOMF!X16","v":14.339999999999995},{"$f":"+CCOMV!W16","v":0},{"$f":"+CCOMV!X16","v":0},{"$f":"+CSERAP!W16","v":0},{"$f":"+CSERAP!X16","v":0},{"$f":"+CX!W16","v":0},{"$f":"+CX!X16","v":141.9999999999998},{"$f":"+CCONAP!W16","v":0},{"$f":"+CCONAP!X16","v":0},{"$f":"+CENEGEN!W16","v":0},{"$f":"+CENEGEN!X16","v":0},{"$f":"+CPOTGEN!W16","v":0},{"$f":"+CPOTGEN!X16","v":0},{"$f":"+CPT!W16","v":0},{"$f":"+CPT!X16","v":0},{"$f":"+CPET!W16","v":0},{"$f":"+CPET!X16","v":0},{"$f":"+CPERDP!AM16","v":0},{"$f":"+CPERDP!AN16","v":0},{"$f":"+CPERDE!AM16","v":0},{"$f":"+CPERDE!AN16","v":0}]
["MTH Punta",{"$f":"+CD!W17","v":0},{"$f":"+CD!X17","v":13.193208871843503},{"$f":"+CCOMF!W17","v":0},{"$f":"+CCOMF!X17","v":0},{"$f":"+CCOMV!W17","v":7.2891975882526236E-3},{"$f":"+CCOMV!X17","v":0},{"$f":"+CSERAP!W17","v":1.337524551395066E-3},{"$f":"+CSERAP!X17","v":0},{"$f":"+CX!W17","v":0},{"$f":"+CX!X17","v":0},{"$f":"+CCONAP!W17","v":1.5779772461019762E-3},{"$f":"+CCONAP!X17","v":0},{"$f":"+CENEGEN!W17","v":0.22793429839500692},{"$f":"+CENEGEN!X17","v":0},{"$f":"+CPOTGEN!W17","v":1.0410983480928665E-2},{"$f":"+CPOTGEN!X17","v":0.92109754007016553},{"$f":"+CPT!W17","v":6.3747087292559531E-3},{"$f":"+CPT!X17","v":2.840549769045309},{"$f":"+CPET!W17","v":2.2953424346058215E-3},{"$f":"+CPET!X17","v":0},{"$f":"+CPERDP!AM17","v":0},{"$f":"+CPERDP!AN17","v":0},{"$f":"+CPERDE!AM17","v":1.0437723312290382E-2},{"$f":"+CPERDE!AN17","v":0.3206318746525465}]
["MTH Fuera de Punta Medio",{"$f":"+CD!W18","v":0},{"$f":"+CD!X18","v":2.1843637380163052},{"$f":"+CCOMF!W18","v":0},{"$f":"+CCOMF!X18","v":0},{"$f":"+CCOMV!W18","v":7.2891975882526236E-3},{"$f":"+CCOMV!X18","v":0},{"$f":"+CSERAP!W18","v":1.337524551395066E-3},{"$f":"+CSERAP!X18","v":0},{"$f":"+CX!W18","v":0},{"$f":"+CX!X18","v":0},{"$f":"+CCONAP!W18","v":1.5779772461019762E-3},{"$f":"+CCONAP!X18","v":0},{"$f":"+CENEGEN!W18","v":9.9486031008457418E-2},{"$f":"+CENEGEN!X18","v":0},{"$f":"+CPOTGEN!W18","v":1.0410983480928665E-2},{"$f":"+CPOTGEN!X18","v":0},{"$f":"+CPT!W18","v":6.3747087292559531E-3},{"$f":"+CPT!X18","v":0.3067793750568934},{"$f":"+CPET!W18","v":2.2953424346058215E-3},{"$f":"+CPET!X18","v":0},{"$f":"+CPERDP!AM18","v":0},{"$f":"+CPERDP!AN18","v":0},{"$f":"+CPERDE!AM18","v":7.131790270709688E-3},{"$f":"+CPERDE!AN18","v":2.2902276760896179E-2}]
["MTH Fuera de Punta Bajo",{"$f":"+CD!W19","v":0},{"$f":"+CD!X19","v":2.1843637380163052},{"$f":"+CCOMF!W19","v":0},{"$f":"+CCOMF!X19","v":0},{"$f":"+CCOMV!W19","v":7.2891975882526236E-3},{"$f":"+CCOMV!X19","v":0},{"$f":"+CSERAP!W19","v":1.337524551395066E-3},{"$f":"+CSERAP!X19","v":0},{"$f":"+CX!W19","v":0},{"$f":"+CX!X19","v":0},{"$f":"+CCONAP!W19","v":1.5779772461019762E-3},{"$f":"+CCONAP!X19","v":0},{"$f":"+CENEGEN!W19","v":4.522578714482503E-2},{"$f":"+CENEGEN!X19","v":0},{"$f":"+CPOTGEN!W19","v":1.0410983480928665E-2},{"$f":"+CPOTGEN!X19","v":0},{"$f":"+CPT!W19","v":6.3747087292559531E-3},{"$f":"+CPT!X19","v":0.3067793750568934},{"$f":"+CPET!W19","v":2.2953424346058215E-3},{"$f":"+CPET!X19","v":0},{"$f":"+CPERDP!AM19","v":0},{"$f":"+CPERDP!AN19","v":0},{"$f":"+CPERDE!AM19","v":7.131790270709688E-3},{"$f":"+CPERDE!AN19","v":2.2902276760896179E-2}]
["MTD",{"$f":"+CD!W20","v":0},{"$f":"+CD!X20","v":0},{"$f":"+CCOMF!W20","v":0},{"$f":"+CCOMF!X20","v":14.269999999999998},{"$f":"+CCOMV!W20","v":0},{"$f":"+CCOMV!X20","v":0},{"$f":"+CSERAP!W20","v":0},{"$f":"+CSERAP!X20","v":0},{"$f":"+CX!W20","v":0},{"$f":"+CX!X20","v":141.99999999999986},{"$f":"+CCONAP!W20","v":0},{"$f":"+CCONAP!X20","v":0},{"$f":"+CENEGEN!W20","v":0},{"$f":"+CENEGEN!X20","v":0},{"$f":"+CPOTGEN!W20","v":0},{"$f":"+CPOTGEN!X20","v":0},{"$f":"+CPT!W20","v":0},{"$f":"+CPT!X20","v":0},{"$f":"+CPET!W20","v":0},{"$f":"+CPET!X20","v":0},{"$f":"+CPERDP!AM20","v":0},{"$f":"+CPERDP!AN20","v":0},{"$f":"+CPERDE!AM20","v":0},{"$f":"+CPERDE!AN20","v":0}]
["MTD_1 (0-10,000)",{"$f":"+CD!W21","v":0},{"$f":"+CD!X21","v":15.279971438106504},{"$f":"+CCOMF!W21","v":0},{"$f":"+CCOMF!X21","v":14.269999999999998},{"$f":"+CCOMV!W21","v":7.2981858755554255E-3},{"$f":"+CCOMV!X21","v":0},{"$f":"+CSERAP!W21","v":1.3475811960499281E-3},{"$f":"+CSERAP!X21","v":0},{"$f":"+CX!W21","v":0},{"$f":"+CX!X21","v":0},{"$f":"+CCONAP!W21","v":1.577977246067393E-3},{"$f":"+CCONAP!X21","v":0},{"$f":"+CENEGEN!W21","v":8.375036297756247E-2},{"$f":"+CENEGEN!X21","v":0},{"$f":"+CPOTGEN!W21","v":3.7032828030140762E-2},{"$f":"+CPOTGEN!X21","v":2.6370169854812584},{"$f":"+CPT!W21","v":4.5349067681788417E-3},{"$f":"+CPT!X21","v":1.8298777579537826},{"$f":"+CPET!W21","v":2.2953424345555163E-3},{"$f":"+CPET!X21","v":0},{"$f":"+CPERDP!AM21","v":0},{"$f":"+CPERDP!AN21","v":0},{"$f":"+CPERDE!AM21","v":7.9653006400724705E-3},{"$f":"+CPERDE!AN21","v":0.27948470601921505}]
["MTD_2 (10,001-30,000)",{"$f":"+CD!W32","v":0},{"$f":"+CD!X32","v":0},{"$f":"+CCOMF!W32","v":0},{"$f":"+CCOMF!X32","v":0},{"$f":"+CCOMV!W32","v":0},{"$f":"+CCOMV!X32","v":0},{"$f":"+CSERAP!W32","v":0},{"$f":"+CSERAP!X32","v":0},{"$f":"+CX!W32","v":0},{"$f":"+CX!X32","v":0},{"$f":"+CCONAP!W32","v":0},{"$f":"+CCONAP!X32","v":0},{"$f":"+CENEGEN!W32","v":0},{"$f":"+CENEGEN!X32","v":0},{"$f":"+CPOTGEN!W32","v":0},{"$f":"+CPOTGEN!X32","v":0},{"$f":"+CPT!W32","v":0},{"$f":"+CPT!X32","v":0},{"$f":"+CPET!W32","v":0},{"$f":"+CPET!X32","v":0},{"$f":"+CPERDP!AM32","v":0},{"$f":"+CPERDP!AN32","v":0},{"$f":"+CPERDE!AM32","v":0},{"$f":"+CPERDE!AN32","v":0}]
["MTD_3 (30,001-50,000)",{"$f":"+CD!W43","v":0},{"$f":"+CD!X43","v":0},{"$f":"+CCOMF!W43","v":0},{"$f":"+CCOMF!X43","v":0},{"$f":"+CCOMV!W43","v":0},{"$f":"+CCOMV!X43","v":0},{"$f":"+CSERAP!W43","v":0},{"$f":"+CSERAP!X43","v":0},{"$f":"+CX!W43","v":0},{"$f":"+CX!X43","v":0},{"$f":"+CCONAP!W43","v":0},{"$f":"+CCONAP!X43","v":0},{"$f":"+CENEGEN!W43","v":0},{"$f":"+CENEGEN!X43","v":0},{"$f":"+CPOTGEN!W43","v":0},{"$f":"+CPOTGEN!X43","v":0},{"$f":"+CPT!W43","v":0},{"$f":"+CPT!X43","v":0},{"$f":"+CPET!W43","v":0},{"$f":"+CPET!X43","v":0},{"$f":"+CPERDP!AM43","v":0},{"$f":"+CPERDP!AN43","v":0},{"$f":"+CPERDE!AM43","v":0},{"$f":"+CPERDE!AN43","v":0}]
["MTD_4 (50,001-más)",{"$f":"+CD!W54","v":0},{"$f":"+CD!X54","v":0},{"$f":"+CCOMF!W54","v":0},{"$f":"+CCOMF!X54","v":0},{"$f":"+CCOMV!W54","v":0},{"$f":"+CCOMV!X54","v":0},{"$f":"+CSERAP!W54","v":0},{"$f":"+CSERAP!X54","v":0},{"$f":"+CX!W54","v":0},{"$f":"+CX!X54","v":0},{"$f":"+CCONAP!W54","v":0},{"$f":"+CCONAP!X54","v":0},{"$f":"+CENEGEN!W54","v":0},{"$f":"+CENEGEN!X54","v":0},{"$f":"+CPOTGEN!W54","v":0},{"$f":"+CPOTGEN!X54","v":0},{"$f":"+CPT!W54","v":0},{"$f":"+CPT!X54","v":0},{"$f":"+CPET!W54","v":0},{"$f":"+CPET!X54","v":0},{"$f":"+CPERDP!AM54","v":0},{"$f":"+CPERDP!AN54","v":0},{"$f":"+CPERDE!AM54","v":0},{"$f":"+CPERDE!AN54","v":0}]
["MTD_5 (xxx)",{"$f":"+CD!W65","v":0},{"$f":"+CD!X65","v":0},{"$f":"+CCOMF!W65","v":0},{"$f":"+CCOMF!X65","v":0},{"$f":"+CCOMV!W65","v":0},{"$f":"+CCOMV!X65","v":0},{"$f":"+CSERAP!W65","v":0},{"$f":"+CSERAP!X65","v":0},{"$f":"+CX!W65","v":0},{"$f":"+CX!X65","v":0},{"$f":"+CCONAP!W65","v":0},{"$f":"+CCONAP!X65","v":0},{"$f":"+CENEGEN!W65","v":0},{"$f":"+CENEGEN!X65","v":0},{"$f":"+CPOTGEN!W65","v":0},{"$f":"+CPOTGEN!X65","v":0},{"$f":"+CPT!W65","v":0},{"$f":"+CPT!X65","v":0},{"$f":"+CPET!W65","v":0},{"$f":"+CPET!X65","v":0},{"$f":"+CPERDP!AM65","v":0},{"$f":"+CPERDP!AN65","v":0},{"$f":"+CPERDE!AM65","v":0},{"$f":"+CPERDE!AN65","v":0}]
["BTH",{"$f":"+CD!W76","v":0},{"$f":"+CD!X76","v":0},{"$f":"+CCOMF!W76","v":0},{"$f":"+CCOMF!X76","v":5.669999999999999},{"$f":"+CCOMV!W76","v":0},{"$f":"+CCOMV!X76","v":0},{"$f":"+CSERAP!W76","v":0},{"$f":"+CSERAP!X76","v":0},{"$f":"+CX!W76","v":0},{"$f":"+CX!X76","v":71.689999999999941},{"$f":"+CCONAP!W76","v":0},{"$f":"+CCONAP!X76","v":0},{"$f":"+CENEGEN!W76","v":0},{"$f":"+CENEGEN!X76","v":0},{"$f":"+CPOTGEN!W76","v":0},{"$f":"+CPOTGEN!X76","v":0},{"$f":"+CPT!W76","v":0},{"$f":"+CPT!X76","v":0},{"$f":"+CPET!W76","v":0},{"$f":"+CPET!X76","v":0},{"$f":"+CPERDP!AM76","v":0},{"$f":"+CPERDP!AN76","v":0},{"$f":"+CPERDE!AM76","v":0},{"$f":"+CPERDE!AN76","v":0}]
["BTH Punta",{"$f":"+CD!W77","v":0},{"$f":"+CD!X77","v":15.008568749184594},{"$f":"+CCOMF!W77","v":0},{"$f":"+CCOMF!X77","v":0},{"$f":"+CCOMV!W77","v":7.2891975631218416E-3},{"$f":"+CCOMV!X77","v":0},{"$f":"+CSERAP!W77","v":1.3375245467837161E-3},{"$f":"+CSERAP!X77","v":0},{"$f":"+CX!W77","v":0},{"$f":"+CX!X77","v":0},{"$f":"+CCONAP!W77","v":1.5779772406151651E-3},{"$f":"+CCONAP!X77","v":0},{"$f":"+CENEGEN!W77","v":0.21985879591326996},{"$f":"+CENEGEN!X77","v":0},{"$f":"+CPOTGEN!W77","v":9.8021154967194296E-3},{"$f":"+CPOTGEN!X77","v":0.64664532019789667},{"$f":"+CPT!W77","v":7.2129798445877621E-3},{"$f":"+CPT!X77","v":2.4260008108073796},{"$f":"+CPET!W77","v":2.2953424266246481E-3},{"$f":"+CPET!X77","v":0},{"$f":"+CPERDP!AM77","v":0},{"$f":"+CPERDP!AN77","v":0},{"$f":"+CPERDE!AM77","v":1.026586418602546E-2},{"$f":"+CPERDE!AN77","v":0.23660244427761423}]
["BTH Fuera de Punta Medio",{"$f":"+CD!W78","v":0},{"$f":"+CD!X78","v":2.0717071992545342},{"$f":"+CCOMF!W78","v":0},{"$f":"+CCOMF!X78","v":0},{"$f":"+CCOMV!W78","v":7.2891975631218416E-3},{"$f":"+CCOMV!X78","v":0},{"$f":"+CSERAP!W78","v":1.3375245467837161E-3},{"$f":"+CSERAP!X78","v":0},{"$f":"+CX!W78","v":0},{"$f":"+CX!X78","v":0},{"$f":"+CCONAP!W78","v":1.5779772406151651E-3},{"$f":"+CCONAP!X78","v":0},{"$f":"+CENEGEN!W78","v":9.1596380174431322E-2},{"$f":"+CENEGEN!X78","v":0},{"$f":"+CPOTGEN!W78","v":9.8021154967194296E-3},{"$f":"+CPOTGEN!X78","v":0},{"$f":"+CPT!W78","v":7.2129798445877621E-3},{"$f":"+CPT!X78","v":0.23439621360457777},{"$f":"+CPET!W78","v":2.2953424266246481E-3},{"$f":"+CPET!X78","v":0},{"$f":"+CPERDP!AM78","v":0},{"$f":"+CPERDP!AN78","v":0},{"$f":"+CPERDE!AM78","v":7.0614340938030921E-3},{"$f":"+CPERDE!AN78","v":1.6317409950180294E-2}]
["BTH Fuera de Punta Bajo",{"$f":"+CD!W79","v":0},{"$f":"+CD!X79","v":2.0717071992545342},{"$f":"+CCOMF!W79","v":0},{"$f":"+CCOMF!X79","v":0},{"$f":"+CCOMV!W79","v":7.2891975631218416E-3},{"$f":"+CCOMV!X79","v":0},{"$f":"+CSERAP!W79","v":1.3375245467837161E-3},{"$f":"+CSERAP!X79","v":0},{"$f":"+CX!W79","v":0},{"$f":"+CX!X79","v":0},{"$f":"+CCONAP!W79","v":1.5779772406151651E-3},{"$f":"+CCONAP!X79","v":0},{"$f":"+CENEGEN!W79","v":4.1645128675739523E-2},{"$f":"+CENEGEN!X79","v":0},{"$f":"+CPOTGEN!W79","v":9.8021154967194296E-3},{"$f":"+CPOTGEN!X79","v":0},{"$f":"+CPT!W79","v":7.2129798445877621E-3},{"$f":"+CPT!X79","v":0.23439621360457777},{"$f":"+CPET!W79","v":2.2953424266246481E-3},{"$f":"+CPET!X79","v":0},{"$f":"+CPERDP!AM79","v":0},{"$f":"+CPERDP!AN79","v":0},{"$f":"+CPERDE!AM79","v":7.0614340938030921E-3},{"$f":"+CPERDE!AN79","v":1.6317409950180294E-2}]
["BTD",{"$f":"+CD!W80","v":0},{"$f":"+CD!X80","v":0},{"$f":"+CCOMF!W80","v":0},{"$f":"+CCOMF!X80","v":5.66},{"$f":"+CCOMV!W80","v":0},{"$f":"+CCOMV!X80","v":0},{"$f":"+CSERAP!W80","v":0},{"$f":"+CSERAP!X80","v":0},{"$f":"+CX!W80","v":0},{"$f":"+CX!X80","v":71.689999999999898},{"$f":"+CCONAP!W80","v":0},{"$f":"+CCONAP!X80","v":0},{"$f":"+CENEGEN!W80","v":0},{"$f":"+CENEGEN!X80","v":0},{"$f":"+CPOTGEN!W80","v":0},{"$f":"+CPOTGEN!X80","v":0},{"$f":"+CPT!W80","v":0},{"$f":"+CPT!X80","v":0},{"$f":"+CPET!W80","v":0},{"$f":"+CPET!X80","v":0},{"$f":"+CPERDP!AM80","v":0},{"$f":"+CPERDP!AN80","v":0},{"$f":"+CPERDE!AM80","v":0},{"$f":"+CPERDE!AN80","v":0}]
["BTD_1 (0-10,000)",{"$f":"+CD!W81","v":0},{"$f":"+CD!X81","v":14.355368789727196},{"$f":"+CCOMF!W81","v":0},{"$f":"+CCOMF!X81","v":5.66},{"$f":"+CCOMV!W81","v":7.2986454169202512E-3},{"$f":"+CCOMV!X81","v":0},{"$f":"+CSERAP!W81","v":1.3476660485478784E-3},{"$f":"+CSERAP!X81","v":0},{"$f":"+CX!W81","v":0},{"$f":"+CX!X81","v":0},{"$f":"+CCONAP!W81","v":1.5780773470406319E-3},{"$f":"+CCONAP!X81","v":0},{"$f":"+CENEGEN!W81","v":7.8635721165479067E-2},{"$f":"+CENEGEN!X81","v":0},{"$f":"+CPOTGEN!W81","v":3.545802896404418E-2},{"$f":"+CPOTGEN!X81","v":1.8172218214395226},{"$f":"+CPT!W81","v":4.5813050052603893E-3},{"$f":"+CPT!X81","v":1.274818162711995},{"$f":"+CPET!W81","v":2.2954880424926319E-3},{"$f":"+CPET!X81","v":0},{"$f":"+CPERDP!AM81","v":0},{"$f":"+CPERDP!AN81","v":0},{"$f":"+CPERDE!AM81","v":7.9418137387726497E-3},{"$f":"+CPERDE!AN81","v":0.19216792153703174}]
["BTD_2 (10,001-30,000)",{"$f":"+CD!W92","v":0},{"$f":"+CD!X92","v":14.355368789727196},{"$f":"+CCOMF!W92","v":0},{"$f":"+CCOMF!X92","v":5.66},{"$f":"+CCOMV!W92","v":7.2986454169202512E-3},{"$f":"+CCOMV!X92","v":0},{"$f":"+CSERAP!W92","v":1.3476660485478784E-3},{"$f":"+CSERAP!X92","v":0},{"$f":"+CX!W92","v":0},{"$f":"+CX!X92","v":0},{"$f":"+CCONAP!W92","v":1.5780773470406319E-3},{"$f":"+CCONAP!X92","v":0},{"$f":"+CENEGEN!W92","v":8.2832312112510728E-2},{"$f":"+CENEGEN!X92","v":0},{"$f":"+CPOTGEN!W92","v":3.7379046229437968E-2},{"$f":"+CPOTGEN!X92","v":1.8172218214395226},{"$f":"+CPT!W92","v":4.5813050052603893E-3},{"$f":"+CPT!X92","v":1.274818162711995},{"$f":"+CPET!W92","v":2.2954880424926319E-3},{"$f":"+CPET!X92","v":0},{"$f":"+CPERDP!AM92","v":0},{"$f":"+CPERDP!AN92","v":0},{"$f":"+CPERDE!AM92","v":7.9418137387726497E-3},{"$f":"+CPERDE!AN92","v":0.19216792153703174}]
["BTD_3 (30,001-50,000)",{"$f":"+CD!W103","v":0},{"$f":"+CD!X103","v":14.355368789727196},{"$f":"+CCOMF!W103","v":0},{"$f":"+CCOMF!X103","v":5.66},{"$f":"+CCOMV!W103","v":7.2986454169202512E-3},{"$f":"+CCOMV!X103","v":0},{"$f":"+CSERAP!W103","v":1.3476660485478784E-3},{"$f":"+CSERAP!X103","v":0},{"$f":"+CX!W103","v":0},{"$f":"+CX!X103","v":0},{"$f":"+CCONAP!W103","v":1.5780773470406319E-3},{"$f":"+CCONAP!X103","v":0},{"$f":"+CENEGEN!W103","v":9.1015664459222434E-2},{"$f":"+CENEGEN!X103","v":0},{"$f":"+CPOTGEN!W103","v":4.1041546436356956E-2},{"$f":"+CPOTGEN!X103","v":1.8172218214395226},{"$f":"+CPT!W103","v":4.5813050052603893E-3},{"$f":"+CPT!X103","v":1.274818162711995},{"$f":"+CPET!W103","v":2.2954880424926319E-3},{"$f":"+CPET!X103","v":0},{"$f":"+CPERDP!AM103","v":0},{"$f":"+CPERDP!AN103","v":0},{"$f":"+CPERDE!AM103","v":7.9418137387726497E-3},{"$f":"+CPERDE!AN103","v":0.19216792153703174}]
["BTD_4 (50,001-más)",{"$f":"+CD!W114","v":0},{"$f":"+CD!X114","v":14.355368789727196},{"$f":"+CCOMF!W114","v":0},{"$f":"+CCOMF!X114","v":5.66},{"$f":"+CCOMV!W114","v":7.2986454169202512E-3},{"$f":"+CCOMV!X114","v":0},{"$f":"+CSERAP!W114","v":1.3476660485478784E-3},{"$f":"+CSERAP!X114","v":0},{"$f":"+CX!W114","v":0},{"$f":"+CX!X114","v":0},{"$f":"+CCONAP!W114","v":1.5780773470406319E-3},{"$f":"+CCONAP!X114","v":0},{"$f":"+CENEGEN!W114","v":9.9022759986158837E-2},{"$f":"+CENEGEN!X114","v":0},{"$f":"+CPOTGEN!W114","v":4.4686093210889094E-2},{"$f":"+CPOTGEN!X114","v":1.8172218214395226},{"$f":"+CPT!W114","v":4.5813050052603893E-3},{"$f":"+CPT!X114","v":1.274818162711995},{"$f":"+CPET!W114","v":2.2954880424926319E-3},{"$f":"+CPET!X114","v":0},{"$f":"+CPERDP!AM114","v":0},{"$f":"+CPERDP!AN114","v":0},{"$f":"+CPERDE!AM114","v":7.9418137387726497E-3},{"$f":"+CPERDE!AN114","v":0.19216792153703174}]
["BTD_5 (xxx)",{"$f":"+CD!W125","v":0},{"$f":"+CD!X125","v":0},{"$f":"+CCOMF!W125","v":0},{"$f":"+CCOMF!X125","v":0},{"$f":"+CCOMV!W125","v":0},{"$f":"+CCOMV!X125","v":0},{"$f":"+CSERAP!W125","v":0},{"$f":"+CSERAP!X125","v":0},{"$f":"+CX!W125","v":0},{"$f":"+CX!X125","v":0},{"$f":"+CCONAP!W125","v":0},{"$f":"+CCONAP!X125","v":0},{"$f":"+CENEGEN!W125","v":0},{"$f":"+CENEGEN!X125","v":0},{"$f":"+CPOTGEN!W125","v":0},{"$f":"+CPOTGEN!X125","v":0},{"$f":"+CPT!W125","v":0},{"$f":"+CPT!X125","v":0},{"$f":"+CPET!W125","v":0},{"$f":"+CPET!X125","v":0},{"$f":"+CPERDP!AM125","v":0},{"$f":"+CPERDP!AN125","v":0},{"$f":"+CPERDE!AM125","v":0},{"$f":"+CPERDE!AN125","v":0}]
["BTS",{"$f":"+CD!W136","v":0},{"$f":"+CD!X136","v":0},{"$f":"+CCOMF!W136","v":0},{"$f":"+CCOMF!X136","v":3.16},{"$f":"+CCOMV!W136","v":0},{"$f":"+CCOMV!X136","v":0},{"$f":"+CSERAP!W136","v":0},{"$f":"+CSERAP!X136","v":0},{"$f":"+CX!W136","v":0},{"$f":"+CX!X136","v":16.659999999999975},{"$f":"+CCONAP!W136","v":0},{"$f":"+CCONAP!X136","v":0},{"$f":"+CENEGEN!W136","v":0},{"$f":"+CENEGEN!X136","v":0},{"$f":"+CPOTGEN!W136","v":0},{"$f":"+CPOTGEN!X136","v":0},{"$f":"+CPT!W136","v":0},{"$f":"+CPT!X136","v":0},{"$f":"+CPET!W136","v":0},{"$f":"+CPET!X136","v":0},{"$f":"+CPERDP!AM136","v":0},{"$f":"+CPERDP!AN136","v":0},{"$f":"+CPERDE!AM136","v":0},{"$f":"+CPERDE!AN136","v":0}]
["BTS_1 (0-300)",{"$f":"+CD!W137","v":4.393882521226794E-2},{"$f":"+CD!X137","v":0},{"$f":"+CCOMF!W137","v":0},{"$f":"+CCOMF!X137","v":3.16},{"$f":"+CCOMV!W137","v":7.8265251023074307E-3},{"$f":"+CCOMV!X137","v":0},{"$f":"+CSERAP!W137","v":1.4134017298146719E-3},{"$f":"+CSERAP!X137","v":0},{"$f":"+CX!W137","v":0},{"$f":"+CX!X137","v":0},{"$f":"+CCONAP!W137","v":1.6806693305420606E-3},{"$f":"+CCONAP!X137","v":0},{"$f":"+CENEGEN!W137","v":4.6356493744591221E-2},{"$f":"+CENEGEN!X137","v":0},{"$f":"+CPOTGEN!W137","v":1.9511432514693405E-2},{"$f":"+CPOTGEN!X137","v":0},{"$f":"+CPT!W137","v":1.312211017323639E-2},{"$f":"+CPT!X137","v":0},{"$f":"+CPET!W137","v":2.4372753538102663E-3},{"$f":"+CPET!X137","v":0},{"$f":"+CPERDP!AM137","v":0},{"$f":"+CPERDP!AN137","v":0},{"$f":"+CPERDE!AM137","v":8.892492759173724E-3},{"$f":"+CPERDE!AN137","v":0}]
["BTS_2 (301-750)",{"$f":"+CD!W148","v":4.393882521226794E-2},{"$f":"+CD!X148","v":0},{"$f":"+CCOMF!W148","v":0},{"$f":"+CCOMF!X148","v":3.16},{"$f":"+CCOMV!W148","v":7.8265251023074307E-3},{"$f":"+CCOMV!X148","v":0},{"$f":"+CSERAP!W148","v":1.4134017298146719E-3},{"$f":"+CSERAP!X148","v":0},{"$f":"+CX!W148","v":0},{"$f":"+CX!X148","v":0},{"$f":"+CCONAP!W148","v":1.6806693305420606E-3},{"$f":"+CCONAP!X148","v":0},{"$f":"+CENEGEN!W148","v":9.2000630052636242E-2},{"$f":"+CENEGEN!X148","v":0},{"$f":"+CPOTGEN!W148","v":3.8723034025642422E-2},{"$f":"+CPOTGEN!X148","v":0},{"$f":"+CPT!W148","v":1.312211017323639E-2},{"$f":"+CPT!X148","v":0},{"$f":"+CPET!W148","v":2.4372753538102663E-3},{"$f":"+CPET!X148","v":0},{"$f":"+CPERDP!AM148","v":0},{"$f":"+CPERDP!AN148","v":0},{"$f":"+CPERDE!AM148","v":8.892492759173724E-3},{"$f":"+CPERDE!AN148","v":0}]
["BTS_3 (751-más)",{"$f":"+CD!W159","v":4.393882521226794E-2},{"$f":"+CD!X159","v":0},{"$f":"+CCOMF!W159","v":0},{"$f":"+CCOMF!X159","v":3.16},{"$f":"+CCOMV!W159","v":7.8265251023074307E-3},{"$f":"+CCOMV!X159","v":0},{"$f":"+CSERAP!W159","v":1.4134017298146719E-3},{"$f":"+CSERAP!X159","v":0},{"$f":"+CX!W159","v":0},{"$f":"+CX!X159","v":0},{"$f":"+CCONAP!W159","v":1.6806693305420606E-3},{"$f":"+CCONAP!X159","v":0},{"$f":"+CENEGEN!W159","v":0.16460117066512617},{"$f":"+CENEGEN!X159","v":0},{"$f":"+CPOTGEN!W159","v":6.9280576977348823E-2},{"$f":"+CPOTGEN!X159","v":0},{"$f":"+CPT!W159","v":1.312211017323639E-2},{"$f":"+CPT!X159","v":0},{"$f":"+CPET!W159","v":2.4372753538102663E-3},{"$f":"+CPET!X159","v":0},{"$f":"+CPERDP!AM159","v":0},{"$f":"+CPERDP!AN159","v":0},{"$f":"+CPERDE!AM159","v":8.892492759173724E-3},{"$f":"+CPERDE!AN159","v":0}]
["BTS_4 (xxx)",{"$f":"+CD!W170","v":0},{"$f":"+CD!X170","v":0},{"$f":"+CCOMF!W170","v":0},{"$f":"+CCOMF!X170","v":0},{"$f":"+CCOMV!W170","v":0},{"$f":"+CCOMV!X170","v":0},{"$f":"+CSERAP!W170","v":0},{"$f":"+CSERAP!X170","v":0},{"$f":"+CX!W170","v":0},{"$f":"+CX!X170","v":0},{"$f":"+CCONAP!W170","v":0},{"$f":"+CCONAP!X170","v":0},{"$f":"+CENEGEN!W170","v":0},{"$f":"+CENEGEN!X170","v":0},{"$f":"+CPOTGEN!W170","v":0},{"$f":"+CPOTGEN!X170","v":0},{"$f":"+CPT!W170","v":0},{"$f":"+CPT!X170","v":0},{"$f":"+CPET!W170","v":0},{"$f":"+CPET!X170","v":0},{"$f":"+CPERDP!AM170","v":0},{"$f":"+CPERDP!AN170","v":0},{"$f":"+CPERDE!AM170","v":0},{"$f":"+CPERDE!AN170","v":0}]
["BTS_5 (xxx)",{"$f":"+CD!W181","v":0},{"$f":"+CD!X181","v":0},{"$f":"+CCOMF!W181","v":0},{"$f":"+CCOMF!X181","v":0},{"$f":"+CCOMV!W181","v":0},{"$f":"+CCOMV!X181","v":0},{"$f":"+CSERAP!W181","v":0},{"$f":"+CSERAP!X181","v":0},{"$f":"+CX!W181","v":0},{"$f":"+CX!X181","v":0},{"$f":"+CCONAP!W181","v":0},{"$f":"+CCONAP!X181","v":0},{"$f":"+CENEGEN!W181","v":0},{"$f":"+CENEGEN!X181","v":0},{"$f":"+CPOTGEN!W181","v":0},{"$f":"+CPOTGEN!X181","v":0},{"$f":"+CPT!W181","v":0},{"$f":"+CPT!X181","v":0},{"$f":"+CPET!W181","v":0},{"$f":"+CPET!X181","v":0},{"$f":"+CPERDP!AM181","v":0},{"$f":"+CPERDP!AN181","v":0},{"$f":"+CPERDE!AM181","v":0},{"$f":"+CPERDE!AN181","v":0}]
["BTSH",{"$f":"+CD!W196","v":0},{"$f":"+CD!X196","v":0},{"$f":"+CCOMF!W196","v":0},{"$f":"+CCOMF!X196","v":3.0599999999999987},{"$f":"+CCOMV!W196","v":0},{"$f":"+CCOMV!X196","v":0},{"$f":"+CSERAP!W196","v":0},{"$f":"+CSERAP!X196","v":0},{"$f":"+CX!W196","v":0},{"$f":"+CX!X196","v":16.659999999999982},{"$f":"+CCONAP!W196","v":0},{"$f":"+CCONAP!X196","v":0},{"$f":"+CENEGEN!W196","v":0},{"$f":"+CENEGEN!X196","v":0},{"$f":"+CPOTGEN!W196","v":0},{"$f":"+CPOTGEN!X196","v":0},{"$f":"+CPT!W196","v":0},{"$f":"+CPT!X196","v":0},{"$f":"+CPET!W196","v":0},{"$f":"+CPET!X196","v":0},{"$f":"+CPERDP!AM196","v":0},{"$f":"+CPERDP!AN196","v":0},{"$f":"+CPERDE!AM196","v":0},{"$f":"+CPERDE!AN196","v":0}]
[{"$f":"+A490","v":"BTSH_1 Punta"},{"$f":"+CD!W198","v":4.7124552219791192E-2},{"$f":"+CD!X198","v":0},{"$f":"+CCOMF!W198","v":0},{"$f":"+CCOMF!X198","v":3.0599999999999987},{"$f":"+CCOMV!W198","v":7.4419918768414408E-3},{"$f":"+CCOMV!X198","v":0},{"$f":"+CSERAP!W198","v":1.4079205358708965E-3},{"$f":"+CSERAP!X198","v":0},{"$f":"+CX!W198","v":0},{"$f":"+CX!X198","v":0},{"$f":"+CCONAP!W198","v":1.6176248641198612E-3},{"$f":"+CCONAP!X198","v":0},{"$f":"+CENEGEN!W198","v":0.23504910343074881},{"$f":"+CENEGEN!X198","v":0},{"$f":"+CPOTGEN!W198","v":3.7979381988729639E-2},{"$f":"+CPOTGEN!X198","v":0},{"$f":"+CPT!W198","v":1.2677573045152876E-2},{"$f":"+CPT!X198","v":0},{"$f":"+CPET!W198","v":2.3388147547660355E-3},{"$f":"+CPET!X198","v":0},{"$f":"+CPERDP!AM198","v":0},{"$f":"+CPERDP!AN198","v":0},{"$f":"+CPERDE!AM198","v":8.881453407925774E-3},{"$f":"+CPERDE!AN198","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+CD!W199","v":4.2067415592633724E-2},{"$f":"+CD!X199","v":0},{"$f":"+CCOMF!W199","v":0},{"$f":"+CCOMF!X199","v":0},{"$f":"+CCOMV!W199","v":7.4419918768414408E-3},{"$f":"+CCOMV!X199","v":0},{"$f":"+CSERAP!W199","v":1.4079205358708965E-3},{"$f":"+CSERAP!X199","v":0},{"$f":"+CX!W199","v":0},{"$f":"+CX!X199","v":0},{"$f":"+CCONAP!W199","v":1.6176248641198612E-3},{"$f":"+CCONAP!X199","v":0},{"$f":"+CENEGEN!W199","v":7.0514731029224648E-2},{"$f":"+CENEGEN!X199","v":0},{"$f":"+CPOTGEN!W199","v":3.7979381988729639E-2},{"$f":"+CPOTGEN!X199","v":0},{"$f":"+CPT!W199","v":1.2677573045152876E-2},{"$f":"+CPT!X199","v":0},{"$f":"+CPET!W199","v":2.3388147547660355E-3},{"$f":"+CPET!X199","v":0},{"$f":"+CPERDP!AM199","v":0},{"$f":"+CPERDP!AN199","v":0},{"$f":"+CPERDE!AM199","v":8.881453407925774E-3},{"$f":"+CPERDE!AN199","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+CD!W200","v":3.7553084327961846E-2},{"$f":"+CD!X200","v":0},{"$f":"+CCOMF!W200","v":0},{"$f":"+CCOMF!X200","v":0},{"$f":"+CCOMV!W200","v":7.4419918768414408E-3},{"$f":"+CCOMV!X200","v":0},{"$f":"+CSERAP!W200","v":1.4079205358708965E-3},{"$f":"+CSERAP!X200","v":0},{"$f":"+CX!W200","v":0},{"$f":"+CX!X200","v":0},{"$f":"+CCONAP!W200","v":1.6176248641198612E-3},{"$f":"+CCONAP!X200","v":0},{"$f":"+CENEGEN!W200","v":2.3504910343074884E-3},{"$f":"+CENEGEN!X200","v":0},{"$f":"+CPOTGEN!W200","v":3.7979381988729639E-2},{"$f":"+CPOTGEN!X200","v":0},{"$f":"+CPT!W200","v":1.2677573045152876E-2},{"$f":"+CPT!X200","v":0},{"$f":"+CPET!W200","v":2.3388147547660355E-3},{"$f":"+CPET!X200","v":0},{"$f":"+CPERDP!AM200","v":0},{"$f":"+CPERDP!AN200","v":0},{"$f":"+CPERDE!AM200","v":8.881453407925774E-3},{"$f":"+CPERDE!AN200","v":0}]
["BTSH_2 Punta",{"$f":"+CD!W202","v":0},{"$f":"+CD!X202","v":0},{"$f":"+CCOMF!W202","v":0},{"$f":"+CCOMF!X202","v":0},{"$f":"+CCOMV!W202","v":0},{"$f":"+CCOMV!X202","v":0},{"$f":"+CSERAP!W202","v":0},{"$f":"+CSERAP!X202","v":0},{"$f":"+CX!W202","v":0},{"$f":"+CX!X202","v":0},{"$f":"+CCONAP!W202","v":0},{"$f":"+CCONAP!X202","v":0},{"$f":"+CENEGEN!W202","v":0},{"$f":"+CENEGEN!X202","v":0},{"$f":"+CPOTGEN!W202","v":0},{"$f":"+CPOTGEN!X202","v":0},{"$f":"+CPT!W202","v":0},{"$f":"+CPT!X202","v":0},{"$f":"+CPET!W202","v":0},{"$f":"+CPET!X202","v":0},{"$f":"+CPERDP!AM202","v":0},{"$f":"+CPERDP!AN202","v":0},{"$f":"+CPERDE!AM202","v":0},{"$f":"+CPERDE!AN202","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+CD!W203","v":0},{"$f":"+CD!X203","v":0},{"$f":"+CCOMF!W203","v":0},{"$f":"+CCOMF!X203","v":0},{"$f":"+CCOMV!W203","v":0},{"$f":"+CCOMV!X203","v":0},{"$f":"+CSERAP!W203","v":0},{"$f":"+CSERAP!X203","v":0},{"$f":"+CX!W203","v":0},{"$f":"+CX!X203","v":0},{"$f":"+CCONAP!W203","v":0},{"$f":"+CCONAP!X203","v":0},{"$f":"+CENEGEN!W203","v":0},{"$f":"+CENEGEN!X203","v":0},{"$f":"+CPOTGEN!W203","v":0},{"$f":"+CPOTGEN!X203","v":0},{"$f":"+CPT!W203","v":0},{"$f":"+CPT!X203","v":0},{"$f":"+CPET!W203","v":0},{"$f":"+CPET!X203","v":0},{"$f":"+CPERDP!AM203","v":0},{"$f":"+CPERDP!AN203","v":0},{"$f":"+CPERDE!AM203","v":0},{"$f":"+CPERDE!AN203","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+CD!W204","v":0},{"$f":"+CD!X204","v":0},{"$f":"+CCOMF!W204","v":0},{"$f":"+CCOMF!X204","v":0},{"$f":"+CCOMV!W204","v":0},{"$f":"+CCOMV!X204","v":0},{"$f":"+CSERAP!W204","v":0},{"$f":"+CSERAP!X204","v":0},{"$f":"+CX!W204","v":0},{"$f":"+CX!X204","v":0},{"$f":"+CCONAP!W204","v":0},{"$f":"+CCONAP!X204","v":0},{"$f":"+CENEGEN!W204","v":0},{"$f":"+CENEGEN!X204","v":0},{"$f":"+CPOTGEN!W204","v":0},{"$f":"+CPOTGEN!X204","v":0},{"$f":"+CPT!W204","v":0},{"$f":"+CPT!X204","v":0},{"$f":"+CPET!W204","v":0},{"$f":"+CPET!X204","v":0},{"$f":"+CPERDP!AM204","v":0},{"$f":"+CPERDP!AN204","v":0},{"$f":"+CPERDE!AM204","v":0},{"$f":"+CPERDE!AN204","v":0}]
["BTSH_3 Punta",{"$f":"+CD!W206","v":0},{"$f":"+CD!X206","v":0},{"$f":"+CCOMF!W206","v":0},{"$f":"+CCOMF!X206","v":0},{"$f":"+CCOMV!W206","v":0},{"$f":"+CCOMV!X206","v":0},{"$f":"+CSERAP!W206","v":0},{"$f":"+CSERAP!X206","v":0},{"$f":"+CX!W206","v":0},{"$f":"+CX!X206","v":0},{"$f":"+CCONAP!W206","v":0},{"$f":"+CCONAP!X206","v":0},{"$f":"+CENEGEN!W206","v":0},{"$f":"+CENEGEN!X206","v":0},{"$f":"+CPOTGEN!W206","v":0},{"$f":"+CPOTGEN!X206","v":0},{"$f":"+CPT!W206","v":0},{"$f":"+CPT!X206","v":0},{"$f":"+CPET!W206","v":0},{"$f":"+CPET!X206","v":0},{"$f":"+CPERDP!AM206","v":0},{"$f":"+CPERDP!AN206","v":0},{"$f":"+CPERDE!AM206","v":0},{"$f":"+CPERDE!AN206","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+CD!W207","v":0},{"$f":"+CD!X207","v":0},{"$f":"+CCOMF!W207","v":0},{"$f":"+CCOMF!X207","v":0},{"$f":"+CCOMV!W207","v":0},{"$f":"+CCOMV!X207","v":0},{"$f":"+CSERAP!W207","v":0},{"$f":"+CSERAP!X207","v":0},{"$f":"+CX!W207","v":0},{"$f":"+CX!X207","v":0},{"$f":"+CCONAP!W207","v":0},{"$f":"+CCONAP!X207","v":0},{"$f":"+CENEGEN!W207","v":0},{"$f":"+CENEGEN!X207","v":0},{"$f":"+CPOTGEN!W207","v":0},{"$f":"+CPOTGEN!X207","v":0},{"$f":"+CPT!W207","v":0},{"$f":"+CPT!X207","v":0},{"$f":"+CPET!W207","v":0},{"$f":"+CPET!X207","v":0},{"$f":"+CPERDP!AM207","v":0},{"$f":"+CPERDP!AN207","v":0},{"$f":"+CPERDE!AM207","v":0},{"$f":"+CPERDE!AN207","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+CD!W208","v":0},{"$f":"+CD!X208","v":0},{"$f":"+CCOMF!W208","v":0},{"$f":"+CCOMF!X208","v":0},{"$f":"+CCOMV!W208","v":0},{"$f":"+CCOMV!X208","v":0},{"$f":"+CSERAP!W208","v":0},{"$f":"+CSERAP!X208","v":0},{"$f":"+CX!W208","v":0},{"$f":"+CX!X208","v":0},{"$f":"+CCONAP!W208","v":0},{"$f":"+CCONAP!X208","v":0},{"$f":"+CENEGEN!W208","v":0},{"$f":"+CENEGEN!X208","v":0},{"$f":"+CPOTGEN!W208","v":0},{"$f":"+CPOTGEN!X208","v":0},{"$f":"+CPT!W208","v":0},{"$f":"+CPT!X208","v":0},{"$f":"+CPET!W208","v":0},{"$f":"+CPET!X208","v":0},{"$f":"+CPERDP!AM208","v":0},{"$f":"+CPERDP!AN208","v":0},{"$f":"+CPERDE!AM208","v":0},{"$f":"+CPERDE!AN208","v":0}]
["BTS Prepago",{"$f":"+CD!W209","v":0},{"$f":"+CD!X209","v":0},{"$f":"+CCOMF!W209","v":0},{"$f":"+CCOMF!X209","v":0},{"$f":"+CCOMV!W209","v":0},{"$f":"+CCOMV!X209","v":0},{"$f":"+CSERAP!W209","v":0},{"$f":"+CSERAP!X209","v":0},{"$f":"+CX!W209","v":0},{"$f":"+CX!X209","v":16.659999999999982},{"$f":"+CCONAP!W209","v":0},{"$f":"+CCONAP!X209","v":0},{"$f":"+CENEGEN!W209","v":0},{"$f":"+CENEGEN!X209","v":0},{"$f":"+CPOTGEN!W209","v":0},{"$f":"+CPOTGEN!X209","v":0},{"$f":"+CPT!W209","v":0},{"$f":"+CPT!X209","v":0},{"$f":"+CPET!W209","v":0},{"$f":"+CPET!X209","v":0},{"$f":"+CPERDP!AM209","v":0},{"$f":"+CPERDP!AN209","v":0},{"$f":"+CPERDE!AM209","v":0},{"$f":"+CPERDE!AN209","v":0}]
["BTS Prep",{"$f":"+CD!W210","v":4.5016654382090633E-2},{"$f":"+CD!X210","v":0},{"$f":"+CCOMF!W210","v":1.1209998728420045E-2},{"$f":"+CCOMF!X210","v":0},{"$f":"+CCOMV!W210","v":7.9453143490690291E-3},{"$f":"+CCOMV!X210","v":0},{"$f":"+CSERAP!W210","v":1.458203292879978E-3},{"$f":"+CSERAP!X210","v":0},{"$f":"+CX!W210","v":0},{"$f":"+CX!X210","v":0},{"$f":"+CCONAP!W210","v":1.7127791290168155E-3},{"$f":"+CCONAP!X210","v":0},{"$f":"+CENEGEN!W210","v":3.6664921358333852E-2},{"$f":"+CENEGEN!X210","v":0},{"$f":"+CPOTGEN!W210","v":2.0980928208979684E-2},{"$f":"+CPOTGEN!X210","v":0},{"$f":"+CPT!W210","v":1.3425406321623068E-2},{"$f":"+CPT!X210","v":0},{"$f":"+CPET!W210","v":2.4866206900652538E-3},{"$f":"+CPET!X210","v":0},{"$f":"+CPERDP!AM210","v":0},{"$f":"+CPERDP!AN210","v":0},{"$f":"+CPERDE!AM210","v":1.0809284210750345E-2},{"$f":"+CPERDE!AN210","v":0}]
["X1D_2 (10,001-30,000)",{"$f":"+CD!W221","v":0},{"$f":"+CD!X221","v":0},{"$f":"+CCOMF!W221","v":0},{"$f":"+CCOMF!X221","v":0},{"$f":"+CCOMV!W221","v":0},{"$f":"+CCOMV!X221","v":0},{"$f":"+CSERAP!W221","v":0},{"$f":"+CSERAP!X221","v":0},{"$f":"+CX!W221","v":0},{"$f":"+CX!X221","v":0},{"$f":"+CCONAP!W221","v":0},{"$f":"+CCONAP!X221","v":0},{"$f":"+CENEGEN!W221","v":0},{"$f":"+CENEGEN!X221","v":0},{"$f":"+CPOTGEN!W221","v":0},{"$f":"+CPOTGEN!X221","v":0},{"$f":"+CPT!W221","v":0},{"$f":"+CPT!X221","v":0},{"$f":"+CPET!W221","v":0},{"$f":"+CPET!X221","v":0},{"$f":"+CPERDP!AM221","v":0},{"$f":"+CPERDP!AN221","v":0},{"$f":"+CPERDE!AM221","v":0},{"$f":"+CPERDE!AN221","v":0}]
["X1D_3 (30,001-50,000)",{"$f":"+CD!W232","v":0},{"$f":"+CD!X232","v":0},{"$f":"+CCOMF!W232","v":0},{"$f":"+CCOMF!X232","v":0},{"$f":"+CCOMV!W232","v":0},{"$f":"+CCOMV!X232","v":0},{"$f":"+CSERAP!W232","v":0},{"$f":"+CSERAP!X232","v":0},{"$f":"+CX!W232","v":0},{"$f":"+CX!X232","v":0},{"$f":"+CCONAP!W232","v":0},{"$f":"+CCONAP!X232","v":0},{"$f":"+CENEGEN!W232","v":0},{"$f":"+CENEGEN!X232","v":0},{"$f":"+CPOTGEN!W232","v":0},{"$f":"+CPOTGEN!X232","v":0},{"$f":"+CPT!W232","v":0},{"$f":"+CPT!X232","v":0},{"$f":"+CPET!W232","v":0},{"$f":"+CPET!X232","v":0},{"$f":"+CPERDP!AM232","v":0},{"$f":"+CPERDP!AN232","v":0},{"$f":"+CPERDE!AM232","v":0},{"$f":"+CPERDE!AN232","v":0}]
["X1D_4 (50,001-más)",{"$f":"+CD!W243","v":0},{"$f":"+CD!X243","v":0},{"$f":"+CCOMF!W243","v":0},{"$f":"+CCOMF!X243","v":0},{"$f":"+CCOMV!W243","v":0},{"$f":"+CCOMV!X243","v":0},{"$f":"+CSERAP!W243","v":0},{"$f":"+CSERAP!X243","v":0},{"$f":"+CX!W243","v":0},{"$f":"+CX!X243","v":0},{"$f":"+CCONAP!W243","v":0},{"$f":"+CCONAP!X243","v":0},{"$f":"+CENEGEN!W243","v":0},{"$f":"+CENEGEN!X243","v":0},{"$f":"+CPOTGEN!W243","v":0},{"$f":"+CPOTGEN!X243","v":0},{"$f":"+CPT!W243","v":0},{"$f":"+CPT!X243","v":0},{"$f":"+CPET!W243","v":0},{"$f":"+CPET!X243","v":0},{"$f":"+CPERDP!AM243","v":0},{"$f":"+CPERDP!AN243","v":0},{"$f":"+CPERDE!AM243","v":0},{"$f":"+CPERDE!AN243","v":0}]
["X1D_5 (xxx)",{"$f":"+CD!W254","v":0},{"$f":"+CD!X254","v":0},{"$f":"+CCOMF!W254","v":0},{"$f":"+CCOMF!X254","v":0},{"$f":"+CCOMV!W254","v":0},{"$f":"+CCOMV!X254","v":0},{"$f":"+CSERAP!W254","v":0},{"$f":"+CSERAP!X254","v":0},{"$f":"+CX!W254","v":0},{"$f":"+CX!X254","v":0},{"$f":"+CCONAP!W254","v":0},{"$f":"+CCONAP!X254","v":0},{"$f":"+CENEGEN!W254","v":0},{"$f":"+CENEGEN!X254","v":0},{"$f":"+CPOTGEN!W254","v":0},{"$f":"+CPOTGEN!X254","v":0},{"$f":"+CPT!W254","v":0},{"$f":"+CPT!X254","v":0},{"$f":"+CPET!W254","v":0},{"$f":"+CPET!X254","v":0},{"$f":"+CPERDP!AM254","v":0},{"$f":"+CPERDP!AN254","v":0},{"$f":"+CPERDE!AM254","v":0},{"$f":"+CPERDE!AN254","v":0}]
["X2H",{"$f":"+CD!W265","v":0},{"$f":"+CD!X265","v":0},{"$f":"+CCOMF!W265","v":0},{"$f":"+CCOMF!X265","v":0},{"$f":"+CCOMV!W265","v":0},{"$f":"+CCOMV!X265","v":0},{"$f":"+CSERAP!W265","v":0},{"$f":"+CSERAP!X265","v":0},{"$f":"+CX!W265","v":0},{"$f":"+CX!X265","v":0},{"$f":"+CCONAP!W265","v":0},{"$f":"+CCONAP!X265","v":0},{"$f":"+CENEGEN!W265","v":0},{"$f":"+CENEGEN!X265","v":0},{"$f":"+CPOTGEN!W265","v":0},{"$f":"+CPOTGEN!X265","v":0},{"$f":"+CPT!W265","v":0},{"$f":"+CPT!X265","v":0},{"$f":"+CPET!W265","v":0},{"$f":"+CPET!X265","v":0},{"$f":"+CPERDP!AM265","v":0},{"$f":"+CPERDP!AN265","v":0},{"$f":"+CPERDE!AM265","v":0},{"$f":"+CPERDE!AN265","v":0}]
["X2H Punta",{"$f":"+CD!W266","v":0},{"$f":"+CD!X266","v":0},{"$f":"+CCOMF!W266","v":0},{"$f":"+CCOMF!X266","v":0},{"$f":"+CCOMV!W266","v":0},{"$f":"+CCOMV!X266","v":0},{"$f":"+CSERAP!W266","v":0},{"$f":"+CSERAP!X266","v":0},{"$f":"+CX!W266","v":0},{"$f":"+CX!X266","v":0},{"$f":"+CCONAP!W266","v":0},{"$f":"+CCONAP!X266","v":0},{"$f":"+CENEGEN!W266","v":0},{"$f":"+CENEGEN!X266","v":0},{"$f":"+CPOTGEN!W266","v":0},{"$f":"+CPOTGEN!X266","v":0},{"$f":"+CPT!W266","v":0},{"$f":"+CPT!X266","v":0},{"$f":"+CPET!W266","v":0},{"$f":"+CPET!X266","v":0},{"$f":"+CPERDP!AM266","v":0},{"$f":"+CPERDP!AN266","v":0},{"$f":"+CPERDE!AM266","v":0},{"$f":"+CPERDE!AN266","v":0}]
["X2H Fuera de Punta",{"$f":"+CD!W267","v":0},{"$f":"+CD!X267","v":0},{"$f":"+CCOMF!W267","v":0},{"$f":"+CCOMF!X267","v":0},{"$f":"+CCOMV!W267","v":0},{"$f":"+CCOMV!X267","v":0},{"$f":"+CSERAP!W267","v":0},{"$f":"+CSERAP!X267","v":0},{"$f":"+CX!W267","v":0},{"$f":"+CX!X267","v":0},{"$f":"+CCONAP!W267","v":0},{"$f":"+CCONAP!X267","v":0},{"$f":"+CENEGEN!W267","v":0},{"$f":"+CENEGEN!X267","v":0},{"$f":"+CPOTGEN!W267","v":0},{"$f":"+CPOTGEN!X267","v":0},{"$f":"+CPT!W267","v":0},{"$f":"+CPT!X267","v":0},{"$f":"+CPET!W267","v":0},{"$f":"+CPET!X267","v":0},{"$f":"+CPERDP!AM267","v":0},{"$f":"+CPERDP!AN267","v":0},{"$f":"+CPERDE!AM267","v":0},{"$f":"+CPERDE!AN267","v":0}]
["X2D",{"$f":"+CD!W268","v":0},{"$f":"+CD!X268","v":0},{"$f":"+CCOMF!W268","v":0},{"$f":"+CCOMF!X268","v":0},{"$f":"+CCOMV!W268","v":0},{"$f":"+CCOMV!X268","v":0},{"$f":"+CSERAP!W268","v":0},{"$f":"+CSERAP!X268","v":0},{"$f":"+CX!W268","v":0},{"$f":"+CX!X268","v":0},{"$f":"+CCONAP!W268","v":0},{"$f":"+CCONAP!X268","v":0},{"$f":"+CENEGEN!W268","v":0},{"$f":"+CENEGEN!X268","v":0},{"$f":"+CPOTGEN!W268","v":0},{"$f":"+CPOTGEN!X268","v":0},{"$f":"+CPT!W268","v":0},{"$f":"+CPT!X268","v":0},{"$f":"+CPET!W268","v":0},{"$f":"+CPET!X268","v":0},{"$f":"+CPERDP!AM268","v":0},{"$f":"+CPERDP!AN268","v":0},{"$f":"+CPERDE!AM268","v":0},{"$f":"+CPERDE!AN268","v":0}]
["X2D_1 (0 - 10000)",{"$f":"+CD!W269","v":0},{"$f":"+CD!X269","v":0},{"$f":"+CCOMF!W269","v":0},{"$f":"+CCOMF!X269","v":0},{"$f":"+CCOMV!W269","v":0},{"$f":"+CCOMV!X269","v":0},{"$f":"+CSERAP!W269","v":0},{"$f":"+CSERAP!X269","v":0},{"$f":"+CX!W269","v":0},{"$f":"+CX!X269","v":0},{"$f":"+CCONAP!W269","v":0},{"$f":"+CCONAP!X269","v":0},{"$f":"+CENEGEN!W269","v":0},{"$f":"+CENEGEN!X269","v":0},{"$f":"+CPOTGEN!W269","v":0},{"$f":"+CPOTGEN!X269","v":0},{"$f":"+CPT!W269","v":0},{"$f":"+CPT!X269","v":0},{"$f":"+CPET!W269","v":0},{"$f":"+CPET!X269","v":0},{"$f":"+CPERDP!AM269","v":0},{"$f":"+CPERDP!AN269","v":0},{"$f":"+CPERDE!AM269","v":0},{"$f":"+CPERDE!AN269","v":0}]
["X2D_2 (10,001-30,000)",{"$f":"+CD!W280","v":0},{"$f":"+CD!X280","v":0},{"$f":"+CCOMF!W280","v":0},{"$f":"+CCOMF!X280","v":0},{"$f":"+CCOMV!W280","v":0},{"$f":"+CCOMV!X280","v":0},{"$f":"+CSERAP!W280","v":0},{"$f":"+CSERAP!X280","v":0},{"$f":"+CX!W280","v":0},{"$f":"+CX!X280","v":0},{"$f":"+CCONAP!W280","v":0},{"$f":"+CCONAP!X280","v":0},{"$f":"+CENEGEN!W280","v":0},{"$f":"+CENEGEN!X280","v":0},{"$f":"+CPOTGEN!W280","v":0},{"$f":"+CPOTGEN!X280","v":0},{"$f":"+CPT!W280","v":0},{"$f":"+CPT!X280","v":0},{"$f":"+CPET!W280","v":0},{"$f":"+CPET!X280","v":0},{"$f":"+CPERDP!AM280","v":0},{"$f":"+CPERDP!AN280","v":0},{"$f":"+CPERDE!AM280","v":0},{"$f":"+CPERDE!AN280","v":0}]
["X2D_3 (30,001-50,000)",{"$f":"+CD!W291","v":0},{"$f":"+CD!X291","v":0},{"$f":"+CCOMF!W291","v":0},{"$f":"+CCOMF!X291","v":0},{"$f":"+CCOMV!W291","v":0},{"$f":"+CCOMV!X291","v":0},{"$f":"+CSERAP!W291","v":0},{"$f":"+CSERAP!X291","v":0},{"$f":"+CX!W291","v":0},{"$f":"+CX!X291","v":0},{"$f":"+CCONAP!W291","v":0},{"$f":"+CCONAP!X291","v":0},{"$f":"+CENEGEN!W291","v":0},{"$f":"+CENEGEN!X291","v":0},{"$f":"+CPOTGEN!W291","v":0},{"$f":"+CPOTGEN!X291","v":0},{"$f":"+CPT!W291","v":0},{"$f":"+CPT!X291","v":0},{"$f":"+CPET!W291","v":0},{"$f":"+CPET!X291","v":0},{"$f":"+CPERDP!AM291","v":0},{"$f":"+CPERDP!AN291","v":0},{"$f":"+CPERDE!AM291","v":0},{"$f":"+CPERDE!AN291","v":0}]
["X2D_4 (50,001-más)",{"$f":"+CD!W302","v":0},{"$f":"+CD!X302","v":0},{"$f":"+CCOMF!W302","v":0},{"$f":"+CCOMF!X302","v":0},{"$f":"+CCOMV!W302","v":0},{"$f":"+CCOMV!X302","v":0},{"$f":"+CSERAP!W302","v":0},{"$f":"+CSERAP!X302","v":0},{"$f":"+CX!W302","v":0},{"$f":"+CX!X302","v":0},{"$f":"+CCONAP!W302","v":0},{"$f":"+CCONAP!X302","v":0},{"$f":"+CENEGEN!W302","v":0},{"$f":"+CENEGEN!X302","v":0},{"$f":"+CPOTGEN!W302","v":0},{"$f":"+CPOTGEN!X302","v":0},{"$f":"+CPT!W302","v":0},{"$f":"+CPT!X302","v":0},{"$f":"+CPET!W302","v":0},{"$f":"+CPET!X302","v":0},{"$f":"+CPERDP!AM302","v":0},{"$f":"+CPERDP!AN302","v":0},{"$f":"+CPERDE!AM302","v":0},{"$f":"+CPERDE!AN302","v":0}]
["X2D_5 (xxx)",{"$f":"+CD!W313","v":0},{"$f":"+CD!X313","v":0},{"$f":"+CCOMF!W313","v":0},{"$f":"+CCOMF!X313","v":0},{"$f":"+CCOMV!W313","v":0},{"$f":"+CCOMV!X313","v":0},{"$f":"+CSERAP!W313","v":0},{"$f":"+CSERAP!X313","v":0},{"$f":"+CX!W313","v":0},{"$f":"+CX!X313","v":0},{"$f":"+CCONAP!W313","v":0},{"$f":"+CCONAP!X313","v":0},{"$f":"+CENEGEN!W313","v":0},{"$f":"+CENEGEN!X313","v":0},{"$f":"+CPOTGEN!W313","v":0},{"$f":"+CPOTGEN!X313","v":0},{"$f":"+CPT!W313","v":0},{"$f":"+CPT!X313","v":0},{"$f":"+CPET!W313","v":0},{"$f":"+CPET!X313","v":0},{"$f":"+CPERDP!AM313","v":0},{"$f":"+CPERDP!AN313","v":0},{"$f":"+CPERDE!AM313","v":0},{"$f":"+CPERDE!AN313","v":0}]
["X3D",{"$f":"+CD!W324","v":0},{"$f":"+CD!X324","v":0},{"$f":"+CCOMF!W324","v":0},{"$f":"+CCOMF!X324","v":0},{"$f":"+CCOMV!W324","v":0},{"$f":"+CCOMV!X324","v":0},{"$f":"+CSERAP!W324","v":0},{"$f":"+CSERAP!X324","v":0},{"$f":"+CX!W324","v":0},{"$f":"+CX!X324","v":0},{"$f":"+CCONAP!W324","v":0},{"$f":"+CCONAP!X324","v":0},{"$f":"+CENEGEN!W324","v":0},{"$f":"+CENEGEN!X324","v":0},{"$f":"+CPOTGEN!W324","v":0},{"$f":"+CPOTGEN!X324","v":0},{"$f":"+CPT!W324","v":0},{"$f":"+CPT!X324","v":0},{"$f":"+CPET!W324","v":0},{"$f":"+CPET!X324","v":0},{"$f":"+CPERDP!AM324","v":0},{"$f":"+CPERDP!AN324","v":0},{"$f":"+CPERDE!AM324","v":0},{"$f":"+CPERDE!AN324","v":0}]
["X3D_1 (0-10,000)",{"$f":"+CD!W325","v":0},{"$f":"+CD!X325","v":0},{"$f":"+CCOMF!W325","v":0},{"$f":"+CCOMF!X325","v":0},{"$f":"+CCOMV!W325","v":0},{"$f":"+CCOMV!X325","v":0},{"$f":"+CSERAP!W325","v":0},{"$f":"+CSERAP!X325","v":0},{"$f":"+CX!W325","v":0},{"$f":"+CX!X325","v":0},{"$f":"+CCONAP!W325","v":0},{"$f":"+CCONAP!X325","v":0},{"$f":"+CENEGEN!W325","v":0},{"$f":"+CENEGEN!X325","v":0},{"$f":"+CPOTGEN!W325","v":0},{"$f":"+CPOTGEN!X325","v":0},{"$f":"+CPT!W325","v":0},{"$f":"+CPT!X325","v":0},{"$f":"+CPET!W325","v":0},{"$f":"+CPET!X325","v":0},{"$f":"+CPERDP!AM325","v":0},{"$f":"+CPERDP!AN325","v":0},{"$f":"+CPERDE!AM325","v":0},{"$f":"+CPERDE!AN325","v":0}]
["X3D_2 (10,001-30,000)",{"$f":"+CD!W336","v":0},{"$f":"+CD!X336","v":0},{"$f":"+CCOMF!W336","v":0},{"$f":"+CCOMF!X336","v":0},{"$f":"+CCOMV!W336","v":0},{"$f":"+CCOMV!X336","v":0},{"$f":"+CSERAP!W336","v":0},{"$f":"+CSERAP!X336","v":0},{"$f":"+CX!W336","v":0},{"$f":"+CX!X336","v":0},{"$f":"+CCONAP!W336","v":0},{"$f":"+CCONAP!X336","v":0},{"$f":"+CENEGEN!W336","v":0},{"$f":"+CENEGEN!X336","v":0},{"$f":"+CPOTGEN!W336","v":0},{"$f":"+CPOTGEN!X336","v":0},{"$f":"+CPT!W336","v":0},{"$f":"+CPT!X336","v":0},{"$f":"+CPET!W336","v":0},{"$f":"+CPET!X336","v":0},{"$f":"+CPERDP!AM336","v":0},{"$f":"+CPERDP!AN336","v":0},{"$f":"+CPERDE!AM336","v":0},{"$f":"+CPERDE!AN336","v":0}]
["X3D_3 (30,001-50,000)",{"$f":"+CD!W347","v":0},{"$f":"+CD!X347","v":0},{"$f":"+CCOMF!W347","v":0},{"$f":"+CCOMF!X347","v":0},{"$f":"+CCOMV!W347","v":0},{"$f":"+CCOMV!X347","v":0},{"$f":"+CSERAP!W347","v":0},{"$f":"+CSERAP!X347","v":0},{"$f":"+CX!W347","v":0},{"$f":"+CX!X347","v":0},{"$f":"+CCONAP!W347","v":0},{"$f":"+CCONAP!X347","v":0},{"$f":"+CENEGEN!W347","v":0},{"$f":"+CENEGEN!X347","v":0},{"$f":"+CPOTGEN!W347","v":0},{"$f":"+CPOTGEN!X347","v":0},{"$f":"+CPT!W347","v":0},{"$f":"+CPT!X347","v":0},{"$f":"+CPET!W347","v":0},{"$f":"+CPET!X347","v":0},{"$f":"+CPERDP!AM347","v":0},{"$f":"+CPERDP!AN347","v":0},{"$f":"+CPERDE!AM347","v":0},{"$f":"+CPERDE!AN347","v":0}]
["X3D_4 (50,001-más)",{"$f":"+CD!W358","v":0},{"$f":"+CD!X358","v":0},{"$f":"+CCOMF!W358","v":0},{"$f":"+CCOMF!X358","v":0},{"$f":"+CCOMV!W358","v":0},{"$f":"+CCOMV!X358","v":0},{"$f":"+CSERAP!W358","v":0},{"$f":"+CSERAP!X358","v":0},{"$f":"+CX!W358","v":0},{"$f":"+CX!X358","v":0},{"$f":"+CCONAP!W358","v":0},{"$f":"+CCONAP!X358","v":0},{"$f":"+CENEGEN!W358","v":0},{"$f":"+CENEGEN!X358","v":0},{"$f":"+CPOTGEN!W358","v":0},{"$f":"+CPOTGEN!X358","v":0},{"$f":"+CPT!W358","v":0},{"$f":"+CPT!X358","v":0},{"$f":"+CPET!W358","v":0},{"$f":"+CPET!X358","v":0},{"$f":"+CPERDP!AM358","v":0},{"$f":"+CPERDP!AN358","v":0},{"$f":"+CPERDE!AM358","v":0},{"$f":"+CPERDE!AN358","v":0}]
["X3D_5 (xxx)",{"$f":"+CD!W369","v":0},{"$f":"+CD!X369","v":0},{"$f":"+CCOMF!W369","v":0},{"$f":"+CCOMF!X369","v":0},{"$f":"+CCOMV!W369","v":0},{"$f":"+CCOMV!X369","v":0},{"$f":"+CSERAP!W369","v":0},{"$f":"+CSERAP!X369","v":0},{"$f":"+CX!W369","v":0},{"$f":"+CX!X369","v":0},{"$f":"+CCONAP!W369","v":0},{"$f":"+CCONAP!X369","v":0},{"$f":"+CENEGEN!W369","v":0},{"$f":"+CENEGEN!X369","v":0},{"$f":"+CPOTGEN!W369","v":0},{"$f":"+CPOTGEN!X369","v":0},{"$f":"+CPT!W369","v":0},{"$f":"+CPT!X369","v":0},{"$f":"+CPET!W369","v":0},{"$f":"+CPET!X369","v":0},{"$f":"+CPERDP!AM369","v":0},{"$f":"+CPERDP!AN369","v":0},{"$f":"+CPERDE!AM369","v":0},{"$f":"+CPERDE!AN369","v":0}]
["Selector de Tarifas"]
["TOTAL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["VAD",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VAD & PERDIDAS",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["ABSMTO",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
["ABSMTO & PERDIDAS",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["PERDIDAS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["Seleccionada",{"$f":"+IF($A$595=1,B588,IF($A$595=2,B589,IF($A$595=3,B590,IF($A$595=4,B591,IF($A$595=5,B592,B593)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1]
["Nuevas Tarifas Seleccionadas de acuerdo a selector de Costos"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A525","v":"ATH"},{"$f":"+B525*B$594","v":0},0,0,14.339999999999996,0,0,0,0,0,201.74999999999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",{"$f":"+B526*B$594","v":0},6.2332151100365012,0,0,7.2891975882526236E-3,0,1.337524551395066E-3,0,0,0,1.5779772461019764E-3,0,0.18066252013315354,0,9.3722512298226694E-3,7.1736311380365416,1.8993972774053508E-3,6.1672331262233593,2.2953424346058215E-3,0,0,0,1.0865722222309445E-2,2.2541185461191366]
["ATH Fuera de Punta Medio",{"$f":"+B527*B$594","v":0},5.1204640816845579,0,0,7.2891975882526236E-3,0,1.337524551395066E-3,0,0,0,1.5779772461019764E-3,0,7.702504323486592E-2,0,9.3722512298226694E-3,0,1.8993972774053508E-3,0.17259047927863877,2.2953424346058215E-3,0,0,0,7.0641891093643919E-3,6.1756672496414707E-2]
["ATH Fuera de Punta Bajo",{"$f":"+B528*B$594","v":0},5.1204640816845579,0,0,7.2891975882526236E-3,0,1.337524551395066E-3,0,0,0,1.5779772461019764E-3,0,3.501068285077831E-2,0,9.3722512298226694E-3,0,1.8993972774053508E-3,0.17259047927863877,2.2953424346058215E-3,0,0,0,7.0641891093643919E-3,6.1756672496414707E-2]
["ATD",{"$f":"+B529*B$594","v":0},5.8894383695700476,0,14.339999999999995,7.2891975882526244E-3,0,1.337524551395066E-3,0,0,201.74999999999983,1.5779772461019762E-3,0,8.022544540736197E-2,0,3.5474176084564969E-2,0.54589516678445205,3.3435411950708774E-2,2.9156223913144106,2.2953424346058211E-3,0,0,0,7.9657057312879694E-3,6.0401957965232199E-2]
["MTH",{"$f":"+B530*B$594","v":0},0,0,14.339999999999995,0,0,0,0,0,141.9999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",{"$f":"+B531*B$594","v":0},13.193208871843503,0,0,7.2891975882526236E-3,0,1.337524551395066E-3,0,0,0,1.5779772461019762E-3,0,0.22793429839500692,0,1.0410983480928665E-2,0.92109754007016553,6.3747087292559531E-3,2.840549769045309,2.2953424346058215E-3,0,0,0,1.0437723312290382E-2,0.3206318746525465]
["MTH Fuera de Punta Medio",{"$f":"+B532*B$594","v":0},2.1843637380163052,0,0,7.2891975882526236E-3,0,1.337524551395066E-3,0,0,0,1.5779772461019762E-3,0,9.9486031008457418E-2,0,1.0410983480928665E-2,0,6.3747087292559531E-3,0.3067793750568934,2.2953424346058215E-3,0,0,0,7.131790270709688E-3,2.2902276760896179E-2]
["MTH Fuera de Punta Bajo",{"$f":"+B533*B$594","v":0},2.1843637380163052,0,0,7.2891975882526236E-3,0,1.337524551395066E-3,0,0,0,1.5779772461019762E-3,0,4.522578714482503E-2,0,1.0410983480928665E-2,0,6.3747087292559531E-3,0.3067793750568934,2.2953424346058215E-3,0,0,0,7.131790270709688E-3,2.2902276760896179E-2]
["MTD",{"$f":"+B534*B$594","v":0},0,0,14.269999999999998,0,0,0,0,0,141.99999999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_1 (0-10,000)",{"$f":"+B535*B$594","v":0},15.279971438106504,0,14.269999999999998,7.2981858755554255E-3,0,1.3475811960499281E-3,0,0,0,1.577977246067393E-3,0,8.375036297756247E-2,0,3.7032828030140762E-2,2.6370169854812584,4.5349067681788417E-3,1.8298777579537826,2.2953424345555163E-3,0,0,0,7.9653006400724705E-3,0.27948470601921505]
["MTD_2 (10,001-30,000)",{"$f":"+B536*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B537*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B538*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B539*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",{"$f":"+B540*B$594","v":0},0,0,5.669999999999999,0,0,0,0,0,71.689999999999941,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",{"$f":"+B541*B$594","v":0},15.008568749184594,0,0,7.2891975631218416E-3,0,1.3375245467837161E-3,0,0,0,1.5779772406151651E-3,0,0.21985879591326996,0,9.8021154967194296E-3,0.64664532019789667,7.2129798445877621E-3,2.4260008108073796,2.2953424266246481E-3,0,0,0,1.026586418602546E-2,0.23660244427761423]
["BTH Fuera de Punta Medio",{"$f":"+B542*B$594","v":0},2.0717071992545342,0,0,7.2891975631218416E-3,0,1.3375245467837161E-3,0,0,0,1.5779772406151651E-3,0,9.1596380174431322E-2,0,9.8021154967194296E-3,0,7.2129798445877621E-3,0.23439621360457777,2.2953424266246481E-3,0,0,0,7.0614340938030921E-3,1.6317409950180294E-2]
["BTH Fuera de Punta Bajo",{"$f":"+B543*B$594","v":0},2.0717071992545342,0,0,7.2891975631218416E-3,0,1.3375245467837161E-3,0,0,0,1.5779772406151651E-3,0,4.1645128675739523E-2,0,9.8021154967194296E-3,0,7.2129798445877621E-3,0.23439621360457777,2.2953424266246481E-3,0,0,0,7.0614340938030921E-3,1.6317409950180294E-2]
["BTD",{"$f":"+B544*B$594","v":0},0,0,5.66,0,0,0,0,0,71.689999999999898,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_1 (0-10,000)",{"$f":"+B545*B$594","v":0},14.355368789727196,0,5.66,7.2986454169202512E-3,0,1.3476660485478784E-3,0,0,0,1.5780773470406319E-3,0,7.8635721165479067E-2,0,3.545802896404418E-2,1.8172218214395226,4.5813050052603893E-3,1.274818162711995,2.2954880424926319E-3,0,0,0,7.9418137387726497E-3,0.19216792153703174]
["BTD_2 (10,001-30,000)",{"$f":"+B546*B$594","v":0},14.355368789727196,0,5.66,7.2986454169202512E-3,0,1.3476660485478784E-3,0,0,0,1.5780773470406319E-3,0,8.2832312112510728E-2,0,3.7379046229437968E-2,1.8172218214395226,4.5813050052603893E-3,1.274818162711995,2.2954880424926319E-3,0,0,0,7.9418137387726497E-3,0.19216792153703174]
["BTD_3 (30,001-50,000)",{"$f":"+B547*B$594","v":0},14.355368789727196,0,5.66,7.2986454169202512E-3,0,1.3476660485478784E-3,0,0,0,1.5780773470406319E-3,0,9.1015664459222434E-2,0,4.1041546436356956E-2,1.8172218214395226,4.5813050052603893E-3,1.274818162711995,2.2954880424926319E-3,0,0,0,7.9418137387726497E-3,0.19216792153703174]
["BTD_4 (50,001-más)",{"$f":"+B548*B$594","v":0},14.355368789727196,0,5.66,7.2986454169202512E-3,0,1.3476660485478784E-3,0,0,0,1.5780773470406319E-3,0,9.9022759986158837E-2,0,4.4686093210889094E-2,1.8172218214395226,4.5813050052603893E-3,1.274818162711995,2.2954880424926319E-3,0,0,0,7.9418137387726497E-3,0.19216792153703174]
["BTD_5 (xxx)",{"$f":"+B549*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",{"$f":"+B550*B$594","v":0},0,0,3.16,0,0,0,0,0,16.659999999999975,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_1 (0-300)",{"$f":"+B551*B$594","v":4.393882521226794E-2},0,0,3.16,7.8265251023074307E-3,0,1.4134017298146719E-3,0,0,0,1.6806693305420606E-3,0,4.6356493744591221E-2,0,1.9511432514693405E-2,0,1.312211017323639E-2,0,2.4372753538102663E-3,0,0,0,8.892492759173724E-3,0]
["BTS_2 (301-750)",{"$f":"+B552*B$594","v":4.393882521226794E-2},0,0,3.16,7.8265251023074307E-3,0,1.4134017298146719E-3,0,0,0,1.6806693305420606E-3,0,9.2000630052636242E-2,0,3.8723034025642422E-2,0,1.312211017323639E-2,0,2.4372753538102663E-3,0,0,0,8.892492759173724E-3,0]
["BTS_3 (751-más)",{"$f":"+B553*B$594","v":4.393882521226794E-2},0,0,3.16,7.8265251023074307E-3,0,1.4134017298146719E-3,0,0,0,1.6806693305420606E-3,0,0.16460117066512617,0,6.9280576977348823E-2,0,1.312211017323639E-2,0,2.4372753538102663E-3,0,0,0,8.892492759173724E-3,0]
["BTS_4 (xxx)",{"$f":"+B554*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B555*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",{"$f":"+B556*B$594","v":0},0,0,3.0599999999999987,0,0,0,0,0,16.659999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A557","v":"BTSH_1 Punta"},{"$f":"+B557*B$594","v":4.7124552219791192E-2},0,0,3.0599999999999987,7.4419918768414408E-3,0,1.4079205358708965E-3,0,0,0,1.6176248641198612E-3,0,0.23504910343074881,0,3.7979381988729639E-2,0,1.2677573045152876E-2,0,2.3388147547660355E-3,0,0,0,8.881453407925774E-3,0]
[{"$f":"+A558","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+B558*B$594","v":4.2067415592633724E-2},0,0,0,7.4419918768414408E-3,0,1.4079205358708965E-3,0,0,0,1.6176248641198612E-3,0,7.0514731029224648E-2,0,3.7979381988729639E-2,0,1.2677573045152876E-2,0,2.3388147547660355E-3,0,0,0,8.881453407925774E-3,0]
[{"$f":"+A559","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+B559*B$594","v":3.7553084327961846E-2},0,0,0,7.4419918768414408E-3,0,1.4079205358708965E-3,0,0,0,1.6176248641198612E-3,0,2.3504910343074884E-3,0,3.7979381988729639E-2,0,1.2677573045152876E-2,0,2.3388147547660355E-3,0,0,0,8.881453407925774E-3,0]
[{"$f":"+A560","v":"BTSH_2 Punta"},{"$f":"+B560*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A561","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+B561*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A562","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+B562*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A563","v":"BTSH_3 Punta"},{"$f":"+B563*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",{"$f":"+B564*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+B565*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A566","v":"BTS Prepago"},{"$f":"+B566*B$594","v":0},0,0,0,0,0,0,0,0,16.659999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",{"$f":"+B567*B$594","v":4.5016654382090633E-2},0,1.1209998728420045E-2,{"$f":"+E567*E$594","v":0},{"$f":"+F567*F$594","v":7.9453143490690291E-3},0,1.458203292879978E-3,0,0,0,1.7127791290168155E-3,0,3.6664921358333852E-2,0,2.0980928208979684E-2,0,1.3425406321623068E-2,0,2.4866206900652538E-3,0,0,0,1.0809284210750345E-2,0]
["X1D_2 (10,001-30,000)",{"$f":"+B568*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B569*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B570*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",{"$f":"+B571*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A572","v":"X2H"},{"$f":"+B572*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",{"$f":"+B573*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",{"$f":"+B574*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",{"$f":"+B575*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",{"$f":"+B576*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B577*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B578*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B579*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",{"$f":"+B580*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",{"$f":"+B581*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",{"$f":"+B582*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B583*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B584*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B585*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Tarifa Vigente"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
["ATH",{"$f":"+[1]ITV_CD!M8","v":0},{"$f":"+[1]ITV_CD!U8","v":0},null,{"$f":"+[1]ITV_CCOMF!M8","v":14.34},{"$f":"+[1]ITV_CCOMV!M8","v":0},{"$f":"+[1]ITV_CCOMV!U8","v":0},{"$f":"+[1]ITV_CSERAP!M8","v":0},{"$f":"+[1]ITV_CSERAP!U8","v":0},null,{"$f":"+[1]ITV_CX!M8","v":201.75},{"$f":"+[1]ITV_CCONAP!M8","v":0},{"$f":"+[1]ITV_CCONAP!U8","v":0},{"$f":"+[1]ITV_CENEGEN!M9","v":0},{"$f":"+[1]ITV_CENEGEN!U9","v":0},{"$f":"+[1]ITV_CPOTGEN!M9","v":0},{"$f":"+[1]ITV_CPOTGEN!U9","v":0},{"$f":"+[1]ITV_CPT!M8","v":0},{"$f":"+[1]ITV_CPT!U8","v":0},{"$f":"+[1]ITV_CPET!M8","v":0},{"$f":"+[1]ITV_CPET!U8","v":0},{"$f":"+[1]ITV_CPERDP!M8","v":0},{"$f":"+[1]ITV_CPERDP!U8","v":0},{"$f":"+[1]ITV_CPERDE!M8","v":0},{"$f":"+[1]ITV_CPERDE!U8","v":0}]
["ATH Punta",{"$f":"+[1]ITV_CD!M9","v":0},{"$f":"+[1]ITV_CD!U9","v":6.89},null,{"$f":"+[1]ITV_CCOMF!M9","v":0},{"$f":"+[1]ITV_CCOMV!M9","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U9","v":0},{"$f":"+[1]ITV_CSERAP!M9","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U9","v":0},null,{"$f":"+[1]ITV_CX!M9","v":0},{"$f":"+[1]ITV_CCONAP!M9","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U9","v":0},{"$f":"+[1]ITV_CENEGEN!M10","v":0.19539999999999999},{"$f":"+[1]ITV_CENEGEN!U10","v":0},{"$f":"+[1]ITV_CPOTGEN!M10","v":1.24E-3},{"$f":"+[1]ITV_CPOTGEN!U10","v":1.04},{"$f":"+[1]ITV_CPT!M9","v":1.5200000000000001E-3},{"$f":"+[1]ITV_CPT!U9","v":5.36},{"$f":"+[1]ITV_CPET!M9","v":2.64E-3},{"$f":"+[1]ITV_CPET!U9","v":0},{"$f":"+[1]ITV_CPERDP!M9","v":0},{"$f":"+[1]ITV_CPERDP!U9","v":0},{"$f":"+[1]ITV_CPERDE!M9","v":1.1089999999999999E-2},{"$f":"+[1]ITV_CPERDE!U9","v":2.92}]
["ATH Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M10","v":0},{"$f":"+[1]ITV_CD!U10","v":5.66},null,{"$f":"+[1]ITV_CCOMF!M10","v":0},{"$f":"+[1]ITV_CCOMV!M10","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U10","v":0},{"$f":"+[1]ITV_CSERAP!M10","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U10","v":0},null,{"$f":"+[1]ITV_CX!M10","v":0},{"$f":"+[1]ITV_CCONAP!M10","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U10","v":0},{"$f":"+[1]ITV_CENEGEN!M11","v":9.9970000000000003E-2},{"$f":"+[1]ITV_CENEGEN!U11","v":0},{"$f":"+[1]ITV_CPOTGEN!M11","v":1.24E-3},{"$f":"+[1]ITV_CPOTGEN!U11","v":0},{"$f":"+[1]ITV_CPT!M10","v":1.5200000000000001E-3},{"$f":"+[1]ITV_CPT!U10","v":0.15},{"$f":"+[1]ITV_CPET!M10","v":2.64E-3},{"$f":"+[1]ITV_CPET!U10","v":0},{"$f":"+[1]ITV_CPERDP!M10","v":0},{"$f":"+[1]ITV_CPERDP!U10","v":0},{"$f":"+[1]ITV_CPERDE!M10","v":7.2100000000000003E-3},{"$f":"+[1]ITV_CPERDE!U10","v":0.08}]
["ATH Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M11","v":0},{"$f":"+[1]ITV_CD!U11","v":5.66},null,{"$f":"+[1]ITV_CCOMF!M11","v":0},{"$f":"+[1]ITV_CCOMV!M11","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U11","v":0},{"$f":"+[1]ITV_CSERAP!M11","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U11","v":0},null,{"$f":"+[1]ITV_CX!M11","v":0},{"$f":"+[1]ITV_CCONAP!M11","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U11","v":0},{"$f":"+[1]ITV_CENEGEN!M12","v":4.5440000000000001E-2},{"$f":"+[1]ITV_CENEGEN!U12","v":0},{"$f":"+[1]ITV_CPOTGEN!M12","v":1.24E-3},{"$f":"+[1]ITV_CPOTGEN!U12","v":0},{"$f":"+[1]ITV_CPT!M11","v":1.5200000000000001E-3},{"$f":"+[1]ITV_CPT!U11","v":0.15},{"$f":"+[1]ITV_CPET!M11","v":2.64E-3},{"$f":"+[1]ITV_CPET!U11","v":0},{"$f":"+[1]ITV_CPERDP!M11","v":0},{"$f":"+[1]ITV_CPERDP!U11","v":0},{"$f":"+[1]ITV_CPERDE!M11","v":7.2100000000000003E-3},{"$f":"+[1]ITV_CPERDE!U11","v":0.08}]
["ATD",{"$f":"+[1]ITV_CD!M12","v":0},{"$f":"+[1]ITV_CD!U12","v":6.51},null,{"$f":"+[1]ITV_CCOMF!M12","v":14.34},{"$f":"+[1]ITV_CCOMV!M12","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U12","v":0},{"$f":"+[1]ITV_CSERAP!M12","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U12","v":0},null,{"$f":"+[1]ITV_CX!M12","v":201.75},{"$f":"+[1]ITV_CCONAP!M12","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U12","v":0},{"$f":"+[1]ITV_CENEGEN!M13","v":9.5589999999999994E-2},{"$f":"+[1]ITV_CENEGEN!U13","v":0},{"$f":"+[1]ITV_CPOTGEN!M13","v":1.8630000000000001E-2},{"$f":"+[1]ITV_CPOTGEN!U13","v":0.31},{"$f":"+[1]ITV_CPT!M12","v":2.657E-2},{"$f":"+[1]ITV_CPT!U12","v":2.5499999999999998},{"$f":"+[1]ITV_CPET!M12","v":2.64E-3},{"$f":"+[1]ITV_CPET!U12","v":0},{"$f":"+[1]ITV_CPERDP!M12","v":0},{"$f":"+[1]ITV_CPERDP!U12","v":0},{"$f":"+[1]ITV_CPERDE!M12","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U12","v":0.08}]
["MTH",{"$f":"+[1]ITV_CD!M13","v":0},{"$f":"+[1]ITV_CD!U13","v":0},null,{"$f":"+[1]ITV_CCOMF!M13","v":14.34},{"$f":"+[1]ITV_CCOMV!M13","v":0},{"$f":"+[1]ITV_CCOMV!U13","v":0},{"$f":"+[1]ITV_CSERAP!M13","v":0},{"$f":"+[1]ITV_CSERAP!U13","v":0},null,{"$f":"+[1]ITV_CX!M13","v":142},{"$f":"+[1]ITV_CCONAP!M13","v":0},{"$f":"+[1]ITV_CCONAP!U13","v":0},{"$f":"+[1]ITV_CENEGEN!M14","v":0},{"$f":"+[1]ITV_CENEGEN!U14","v":0},{"$f":"+[1]ITV_CPOTGEN!M14","v":0},{"$f":"+[1]ITV_CPOTGEN!U14","v":0},{"$f":"+[1]ITV_CPT!M13","v":0},{"$f":"+[1]ITV_CPT!U13","v":0},{"$f":"+[1]ITV_CPET!M13","v":0},{"$f":"+[1]ITV_CPET!U13","v":0},{"$f":"+[1]ITV_CPERDP!M13","v":0},{"$f":"+[1]ITV_CPERDP!U13","v":0},{"$f":"+[1]ITV_CPERDE!M13","v":0},{"$f":"+[1]ITV_CPERDE!U13","v":0}]
["MTH Punta",{"$f":"+[1]ITV_CD!M14","v":0},{"$f":"+[1]ITV_CD!U14","v":15.16},null,{"$f":"+[1]ITV_CCOMF!M14","v":0},{"$f":"+[1]ITV_CCOMV!M14","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U14","v":0},{"$f":"+[1]ITV_CSERAP!M14","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U14","v":0},null,{"$f":"+[1]ITV_CX!M14","v":0},{"$f":"+[1]ITV_CCONAP!M14","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U14","v":0},{"$f":"+[1]ITV_CENEGEN!M15","v":0.24851000000000001},{"$f":"+[1]ITV_CENEGEN!U15","v":0},{"$f":"+[1]ITV_CPOTGEN!M15","v":9.1E-4},{"$f":"+[1]ITV_CPOTGEN!U15","v":0.09},{"$f":"+[1]ITV_CPT!M14","v":5.0299999999999997E-3},{"$f":"+[1]ITV_CPT!U14","v":2.5},{"$f":"+[1]ITV_CPET!M14","v":2.64E-3},{"$f":"+[1]ITV_CPET!U14","v":0},{"$f":"+[1]ITV_CPERDP!M14","v":0},{"$f":"+[1]ITV_CPERDP!U14","v":0},{"$f":"+[1]ITV_CPERDE!M14","v":1.064E-2},{"$f":"+[1]ITV_CPERDE!U14","v":0.42}]
["MTH Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M15","v":0},{"$f":"+[1]ITV_CD!U15","v":2.5099999999999998},null,{"$f":"+[1]ITV_CCOMF!M15","v":0},{"$f":"+[1]ITV_CCOMV!M15","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U15","v":0},{"$f":"+[1]ITV_CSERAP!M15","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U15","v":0},null,{"$f":"+[1]ITV_CX!M15","v":0},{"$f":"+[1]ITV_CCONAP!M15","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U15","v":0},{"$f":"+[1]ITV_CENEGEN!M16","v":0.13016},{"$f":"+[1]ITV_CENEGEN!U16","v":0},{"$f":"+[1]ITV_CPOTGEN!M16","v":9.1E-4},{"$f":"+[1]ITV_CPOTGEN!U16","v":0},{"$f":"+[1]ITV_CPT!M15","v":5.0299999999999997E-3},{"$f":"+[1]ITV_CPT!U15","v":0.27},{"$f":"+[1]ITV_CPET!M15","v":2.64E-3},{"$f":"+[1]ITV_CPET!U15","v":0},{"$f":"+[1]ITV_CPERDP!M15","v":0},{"$f":"+[1]ITV_CPERDP!U15","v":0},{"$f":"+[1]ITV_CPERDE!M15","v":7.2700000000000004E-3},{"$f":"+[1]ITV_CPERDE!U15","v":0.03}]
["MTH Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M16","v":0},{"$f":"+[1]ITV_CD!U16","v":2.5099999999999998},null,{"$f":"+[1]ITV_CCOMF!M16","v":0},{"$f":"+[1]ITV_CCOMV!M16","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U16","v":0},{"$f":"+[1]ITV_CSERAP!M16","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U16","v":0},null,{"$f":"+[1]ITV_CX!M16","v":0},{"$f":"+[1]ITV_CCONAP!M16","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U16","v":0},{"$f":"+[1]ITV_CENEGEN!M17","v":5.917E-2},{"$f":"+[1]ITV_CENEGEN!U17","v":0},{"$f":"+[1]ITV_CPOTGEN!M17","v":9.1E-4},{"$f":"+[1]ITV_CPOTGEN!U17","v":0},{"$f":"+[1]ITV_CPT!M16","v":5.0299999999999997E-3},{"$f":"+[1]ITV_CPT!U16","v":0.27},{"$f":"+[1]ITV_CPET!M16","v":2.64E-3},{"$f":"+[1]ITV_CPET!U16","v":0},{"$f":"+[1]ITV_CPERDP!M16","v":0},{"$f":"+[1]ITV_CPERDP!U16","v":0},{"$f":"+[1]ITV_CPERDE!M16","v":7.2700000000000004E-3},{"$f":"+[1]ITV_CPERDE!U16","v":0.03}]
["MTD",{"$f":"+[1]ITV_CD!M17","v":0},{"$f":"+[1]ITV_CD!U17","v":0},null,{"$f":"+[1]ITV_CCOMF!M17","v":14.27},{"$f":"+[1]ITV_CCOMV!M17","v":0},{"$f":"+[1]ITV_CCOMV!U17","v":0},{"$f":"+[1]ITV_CSERAP!M17","v":0},{"$f":"+[1]ITV_CSERAP!U17","v":0},null,{"$f":"+[1]ITV_CX!M17","v":142},{"$f":"+[1]ITV_CCONAP!M17","v":0},{"$f":"+[1]ITV_CCONAP!U17","v":0},{"$f":"+[1]ITV_CENEGEN!M18","v":0},{"$f":"+[1]ITV_CENEGEN!U18","v":0},{"$f":"+[1]ITV_CPOTGEN!M18","v":0},{"$f":"+[1]ITV_CPOTGEN!U18","v":0},{"$f":"+[1]ITV_CPT!M17","v":0},{"$f":"+[1]ITV_CPT!U17","v":0},{"$f":"+[1]ITV_CPET!M17","v":0},{"$f":"+[1]ITV_CPET!U17","v":0},{"$f":"+[1]ITV_CPERDP!M17","v":0},{"$f":"+[1]ITV_CPERDP!U17","v":0},{"$f":"+[1]ITV_CPERDE!M17","v":0},{"$f":"+[1]ITV_CPERDE!U17","v":0}]
["MTD_1 (0-10,000)",{"$f":"+[1]ITV_CD!M19","v":0},{"$f":"+[1]ITV_CD!U19","v":16.89},null,{"$f":"+[1]ITV_CCOMF!M19","v":14.27},{"$f":"+[1]ITV_CCOMV!M19","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U19","v":0},{"$f":"+[1]ITV_CSERAP!M19","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U19","v":0},null,{"$f":"+[1]ITV_CX!M19","v":0},{"$f":"+[1]ITV_CCONAP!M19","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U19","v":0},{"$f":"+[1]ITV_CENEGEN!M20","v":9.9790000000000004E-2},{"$f":"+[1]ITV_CENEGEN!U20","v":0},{"$f":"+[1]ITV_CPOTGEN!M20","v":2.257E-2},{"$f":"+[1]ITV_CPOTGEN!U20","v":1.75},{"$f":"+[1]ITV_CPT!M19","v":3.63E-3},{"$f":"+[1]ITV_CPT!U19","v":1.59},{"$f":"+[1]ITV_CPET!M19","v":2.64E-3},{"$f":"+[1]ITV_CPET!U19","v":0},{"$f":"+[1]ITV_CPERDP!M19","v":0},{"$f":"+[1]ITV_CPERDP!U19","v":0},{"$f":"+[1]ITV_CPERDE!M19","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U19","v":0.37}]
["MTD_2 (10,001-30,000)",{"$f":"+[1]ITV_CD!M28","v":0},{"$f":"+[1]ITV_CD!U28","v":16.89},null,{"$f":"+[1]ITV_CCOMF!M28","v":14.27},{"$f":"+[1]ITV_CCOMV!M28","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U28","v":0},{"$f":"+[1]ITV_CSERAP!M28","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U28","v":0},null,{"$f":"+[1]ITV_CX!M28","v":0},{"$f":"+[1]ITV_CCONAP!M28","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U28","v":0},{"$f":"+[1]ITV_CENEGEN!M29","v":9.9790000000000004E-2},{"$f":"+[1]ITV_CENEGEN!U29","v":0},{"$f":"+[1]ITV_CPOTGEN!M29","v":2.257E-2},{"$f":"+[1]ITV_CPOTGEN!U29","v":1.75},{"$f":"+[1]ITV_CPT!M28","v":3.63E-3},{"$f":"+[1]ITV_CPT!U28","v":1.59},{"$f":"+[1]ITV_CPET!M28","v":2.64E-3},{"$f":"+[1]ITV_CPET!U28","v":0},{"$f":"+[1]ITV_CPERDP!M28","v":0},{"$f":"+[1]ITV_CPERDP!U28","v":0},{"$f":"+[1]ITV_CPERDE!M28","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U28","v":0.37}]
["MTD_3 (30,001-50,000)",{"$f":"+[1]ITV_CD!M37","v":0},{"$f":"+[1]ITV_CD!U37","v":16.89},null,{"$f":"+[1]ITV_CCOMF!M37","v":14.27},{"$f":"+[1]ITV_CCOMV!M37","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U37","v":0},{"$f":"+[1]ITV_CSERAP!M37","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U37","v":0},null,{"$f":"+[1]ITV_CX!M37","v":0},{"$f":"+[1]ITV_CCONAP!M37","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U37","v":0},{"$f":"+[1]ITV_CENEGEN!M38","v":9.9790000000000004E-2},{"$f":"+[1]ITV_CENEGEN!U38","v":0},{"$f":"+[1]ITV_CPOTGEN!M38","v":2.257E-2},{"$f":"+[1]ITV_CPOTGEN!U38","v":1.75},{"$f":"+[1]ITV_CPT!M37","v":3.63E-3},{"$f":"+[1]ITV_CPT!U37","v":1.59},{"$f":"+[1]ITV_CPET!M37","v":2.64E-3},{"$f":"+[1]ITV_CPET!U37","v":0},{"$f":"+[1]ITV_CPERDP!M37","v":0},{"$f":"+[1]ITV_CPERDP!U37","v":0},{"$f":"+[1]ITV_CPERDE!M37","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U37","v":0.37}]
["MTD_4 (50,001-más)",{"$f":"+[1]ITV_CD!M46","v":0},{"$f":"+[1]ITV_CD!U46","v":16.89},null,{"$f":"+[1]ITV_CCOMF!M46","v":14.27},{"$f":"+[1]ITV_CCOMV!M46","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U46","v":0},{"$f":"+[1]ITV_CSERAP!M46","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U46","v":0},null,{"$f":"+[1]ITV_CX!M46","v":0},{"$f":"+[1]ITV_CCONAP!M46","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U46","v":0},{"$f":"+[1]ITV_CENEGEN!M47","v":9.9790000000000004E-2},{"$f":"+[1]ITV_CENEGEN!U47","v":0},{"$f":"+[1]ITV_CPOTGEN!M47","v":2.257E-2},{"$f":"+[1]ITV_CPOTGEN!U47","v":1.75},{"$f":"+[1]ITV_CPT!M46","v":3.63E-3},{"$f":"+[1]ITV_CPT!U46","v":1.59},{"$f":"+[1]ITV_CPET!M46","v":2.64E-3},{"$f":"+[1]ITV_CPET!U46","v":0},{"$f":"+[1]ITV_CPERDP!M46","v":0},{"$f":"+[1]ITV_CPERDP!U46","v":0},{"$f":"+[1]ITV_CPERDE!M46","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U46","v":0.37}]
["BTH",{"$f":"+[1]ITV_CD!M54","v":0},{"$f":"+[1]ITV_CD!U54","v":0},null,{"$f":"+[1]ITV_CCOMF!M54","v":5.67},{"$f":"+[1]ITV_CCOMV!M54","v":0},{"$f":"+[1]ITV_CCOMV!U54","v":0},{"$f":"+[1]ITV_CSERAP!M54","v":0},{"$f":"+[1]ITV_CSERAP!U54","v":0},null,{"$f":"+[1]ITV_CX!M54","v":71.69},{"$f":"+[1]ITV_CCONAP!M54","v":0},{"$f":"+[1]ITV_CCONAP!U54","v":0},{"$f":"+[1]ITV_CENEGEN!M55","v":0},{"$f":"+[1]ITV_CENEGEN!U55","v":0},{"$f":"+[1]ITV_CPOTGEN!M55","v":0},{"$f":"+[1]ITV_CPOTGEN!U55","v":0},{"$f":"+[1]ITV_CPT!M54","v":0},{"$f":"+[1]ITV_CPT!U54","v":0},{"$f":"+[1]ITV_CPET!M54","v":0},{"$f":"+[1]ITV_CPET!U54","v":0},{"$f":"+[1]ITV_CPERDP!M54","v":0},{"$f":"+[1]ITV_CPERDP!U54","v":0},{"$f":"+[1]ITV_CPERDE!M54","v":0},{"$f":"+[1]ITV_CPERDE!U54","v":0}]
["BTH Punta",{"$f":"+[1]ITV_CD!M55","v":0},{"$f":"+[1]ITV_CD!U55","v":16.59},null,{"$f":"+[1]ITV_CCOMF!M55","v":0},{"$f":"+[1]ITV_CCOMV!M55","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U55","v":0},{"$f":"+[1]ITV_CSERAP!M55","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U55","v":0},null,{"$f":"+[1]ITV_CX!M55","v":0},{"$f":"+[1]ITV_CCONAP!M55","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U55","v":0},{"$f":"+[1]ITV_CENEGEN!M56","v":0.23999000000000001},{"$f":"+[1]ITV_CENEGEN!U56","v":0},{"$f":"+[1]ITV_CPOTGEN!M56","v":1.3600000000000001E-3},{"$f":"+[1]ITV_CPOTGEN!U56","v":0.09},{"$f":"+[1]ITV_CPT!M55","v":5.8900000000000003E-3},{"$f":"+[1]ITV_CPT!U55","v":2.0699999999999998},{"$f":"+[1]ITV_CPET!M55","v":2.64E-3},{"$f":"+[1]ITV_CPET!U55","v":0},{"$f":"+[1]ITV_CPERDP!M55","v":0},{"$f":"+[1]ITV_CPERDP!U55","v":0},{"$f":"+[1]ITV_CPERDE!M55","v":1.0540000000000001E-2},{"$f":"+[1]ITV_CPERDE!U55","v":0.28999999999999998}]
["BTH Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M56","v":0},{"$f":"+[1]ITV_CD!U56","v":2.29},null,{"$f":"+[1]ITV_CCOMF!M56","v":0},{"$f":"+[1]ITV_CCOMV!M56","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U56","v":0},{"$f":"+[1]ITV_CSERAP!M56","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U56","v":0},null,{"$f":"+[1]ITV_CX!M56","v":0},{"$f":"+[1]ITV_CCONAP!M56","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U56","v":0},{"$f":"+[1]ITV_CENEGEN!M57","v":0.11998},{"$f":"+[1]ITV_CENEGEN!U57","v":0},{"$f":"+[1]ITV_CPOTGEN!M57","v":1.3600000000000001E-3},{"$f":"+[1]ITV_CPOTGEN!U57","v":0},{"$f":"+[1]ITV_CPT!M56","v":5.8900000000000003E-3},{"$f":"+[1]ITV_CPT!U56","v":0.2},{"$f":"+[1]ITV_CPET!M56","v":2.64E-3},{"$f":"+[1]ITV_CPET!U56","v":0},{"$f":"+[1]ITV_CPERDP!M56","v":0},{"$f":"+[1]ITV_CPERDP!U56","v":0},{"$f":"+[1]ITV_CPERDE!M56","v":7.2500000000000004E-3},{"$f":"+[1]ITV_CPERDE!U56","v":0.02}]
["BTH Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M57","v":0},{"$f":"+[1]ITV_CD!U57","v":2.29},null,{"$f":"+[1]ITV_CCOMF!M57","v":0},{"$f":"+[1]ITV_CCOMV!M57","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CCOMV!U57","v":0},{"$f":"+[1]ITV_CSERAP!M57","v":1.33E-3},{"$f":"+[1]ITV_CSERAP!U57","v":0},null,{"$f":"+[1]ITV_CX!M57","v":0},{"$f":"+[1]ITV_CCONAP!M57","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U57","v":0},{"$f":"+[1]ITV_CENEGEN!M58","v":5.4550000000000001E-2},{"$f":"+[1]ITV_CENEGEN!U58","v":0},{"$f":"+[1]ITV_CPOTGEN!M58","v":1.3600000000000001E-3},{"$f":"+[1]ITV_CPOTGEN!U58","v":0},{"$f":"+[1]ITV_CPT!M57","v":5.8900000000000003E-3},{"$f":"+[1]ITV_CPT!U57","v":0.2},{"$f":"+[1]ITV_CPET!M57","v":2.64E-3},{"$f":"+[1]ITV_CPET!U57","v":0},{"$f":"+[1]ITV_CPERDP!M57","v":0},{"$f":"+[1]ITV_CPERDP!U57","v":0},{"$f":"+[1]ITV_CPERDE!M57","v":7.2500000000000004E-3},{"$f":"+[1]ITV_CPERDE!U57","v":0.02}]
["BTD",{"$f":"+[1]ITV_CD!M58","v":0},{"$f":"+[1]ITV_CD!U58","v":0},null,{"$f":"+[1]ITV_CCOMF!M58","v":5.66},{"$f":"+[1]ITV_CCOMV!M58","v":0},{"$f":"+[1]ITV_CCOMV!U58","v":0},{"$f":"+[1]ITV_CSERAP!M58","v":0},{"$f":"+[1]ITV_CSERAP!U58","v":0},null,{"$f":"+[1]ITV_CX!M58","v":71.69},{"$f":"+[1]ITV_CCONAP!M58","v":0},{"$f":"+[1]ITV_CCONAP!U58","v":0},{"$f":"+[1]ITV_CENEGEN!M59","v":0},{"$f":"+[1]ITV_CENEGEN!U59","v":0},{"$f":"+[1]ITV_CPOTGEN!M59","v":0},{"$f":"+[1]ITV_CPOTGEN!U59","v":0},{"$f":"+[1]ITV_CPT!M58","v":0},{"$f":"+[1]ITV_CPT!U58","v":0},{"$f":"+[1]ITV_CPET!M58","v":0},{"$f":"+[1]ITV_CPET!U58","v":0},{"$f":"+[1]ITV_CPERDP!M58","v":0},{"$f":"+[1]ITV_CPERDP!U58","v":0},{"$f":"+[1]ITV_CPERDE!M58","v":0},{"$f":"+[1]ITV_CPERDE!U58","v":0}]
["BTD_1 (0-10,000)",{"$f":"+[1]ITV_CD!M60","v":0},{"$f":"+[1]ITV_CD!U60","v":16.02},null,{"$f":"+[1]ITV_CCOMF!M60","v":5.66},{"$f":"+[1]ITV_CCOMV!M60","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U60","v":0},{"$f":"+[1]ITV_CSERAP!M60","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U60","v":0},null,{"$f":"+[1]ITV_CX!M60","v":0},{"$f":"+[1]ITV_CCONAP!M60","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U60","v":0},{"$f":"+[1]ITV_CENEGEN!M61","v":9.3689999999999996E-2},{"$f":"+[1]ITV_CENEGEN!U61","v":0},{"$f":"+[1]ITV_CPOTGEN!M61","v":1.975E-2},{"$f":"+[1]ITV_CPOTGEN!U61","v":1.07},{"$f":"+[1]ITV_CPT!M60","v":3.7699999999999999E-3},{"$f":"+[1]ITV_CPT!U60","v":1.0900000000000001},{"$f":"+[1]ITV_CPET!M60","v":2.64E-3},{"$f":"+[1]ITV_CPET!U60","v":0},{"$f":"+[1]ITV_CPERDP!M60","v":0},{"$f":"+[1]ITV_CPERDP!U60","v":0},{"$f":"+[1]ITV_CPERDE!M60","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U60","v":0.25}]
["BTD_2 (10,001-30,000)",{"$f":"+[1]ITV_CD!M69","v":0},{"$f":"+[1]ITV_CD!U69","v":16.02},null,{"$f":"+[1]ITV_CCOMF!M69","v":5.66},{"$f":"+[1]ITV_CCOMV!M69","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U69","v":0},{"$f":"+[1]ITV_CSERAP!M69","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U69","v":0},null,{"$f":"+[1]ITV_CX!M69","v":0},{"$f":"+[1]ITV_CCONAP!M69","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U69","v":0},{"$f":"+[1]ITV_CENEGEN!M70","v":9.869E-2},{"$f":"+[1]ITV_CENEGEN!U70","v":0},{"$f":"+[1]ITV_CPOTGEN!M70","v":2.0820000000000002E-2},{"$f":"+[1]ITV_CPOTGEN!U70","v":1.07},{"$f":"+[1]ITV_CPT!M69","v":3.7699999999999999E-3},{"$f":"+[1]ITV_CPT!U69","v":1.0900000000000001},{"$f":"+[1]ITV_CPET!M69","v":2.64E-3},{"$f":"+[1]ITV_CPET!U69","v":0},{"$f":"+[1]ITV_CPERDP!M69","v":0},{"$f":"+[1]ITV_CPERDP!U69","v":0},{"$f":"+[1]ITV_CPERDE!M69","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U69","v":0.25}]
["BTD_3 (30,001-50,000)",{"$f":"+[1]ITV_CD!M78","v":0},{"$f":"+[1]ITV_CD!U78","v":16.02},null,{"$f":"+[1]ITV_CCOMF!M78","v":5.66},{"$f":"+[1]ITV_CCOMV!M78","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U78","v":0},{"$f":"+[1]ITV_CSERAP!M78","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U78","v":0},null,{"$f":"+[1]ITV_CX!M78","v":0},{"$f":"+[1]ITV_CCONAP!M78","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U78","v":0},{"$f":"+[1]ITV_CENEGEN!M79","v":0.10843999999999999},{"$f":"+[1]ITV_CENEGEN!U79","v":0},{"$f":"+[1]ITV_CPOTGEN!M79","v":2.2859999999999998E-2},{"$f":"+[1]ITV_CPOTGEN!U79","v":1.07},{"$f":"+[1]ITV_CPT!M78","v":3.7699999999999999E-3},{"$f":"+[1]ITV_CPT!U78","v":1.0900000000000001},{"$f":"+[1]ITV_CPET!M78","v":2.64E-3},{"$f":"+[1]ITV_CPET!U78","v":0},{"$f":"+[1]ITV_CPERDP!M78","v":0},{"$f":"+[1]ITV_CPERDP!U78","v":0},{"$f":"+[1]ITV_CPERDE!M78","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U78","v":0.25}]
["BTD_4 (50,001-más)",{"$f":"+[1]ITV_CD!M87","v":0},{"$f":"+[1]ITV_CD!U87","v":16.02},null,{"$f":"+[1]ITV_CCOMF!M87","v":5.66},{"$f":"+[1]ITV_CCOMV!M87","v":8.1200000000000005E-3},{"$f":"+[1]ITV_CCOMV!U87","v":0},{"$f":"+[1]ITV_CSERAP!M87","v":1.34E-3},{"$f":"+[1]ITV_CSERAP!U87","v":0},null,{"$f":"+[1]ITV_CX!M87","v":0},{"$f":"+[1]ITV_CCONAP!M87","v":1.99E-3},{"$f":"+[1]ITV_CCONAP!U87","v":0},{"$f":"+[1]ITV_CENEGEN!M88","v":0.11798},{"$f":"+[1]ITV_CENEGEN!U88","v":0},{"$f":"+[1]ITV_CPOTGEN!M88","v":2.4889999999999999E-2},{"$f":"+[1]ITV_CPOTGEN!U88","v":1.07},{"$f":"+[1]ITV_CPT!M87","v":3.7699999999999999E-3},{"$f":"+[1]ITV_CPT!U87","v":1.0900000000000001},{"$f":"+[1]ITV_CPET!M87","v":2.64E-3},{"$f":"+[1]ITV_CPET!U87","v":0},{"$f":"+[1]ITV_CPERDP!M87","v":0},{"$f":"+[1]ITV_CPERDP!U87","v":0},{"$f":"+[1]ITV_CPERDE!M87","v":8.1099999999999992E-3},{"$f":"+[1]ITV_CPERDE!U87","v":0.25}]
["BTS",{"$f":"+[1]ITV_CD!M95","v":0},{"$f":"+[1]ITV_CD!U95","v":0},null,{"$f":"+[1]ITV_CCOMF!M95","v":3.16},{"$f":"+[1]ITV_CCOMV!M95","v":0},{"$f":"+[1]ITV_CCOMV!U95","v":0},{"$f":"+[1]ITV_CSERAP!M95","v":0},{"$f":"+[1]ITV_CSERAP!U95","v":0},null,{"$f":"+[1]ITV_CX!M95","v":16.66},{"$f":"+[1]ITV_CCONAP!M95","v":0},{"$f":"+[1]ITV_CCONAP!U95","v":0},{"$f":"+[1]ITV_CENEGEN!M96","v":0},{"$f":"+[1]ITV_CENEGEN!U96","v":0},{"$f":"+[1]ITV_CPOTGEN!M96","v":0},{"$f":"+[1]ITV_CPOTGEN!U96","v":0},{"$f":"+[1]ITV_CPT!M95","v":0},{"$f":"+[1]ITV_CPT!U95","v":0},{"$f":"+[1]ITV_CPET!M95","v":0},{"$f":"+[1]ITV_CPET!U95","v":0},{"$f":"+[1]ITV_CPERDP!M95","v":0},{"$f":"+[1]ITV_CPERDP!U95","v":0},{"$f":"+[1]ITV_CPERDE!M95","v":0},{"$f":"+[1]ITV_CPERDE!U95","v":0}]
["BTS_1 (0-300)",{"$f":"+[1]ITV_CD!M97","v":4.9070000000000003E-2},{"$f":"+[1]ITV_CD!U97","v":0},null,{"$f":"+[1]ITV_CCOMF!M97","v":3.16},{"$f":"+[1]ITV_CCOMV!M97","v":8.7100000000000007E-3},{"$f":"+[1]ITV_CCOMV!U97","v":0},{"$f":"+[1]ITV_CSERAP!M97","v":1.42E-3},{"$f":"+[1]ITV_CSERAP!U97","v":0},null,{"$f":"+[1]ITV_CX!M97","v":0},{"$f":"+[1]ITV_CCONAP!M97","v":2.1199999999999999E-3},{"$f":"+[1]ITV_CCONAP!U97","v":0},{"$f":"+[1]ITV_CENEGEN!M98","v":5.0213241461758797E-2},{"$f":"+[1]ITV_CENEGEN!U98","v":0},{"$f":"+[1]ITV_CPOTGEN!M98","v":1.9416758538241197E-2},{"$f":"+[1]ITV_CPOTGEN!U98","v":0},{"$f":"+[1]ITV_CPT!M97","v":1.116E-2},{"$f":"+[1]ITV_CPT!U97","v":0},{"$f":"+[1]ITV_CPET!M97","v":2.8300000000000001E-3},{"$f":"+[1]ITV_CPET!U97","v":0},{"$f":"+[1]ITV_CPERDP!M97","v":0},{"$f":"+[1]ITV_CPERDP!U97","v":0},{"$f":"+[1]ITV_CPERDE!M97","v":9.3600000000000003E-3},{"$f":"+[1]ITV_CPERDE!U97","v":0}]
["BTS_2 (301-700)",{"$f":"+[1]ITV_CD!M106","v":4.9070000000000003E-2},{"$f":"+[1]ITV_CD!U106","v":0},null,{"$f":"+[1]ITV_CCOMF!M106","v":3.16},{"$f":"+[1]ITV_CCOMV!M106","v":8.7100000000000007E-3},{"$f":"+[1]ITV_CCOMV!U106","v":0},{"$f":"+[1]ITV_CSERAP!M106","v":1.42E-3},{"$f":"+[1]ITV_CSERAP!U106","v":0},null,{"$f":"+[1]ITV_CX!M106","v":0},{"$f":"+[1]ITV_CCONAP!M106","v":2.1199999999999999E-3},{"$f":"+[1]ITV_CCONAP!U106","v":0},{"$f":"+[1]ITV_CENEGEN!M107","v":9.9654859077990071E-2},{"$f":"+[1]ITV_CENEGEN!U107","v":0},{"$f":"+[1]ITV_CPOTGEN!M107","v":3.8535140922009929E-2},{"$f":"+[1]ITV_CPOTGEN!U107","v":0},{"$f":"+[1]ITV_CPT!M106","v":1.116E-2},{"$f":"+[1]ITV_CPT!U106","v":0},{"$f":"+[1]ITV_CPET!M106","v":2.8300000000000001E-3},{"$f":"+[1]ITV_CPET!U106","v":0},{"$f":"+[1]ITV_CPERDP!M106","v":0},{"$f":"+[1]ITV_CPERDP!U106","v":0},{"$f":"+[1]ITV_CPERDE!M106","v":9.3600000000000003E-3},{"$f":"+[1]ITV_CPERDE!U106","v":0}]
["BTS_3 (701-más)",{"$f":"+[1]ITV_CD!M115","v":4.9070000000000003E-2},{"$f":"+[1]ITV_CD!U115","v":0},null,{"$f":"+[1]ITV_CCOMF!M115","v":3.16},{"$f":"+[1]ITV_CCOMV!M115","v":8.7100000000000007E-3},{"$f":"+[1]ITV_CCOMV!U115","v":0},{"$f":"+[1]ITV_CSERAP!M115","v":1.42E-3},{"$f":"+[1]ITV_CSERAP!U115","v":0},null,{"$f":"+[1]ITV_CX!M115","v":0},{"$f":"+[1]ITV_CCONAP!M115","v":2.1199999999999999E-3},{"$f":"+[1]ITV_CCONAP!U115","v":0},{"$f":"+[1]ITV_CENEGEN!M116","v":0.17829558838152013},{"$f":"+[1]ITV_CENEGEN!U116","v":0},{"$f":"+[1]ITV_CPOTGEN!M116","v":6.8944411618479889E-2},{"$f":"+[1]ITV_CPOTGEN!U116","v":0},{"$f":"+[1]ITV_CPT!M115","v":1.116E-2},{"$f":"+[1]ITV_CPT!U115","v":0},{"$f":"+[1]ITV_CPET!M115","v":2.8300000000000001E-3},{"$f":"+[1]ITV_CPET!U115","v":0},{"$f":"+[1]ITV_CPERDP!M115","v":0},{"$f":"+[1]ITV_CPERDP!U115","v":0},{"$f":"+[1]ITV_CPERDE!M115","v":9.3600000000000003E-3},{"$f":"+[1]ITV_CPERDE!U115","v":0}]
["BTSH",null,null,null,{"$f":"+[1]ITV_CCOMF!M129","v":3.06}]
["BTSH_1"]
["BTSH_1 Punta",{"$f":"+[1]ITV_CD!M129","v":5.2089999999999997E-2},{"$f":"+[1]ITV_CD!U129","v":0},null,null,{"$f":"+[1]ITV_CCOMV!M129","v":8.2799999999999992E-3},{"$f":"+[1]ITV_CCOMV!U129","v":0},{"$f":"+[1]ITV_CSERAP!M129","v":1.4E-3},{"$f":"+[1]ITV_CSERAP!U129","v":0},null,{"$f":"+[1]ITV_CX!M129","v":0},{"$f":"+[1]ITV_CCONAP!M129","v":2.0400000000000001E-3},{"$f":"+[1]ITV_CCONAP!U129","v":0},{"$f":"+[1]ITV_CENEGEN!M130","v":0.26526},{"$f":"+[1]ITV_CENEGEN!U130","v":0},{"$f":"+[1]ITV_CPOTGEN!M130","v":3.3450000000000001E-2},{"$f":"+[1]ITV_CPOTGEN!U130","v":0},{"$f":"+[1]ITV_CPT!M129","v":1.068E-2},{"$f":"+[1]ITV_CPT!U129","v":0},{"$f":"+[1]ITV_CPET!M129","v":2.6900000000000001E-3},{"$f":"+[1]ITV_CPET!U129","v":0},{"$f":"+[1]ITV_CPERDP!M129","v":0},{"$f":"+[1]ITV_CPERDP!U129","v":0},{"$f":"+[1]ITV_CPERDE!M129","v":9.2599999999999991E-3},{"$f":"+[1]ITV_CPERDE!U129","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M130","v":4.65E-2},{"$f":"+[1]ITV_CD!U130","v":0},null,null,{"$f":"+[1]ITV_CCOMV!M130","v":8.2799999999999992E-3},{"$f":"+[1]ITV_CCOMV!U130","v":0},{"$f":"+[1]ITV_CSERAP!M130","v":1.4E-3},{"$f":"+[1]ITV_CSERAP!U130","v":0},null,{"$f":"+[1]ITV_CX!M130","v":0},{"$f":"+[1]ITV_CCONAP!M130","v":2.0400000000000001E-3},{"$f":"+[1]ITV_CCONAP!U130","v":0},{"$f":"+[1]ITV_CENEGEN!M131","v":7.0739999999999997E-2},{"$f":"+[1]ITV_CENEGEN!U131","v":0},{"$f":"+[1]ITV_CPOTGEN!M131","v":3.3450000000000001E-2},{"$f":"+[1]ITV_CPOTGEN!U131","v":0},{"$f":"+[1]ITV_CPT!M130","v":1.068E-2},{"$f":"+[1]ITV_CPT!U130","v":0},{"$f":"+[1]ITV_CPET!M130","v":2.6900000000000001E-3},{"$f":"+[1]ITV_CPET!U130","v":0},{"$f":"+[1]ITV_CPERDP!M130","v":0},{"$f":"+[1]ITV_CPERDP!U130","v":0},{"$f":"+[1]ITV_CPERDE!M130","v":9.2599999999999991E-3},{"$f":"+[1]ITV_CPERDE!U130","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M131","v":4.1509999999999998E-2},{"$f":"+[1]ITV_CD!U131","v":0},null,null,{"$f":"+[1]ITV_CCOMV!M131","v":8.2799999999999992E-3},{"$f":"+[1]ITV_CCOMV!U131","v":0},{"$f":"+[1]ITV_CSERAP!M131","v":1.4E-3},{"$f":"+[1]ITV_CSERAP!U131","v":0},null,{"$f":"+[1]ITV_CX!M131","v":0},{"$f":"+[1]ITV_CCONAP!M131","v":2.0400000000000001E-3},{"$f":"+[1]ITV_CCONAP!U131","v":0},{"$f":"+[1]ITV_CENEGEN!M132","v":2.2099999999999967E-3},{"$f":"+[1]ITV_CENEGEN!U132","v":0},{"$f":"+[1]ITV_CPOTGEN!M132","v":3.3450000000000001E-2},{"$f":"+[1]ITV_CPOTGEN!U132","v":0},{"$f":"+[1]ITV_CPT!M131","v":1.068E-2},{"$f":"+[1]ITV_CPT!U131","v":0},{"$f":"+[1]ITV_CPET!M131","v":2.6900000000000001E-3},{"$f":"+[1]ITV_CPET!U131","v":0},{"$f":"+[1]ITV_CPERDP!M131","v":0},{"$f":"+[1]ITV_CPERDP!U131","v":0},{"$f":"+[1]ITV_CPERDE!M131","v":9.2599999999999991E-3},{"$f":"+[1]ITV_CPERDE!U131","v":0}]
["BTSH_2"]
["BTSH_2 Punta",{"$f":"+[1]ITV_CD!M133","v":0},{"$f":"+[1]ITV_CD!U133","v":0},null,{"$f":"+[1]ITV_CCOMF!M133","v":0},{"$f":"+[1]ITV_CCOMV!M133","v":0},{"$f":"+[1]ITV_CCOMV!U133","v":0},{"$f":"+[1]ITV_CSERAP!M133","v":0},{"$f":"+[1]ITV_CSERAP!U133","v":0},null,{"$f":"+[1]ITV_CX!M133","v":0},{"$f":"+[1]ITV_CCONAP!M133","v":0},{"$f":"+[1]ITV_CCONAP!U133","v":0},{"$f":"+[1]ITV_CENEGEN!M134","v":0},{"$f":"+[1]ITV_CENEGEN!U134","v":0},{"$f":"+[1]ITV_CPOTGEN!M134","v":0},{"$f":"+[1]ITV_CPOTGEN!U134","v":0},{"$f":"+[1]ITV_CPT!M133","v":0},{"$f":"+[1]ITV_CPT!U133","v":0},{"$f":"+[1]ITV_CPET!M133","v":0},{"$f":"+[1]ITV_CPET!U133","v":0},{"$f":"+[1]ITV_CPERDP!M133","v":0},{"$f":"+[1]ITV_CPERDP!U133","v":0},{"$f":"+[1]ITV_CPERDE!M133","v":0},{"$f":"+[1]ITV_CPERDE!U133","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M134","v":0},{"$f":"+[1]ITV_CD!U134","v":0},null,{"$f":"+[1]ITV_CCOMF!M134","v":0},{"$f":"+[1]ITV_CCOMV!M134","v":0},{"$f":"+[1]ITV_CCOMV!U134","v":0},{"$f":"+[1]ITV_CSERAP!M134","v":0},{"$f":"+[1]ITV_CSERAP!U134","v":0},null,{"$f":"+[1]ITV_CX!M134","v":0},{"$f":"+[1]ITV_CCONAP!M134","v":0},{"$f":"+[1]ITV_CCONAP!U134","v":0},{"$f":"+[1]ITV_CENEGEN!M135","v":0},{"$f":"+[1]ITV_CENEGEN!U135","v":0},{"$f":"+[1]ITV_CPOTGEN!M135","v":0},{"$f":"+[1]ITV_CPOTGEN!U135","v":0},{"$f":"+[1]ITV_CPT!M134","v":0},{"$f":"+[1]ITV_CPT!U134","v":0},{"$f":"+[1]ITV_CPET!M134","v":0},{"$f":"+[1]ITV_CPET!U134","v":0},{"$f":"+[1]ITV_CPERDP!M134","v":0},{"$f":"+[1]ITV_CPERDP!U134","v":0},{"$f":"+[1]ITV_CPERDE!M134","v":0},{"$f":"+[1]ITV_CPERDE!U134","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M135","v":0},{"$f":"+[1]ITV_CD!U135","v":0},null,{"$f":"+[1]ITV_CCOMF!M135","v":0},{"$f":"+[1]ITV_CCOMV!M135","v":0},{"$f":"+[1]ITV_CCOMV!U135","v":0},{"$f":"+[1]ITV_CSERAP!M135","v":0},{"$f":"+[1]ITV_CSERAP!U135","v":0},null,{"$f":"+[1]ITV_CX!M135","v":0},{"$f":"+[1]ITV_CCONAP!M135","v":0},{"$f":"+[1]ITV_CCONAP!U135","v":0},{"$f":"+[1]ITV_CENEGEN!M136","v":0},{"$f":"+[1]ITV_CENEGEN!U136","v":0},{"$f":"+[1]ITV_CPOTGEN!M136","v":0},{"$f":"+[1]ITV_CPOTGEN!U136","v":0},{"$f":"+[1]ITV_CPT!M135","v":0},{"$f":"+[1]ITV_CPT!U135","v":0},{"$f":"+[1]ITV_CPET!M135","v":0},{"$f":"+[1]ITV_CPET!U135","v":0},{"$f":"+[1]ITV_CPERDP!M135","v":0},{"$f":"+[1]ITV_CPERDP!U135","v":0},{"$f":"+[1]ITV_CPERDE!M135","v":0},{"$f":"+[1]ITV_CPERDE!U135","v":0}]
["BTSH_3"]
["BTSH_3 Punta",{"$f":"+[1]ITV_CD!M137","v":0},{"$f":"+[1]ITV_CD!U137","v":0},null,{"$f":"+[1]ITV_CCOMF!M137","v":0},{"$f":"+[1]ITV_CCOMV!M137","v":0},{"$f":"+[1]ITV_CCOMV!U137","v":0},{"$f":"+[1]ITV_CSERAP!M137","v":0},{"$f":"+[1]ITV_CSERAP!U137","v":0},null,{"$f":"+[1]ITV_CX!M137","v":0},{"$f":"+[1]ITV_CCONAP!M137","v":0},{"$f":"+[1]ITV_CCONAP!U137","v":0},{"$f":"+[1]ITV_CENEGEN!M138","v":0},{"$f":"+[1]ITV_CENEGEN!U138","v":0},{"$f":"+[1]ITV_CPOTGEN!M138","v":0},{"$f":"+[1]ITV_CPOTGEN!U138","v":0},{"$f":"+[1]ITV_CPT!M137","v":0},{"$f":"+[1]ITV_CPT!U137","v":0},{"$f":"+[1]ITV_CPET!M137","v":0},{"$f":"+[1]ITV_CPET!U137","v":0},{"$f":"+[1]ITV_CPERDP!M137","v":0},{"$f":"+[1]ITV_CPERDP!U137","v":0},{"$f":"+[1]ITV_CPERDE!M137","v":0},{"$f":"+[1]ITV_CPERDE!U137","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+[1]ITV_CD!M138","v":0},{"$f":"+[1]ITV_CD!U138","v":0},null,{"$f":"+[1]ITV_CCOMF!M138","v":0},{"$f":"+[1]ITV_CCOMV!M138","v":0},{"$f":"+[1]ITV_CCOMV!U138","v":0},{"$f":"+[1]ITV_CSERAP!M138","v":0},{"$f":"+[1]ITV_CSERAP!U138","v":0},null,{"$f":"+[1]ITV_CX!M138","v":0},{"$f":"+[1]ITV_CCONAP!M138","v":0},{"$f":"+[1]ITV_CCONAP!U138","v":0},{"$f":"+[1]ITV_CENEGEN!M139","v":0},{"$f":"+[1]ITV_CENEGEN!U139","v":0},{"$f":"+[1]ITV_CPOTGEN!M139","v":0},{"$f":"+[1]ITV_CPOTGEN!U139","v":0},{"$f":"+[1]ITV_CPT!M138","v":0},{"$f":"+[1]ITV_CPT!U138","v":0},{"$f":"+[1]ITV_CPET!M138","v":0},{"$f":"+[1]ITV_CPET!U138","v":0},{"$f":"+[1]ITV_CPERDP!M138","v":0},{"$f":"+[1]ITV_CPERDP!U138","v":0},{"$f":"+[1]ITV_CPERDE!M138","v":0},{"$f":"+[1]ITV_CPERDE!U138","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+[1]ITV_CD!M139","v":0},{"$f":"+[1]ITV_CD!U139","v":0},null,{"$f":"+[1]ITV_CCOMF!M139","v":0},{"$f":"+[1]ITV_CCOMV!M139","v":0},{"$f":"+[1]ITV_CCOMV!U139","v":0},{"$f":"+[1]ITV_CSERAP!M139","v":0},{"$f":"+[1]ITV_CSERAP!U139","v":0},null,{"$f":"+[1]ITV_CX!M139","v":0},{"$f":"+[1]ITV_CCONAP!M139","v":0},{"$f":"+[1]ITV_CCONAP!U139","v":0},{"$f":"+[1]ITV_CENEGEN!M140","v":0},{"$f":"+[1]ITV_CENEGEN!U140","v":0},{"$f":"+[1]ITV_CPOTGEN!M140","v":0},{"$f":"+[1]ITV_CPOTGEN!U140","v":0},{"$f":"+[1]ITV_CPT!M139","v":0},{"$f":"+[1]ITV_CPT!U139","v":0},{"$f":"+[1]ITV_CPET!M139","v":0},{"$f":"+[1]ITV_CPET!U139","v":0},{"$f":"+[1]ITV_CPERDP!M139","v":0},{"$f":"+[1]ITV_CPERDP!U139","v":0},{"$f":"+[1]ITV_CPERDE!M139","v":0},{"$f":"+[1]ITV_CPERDE!U139","v":0}]
["BTS Prepago"]
["BTS Prep",{"$f":"+[1]ITV_CD!M141","v":4.9759999999999999E-2},{"$f":"+[1]ITV_CD!U141","v":0},{"$f":"+[1]ITV_CCOMF!M141","v":1.1209999999999999E-2},null,{"$f":"+[1]ITV_CCOMV!M141","v":8.8400000000000006E-3},{"$f":"+[1]ITV_CCOMV!U141","v":0},{"$f":"+[1]ITV_CSERAP!M141","v":1.4499999999999999E-3},{"$f":"+[1]ITV_CSERAP!U141","v":0},null,{"$f":"+[1]ITV_CX!M141","v":0},{"$f":"+[1]ITV_CCONAP!M141","v":2.16E-3},{"$f":"+[1]ITV_CCONAP!U141","v":0},{"$f":"+[1]ITV_CENEGEN!M142","v":4.3686890244913804E-2},{"$f":"+[1]ITV_CENEGEN!U142","v":0},{"$f":"+[1]ITV_CPOTGEN!M142","v":1.6893109755086198E-2},{"$f":"+[1]ITV_CPOTGEN!U142","v":0},{"$f":"+[1]ITV_CPT!M141","v":1.1310000000000001E-2},{"$f":"+[1]ITV_CPT!U141","v":0},{"$f":"+[1]ITV_CPET!M141","v":2.8600000000000001E-3},{"$f":"+[1]ITV_CPET!U141","v":0},{"$f":"+[1]ITV_CPERDP!M141","v":0},{"$f":"+[1]ITV_CPERDP!U141","v":0},{"$f":"+[1]ITV_CPERDE!M141","v":1.1270000000000001E-2},{"$f":"+[1]ITV_CPERDE!U141","v":0}]

{"sheet":"Resumen","index":2,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,17,4,17],[3,18,4,18],[3,19,4,19],[18,7,18,10],[27,2,27,5],[27,7,27,10],[3,15,4,15],[3,2,3,5],[3,7,3,10],[18,2,18,5],[3,12,3,13],[18,12,18,13],[27,12,27,13],[27,15,28,15],[18,15,19,15]]}
[{"$f":"+\"Resumen y Controles\"&\" - \"&PremisaCosto!A2","v":"Resumen y Controles - EDEMET"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recuperación costos 2026/2027","Cuatro años = 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Tres años = 2"]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP",null,null,"Checks",null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar en tres años"]
["Resumen siguiendo Regimen Tarifario","u.m.",{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+C5","v":"2026/2027"},{"$f":"+D5","v":"2027/2028"},{"$f":"+E5","v":"2028/2029"},{"$f":"+F5","v":"2029/2030"},null,"Permitido","Ingresos"]
["Sistema de Distribucion","$",{"$f":"+(Costos!E35)","v":187170394.50014156},{"$f":"+(Costos!F35)","v":222164825.49742457},{"$f":"+(Costos!G35)","v":225308969.262943},{"$f":"+(Costos!H35)","v":227150613.48103508},null,{"$f":"+CD!Z10+CD!AE10","v":209366216.81946158},{"$f":"+CD!AA10+CD!AF10","v":212544340.10662848},{"$f":"+CD!AB10+CD!AG10","v":215909032.24959087},{"$f":"+CD!AC10+CD!AH10","v":219213457.28684524},null,{"$f":"+SUMPRODUCT(C6:F6,PremisaCosto!$F$84:$I$84)","v":702912036.97048116},{"$f":"+SUMPRODUCT(H6:K6,PremisaCosto!$F$84:$I$84)","v":702912036.97048116},null,{"$f":"+IF(ROUND(M6-N6,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+N6-M6","v":0},{"$f":"IF($R$3=1,0,CD!Z4)","v":0},{"$f":"IF($R$3=1,0,CD!AA4)","v":0},{"$f":"+R6-S6","v":0}]
["Conexión","$",{"$f":"+Costos!E39","v":339774.25798368099},{"$f":"+Costos!F39","v":350308.70478605293},{"$f":"+Costos!G39","v":361154.65972059907},{"$f":"+Costos!H39","v":372356.87476605113},null,{"$f":"+CX!Z10+CX!AE10","v":339774.25798368064},{"$f":"+CX!AA10+CX!AF10","v":350308.70478605159},{"$f":"+CX!AB10+CX!AG10","v":361154.65972059907},{"$f":"+CX!AC10+CX!AH10","v":372356.87476605264},null,{"$f":"+SUMPRODUCT(C7:F7,PremisaCosto!$F$84:$I$84)","v":1165335.4286789726},{"$f":"+SUMPRODUCT(H7:K7,PremisaCosto!$F$84:$I$84)","v":1165335.4286789722},null,{"$f":"+IF(ROUND(M7-N7,0)=0,\"OK\",\"Error\")","v":"OK"},0,{"$f":"IF($R$3=1,0,CX!Z4)","v":0},{"$f":"IF($R$3=1,0,CX!AA4)","v":0},{"$f":"+R7-S7","v":0}]
["Comercializacion Fijo","$",{"$f":"+Costos!E41","v":22902651.138215207},{"$f":"+Costos!F41","v":23610748.20336663},{"$f":"+Costos!G41","v":24340930.219582275},{"$f":"+Costos!H41","v":25093871.304365888},null,{"$f":"+CCOMF!Z10+CCOMF!AE10","v":22902651.138160158},{"$f":"+CCOMF!AA10+CCOMF!AF10","v":23610748.203351587},{"$f":"+CCOMF!AB10+CCOMF!AG10","v":24340930.219607137},{"$f":"+CCOMF!AC10+CCOMF!AH10","v":25093871.304431543},null,{"$f":"+SUMPRODUCT(C8:F8,PremisaCosto!$F$84:$I$84)","v":78542550.635596022},{"$f":"+SUMPRODUCT(H8:K8,PremisaCosto!$F$84:$I$84)","v":78542550.635596007},null,"OK",{"$f":"+N8-M8","v":0},{"$f":"IF($R$3=1,0,CCOMF!Z4)","v":0},{"$f":"IF($R$3=1,0,CCOMF!AA4)","v":0},{"$f":"+R8-S8","v":0}]
["Comercializacion Variable","$",{"$f":"+Costos!E42","v":30890100.399379529},{"$f":"+Costos!F42","v":36996110.053191163},{"$f":"+Costos!G42","v":37739936.571965724},{"$f":"+Costos!H42","v":38465549.469056748},null,{"$f":"+CCOMV!Z10+CCOMV!AE10","v":34976219.211749882},{"$f":"+CCOMV!AA10+CCOMV!AF10","v":35502402.489376388},{"$f":"+CCOMV!AB10+CCOMV!AG10","v":36059897.315538637},{"$f":"+CCOMV!AC10+CCOMV!AH10","v":36608350.103832439},null,{"$f":"+SUMPRODUCT(C9:F9,PremisaCosto!$F$84:$I$84)","v":117406416.33964363},{"$f":"+SUMPRODUCT(H9:K9,PremisaCosto!$F$84:$I$84)","v":117406416.33964361},null,"OK",{"$f":"+N9-M9","v":0},{"$f":"IF($R$3=1,0,CCOMV!Z4)","v":0},{"$f":"IF($R$3=1,0,CCOMV!AA4)","v":0},{"$f":"+R9-S9","v":0}]
["Servicio Alumbrado Publico","$",{"$f":"+Costos!E43","v":5937017.3926588455},{"$f":"+Costos!F43","v":6646230.5675014406},{"$f":"+Costos!G43","v":6781716.4002296552},{"$f":"+Costos!H43","v":6909261.0955454838},null,{"$f":"+CSERAP!Z10+CSERAP!AE10","v":6393224.8435477661},{"$f":"+CSERAP!AA10+CSERAP!AF10","v":6489615.8136937395},{"$f":"+CSERAP!AB10+CSERAP!AG10","v":6591723.2032512119},{"$f":"+CSERAP!AC10+CSERAP!AH10","v":6692134.2391577698},null,{"$f":"+SUMPRODUCT(C10:F10,PremisaCosto!$F$84:$I$84)","v":21461363.100081284},{"$f":"+SUMPRODUCT(H10:K10,PremisaCosto!$F$84:$I$84)","v":21461363.100081287},null,"OK",{"$f":"+N10-M10","v":0},{"$f":"IF($R$3=1,0,CSERAP!Z4)","v":0},{"$f":"IF($R$3=1,0,CSERAP!AA4)","v":0},{"$f":"+R10-S10","v":0}]
["Consumo Alumbrado Publico","$",{"$f":"+Costos!E27","v":7538911.8730692938},{"$f":"+Costos!F27","v":7572134.3346034326},{"$f":"+Costos!G27","v":7605503.2008135989},{"$f":"+Costos!H27","v":7639019.1168756234},null,{"$f":"+CCONAP!Z10+CCONAP!AE10","v":7538911.8730692947},{"$f":"+CCONAP!AA10+CCONAP!AF10","v":7652404.9069437552},{"$f":"+CCONAP!AB10+CCONAP!AG10","v":7772644.4083108976},{"$f":"+CCONAP!AC10+CCONAP!AH10","v":7890918.9810336782},null,{"$f":"+SUMPRODUCT(C11:F11,PremisaCosto!$F$84:$I$84)","v":24931457.071614943},{"$f":"+SUMPRODUCT(H11:K11,PremisaCosto!$F$84:$I$84)","v":25306573.445378527},null,{"$f":"+IF(ROUND(C11-H11,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+H11-C11","v":0},null,null,{"$f":"+SUM(T6:T10)","v":0}]
["Generacion Energia","$",{"$f":"+Costos!E22+Costos!E23","v":391455182.70912278},{"$f":"+Costos!F22+Costos!F23","v":397505813.81258237},{"$f":"+Costos!G22+Costos!G23","v":403905853.87783605},{"$f":"+Costos!H22+Costos!H23","v":410207006.33789253},null,{"$f":"+CENEGEN!AE10+CENEGEN!Z10","v":391455182.7091229},{"$f":"+CENEGEN!AF10+CENEGEN!AA10","v":396576675.25746447},{"$f":"+CENEGEN!AG10+CENEGEN!AB10","v":402048646.38433015},{"$f":"+CENEGEN!AH10+CENEGEN!AC10","v":407348488.55012274},null,{"$f":"+SUMPRODUCT(C12:F12,PremisaCosto!$F$84:$I$84)","v":1314745563.2292552},{"$f":"+SUMPRODUCT(H12:K12,PremisaCosto!$F$84:$I$84)","v":1310503764.6538196},null,{"$f":"+IF(ROUND(C12-H12,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Energia Distribucion","$",{"$f":"+Costos!E11+Costos!E12","v":40664627.284116238},{"$f":"+Costos!F11+Costos!F12","v":65580199.037034929},{"$f":"+Costos!G11+Costos!G12","v":66520994.013190687},{"$f":"+Costos!H11+Costos!H12","v":67445067.614008382},null,{"$f":"+CPERDE!AY10+CPERDE!AT10","v":40664627.284116231},{"$f":"+CPERDE!AZ10+CPERDE!AU10","v":65373191.336472496},{"$f":"+CPERDE!BA10+CPERDE!AV10","v":66306169.84320721},{"$f":"+CPERDE!BB10+CPERDE!AW10","v":67222565.9019178},null,{"$f":"+SUMPRODUCT(C13:F13,PremisaCosto!$F$84:$I$84)","v":193897668.39147812},{"$f":"+SUMPRODUCT(H13:K13,PremisaCosto!$F$84:$I$84)","v":193397262.18088233},null,{"$f":"+IF(ROUND(C13-H13,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Generacion Potencia","$",{"$f":"+Costos!E24","v":185954969.90562353},{"$f":"+Costos!F24","v":188883553.41790786},{"$f":"+Costos!G24","v":191976015.83168095},{"$f":"+Costos!H24","v":195008112.77276608},null,{"$f":"+CPOTGEN!AE10+CPOTGEN!Z10","v":185954969.90562353},{"$f":"+CPOTGEN!AF10+CPOTGEN!AA10","v":188485713.14690751},{"$f":"+CPOTGEN!AG10+CPOTGEN!AB10","v":191181078.88492474},{"$f":"+CPOTGEN!AH10+CPOTGEN!AC10","v":193786339.67166415},null,{"$f":"+SUMPRODUCT(C14:F14,PremisaCosto!$F$84:$I$84)","v":624781520.81990409},{"$f":"+SUMPRODUCT(H14:K14,PremisaCosto!$F$84:$I$84)","v":622967017.11816847},null,{"$f":"+IF(ROUND(C14-H14,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Potencia Distribucion","$",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0},null,{"$f":"+CPERDP!AY10+CPERDP!AT10","v":0},{"$f":"+CPERDP!AZ10+CPERDP!AU10","v":0},{"$f":"+CPERDP!BA10+CPERDP!AV10","v":0},{"$f":"+CPERDP!BB10+CPERDP!AW10","v":0},null,{"$f":"+SUMPRODUCT(C15:F15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(H15:K15,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+IF(ROUND(C15-H15,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Sistema Transmision","$",{"$f":"+Costos!E18","v":50743922.459875651},{"$f":"+Costos!F18","v":49001866.030162364},{"$f":"+Costos!G18","v":49002572.308820605},{"$f":"+Costos!H18","v":49003362.452416398},null,{"$f":"+CPT!Z10+CPT!AE10","v":50743922.459875643},{"$f":"+CPT!AA10+CPT!AF10","v":51484657.093755513},{"$f":"+CPT!AB10+CPT!AG10","v":52271572.222217597},{"$f":"+CPT!AC10+CPT!AH10","v":53050007.009285957},null,{"$f":"+SUMPRODUCT(C16:F16,PremisaCosto!$F$84:$I$84)","v":162732920.34319353},{"$f":"+SUMPRODUCT(H16:K16,PremisaCosto!$F$84:$I$84)","v":170237291.91582948},null,{"$f":"+IF(ROUND(C16-H16,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdida Energia Transmision","$",{"$f":"+Costos!E20","v":10950956.857025106},{"$f":"+Costos!F20","v":10581012.462589938},{"$f":"+Costos!G20","v":10581283.493058074},{"$f":"+Costos!H20","v":10581546.838233698},null,{"$f":"+CPET!Z10+CPET!AE10","v":10950956.857025107},{"$f":"+CPET!AA10+CPET!AF10","v":11115865.888514107},{"$f":"+CPET!AB10+CPET!AG10","v":11290573.133345556},{"$f":"+CPET!AC10+CPET!AH10","v":11462415.819429591},null,{"$f":"+SUMPRODUCT(C17:F17,PremisaCosto!$F$84:$I$84)","v":35133373.134206131},{"$f":"+SUMPRODUCT(H17:K17,PremisaCosto!$F$84:$I$84)","v":36760320.310697854},null,"OK",0]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP sin Pérdidas",null,null,"Checks"]
["Resumen Económico","u.m.",{"$f":"+C5","v":"2026/2027"},{"$f":"+D5","v":"2027/2028"},{"$f":"+E5","v":"2028/2029"},{"$f":"+F5","v":"2029/2030"},null,{"$f":"+H5","v":"2026/2027"},{"$f":"+I5","v":"2027/2028"},{"$f":"+J5","v":"2028/2029"},{"$f":"+K5","v":"2029/2030"},null,"Permitido","Ingresos"]
["Distribución","$",{"$f":"+SUM(C22:C24)","v":247239937.68837884},{"$f":"+SUM(D22:D24)","v":289768223.02626985},{"$f":"+SUM(E22:E24)","v":294532707.11444122},{"$f":"+SUM(F22:F24)","v":297991652.22476923},null,{"$f":"+SUM(H22:H24)","v":273978086.27090305},{"$f":"+SUM(I22:I24)","v":278497415.31783628},{"$f":"+SUM(J22:J24)","v":283262737.64770842},{"$f":"+SUM(K22:K24)","v":287980169.80903304},null,{"$f":"+SUM(M22:M24)","v":921487702.47448111},{"$f":"+SUM(N22:N24)","v":921487702.47448111},null,{"$f":"+IF(ROUND(M21-N21,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Sistema de Distribución","$",{"$f":"+C6+C7","v":187510168.75812525},{"$f":"+D6+D7","v":222515134.20221063},{"$f":"+E6+E7","v":225670123.9226636},{"$f":"+F6+F7","v":227522970.35580114},null,{"$f":"+H6+H7","v":209705991.07744527},{"$f":"+I6+I7","v":212894648.81141454},{"$f":"+J6+J7","v":216270186.90931147},{"$f":"+K6+K7","v":219585814.16161129},null,{"$f":"+M6+M7","v":704077372.39916015},{"$f":"+N6+N7","v":704077372.39916015},null,{"$f":"+IF(ROUND(M22-N22,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Comercialización","$",{"$f":"+C8+C9","v":53792751.537594736},{"$f":"+D8+D9","v":60606858.256557792},{"$f":"+E8+E9","v":62080866.791547999},{"$f":"+F8+F9","v":63559420.773422636},null,{"$f":"+H8+H9","v":57878870.349910036},{"$f":"+I8+I9","v":59113150.692727976},{"$f":"+J8+J9","v":60400827.535145774},{"$f":"+K8+K9","v":61702221.408263981},null,{"$f":"+M8+M9","v":195948966.97523963},{"$f":"+N8+N9","v":195948966.97523963},null,{"$f":"+IF(ROUND(M23-N23,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Alumbrado Público","$",{"$f":"+C10","v":5937017.3926588455},{"$f":"+D10","v":6646230.5675014406},{"$f":"+E10","v":6781716.4002296552},{"$f":"+F10","v":6909261.0955454838},null,{"$f":"+H10","v":6393224.8435477661},{"$f":"+I10","v":6489615.8136937395},{"$f":"+J10","v":6591723.2032512119},{"$f":"+K10","v":6692134.2391577698},null,{"$f":"+M10","v":21461363.100081284},{"$f":"+N10","v":21461363.100081287},null,{"$f":"+IF(ROUND(M24-N24,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Transmisión","$",{"$f":"+C16+C17","v":61694879.31690076},{"$f":"+D16+D17","v":59582878.492752299},{"$f":"+E16+E17","v":59583855.801878676},{"$f":"+F16+F17","v":59584909.2906501},null,{"$f":"+H16+H17","v":61694879.316900752},{"$f":"+I16+I17","v":62600522.982269622},{"$f":"+J16+J17","v":63562145.355563149},{"$f":"+K16+K17","v":64512422.828715548}]
["Generación","$",{"$f":"+C11+C12+C13+C14+C15","v":625613691.77193189},{"$f":"+D11+D12+D13+D14+D15","v":659541700.60212862},{"$f":"+E11+E12+E13+E14+E15","v":670008366.92352128},{"$f":"+F11+F12+F13+F14+F15","v":680299205.8415426},null,{"$f":"+H11+H12+H13+H14+H15","v":625613691.77193189},{"$f":"+I11+I12+I13+I14+I15","v":658087984.64778829},{"$f":"+J11+J12+J13+J14+J15","v":667308539.52077305},{"$f":"+K11+K12+K13+K14+K15","v":676248313.10473835}]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP de Pérdidas",null,null,"Check"]
["Cierre Pérdidas Permitidas","u.m.",{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+C29","v":"2026/2027"},{"$f":"+D29","v":"2027/2028"},{"$f":"+E29","v":"2028/2029"},{"$f":"+F29","v":"2029/2030"},null,"Permitido","Ingresos"]
["Pérdidas","$",{"$f":"+PremisaCosto!F33","v":58179372.727719776},{"$f":"+PremisaCosto!G33","v":64971800.457972072},{"$f":"+PremisaCosto!H33","v":65976551.485340647},{"$f":"+PremisaCosto!I33","v":66966676.371699676},null,{"$f":"+H13+H15","v":40664627.284116231},{"$f":"+I13+I15","v":65373191.336472496},{"$f":"+J13+J15","v":66306169.84320721},{"$f":"+K13+K15","v":67222565.9019178},null,{"$f":"+SUMPRODUCT(C30:F30,PremisaCosto!$F$84:$I$84)","v":209282574.81416199},{"$f":"+SUMPRODUCT(H30:K30,PremisaCosto!$F$84:$I$84)","v":193397262.18088233},null,{"$f":"+IF(ROUND(M30-N30,)=0,\"OK\",IF(P32=1,\"Abtsmo Proy\", \"Error\"))","v":"Abtsmo Proy"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Pliegos","index":3,"n_rows":1925,"n_cols":9,"rows_kept":1925,"cut":false,"hidden":false,"merged":[]}
["Pliegos Tarifarios: Vigente vs Nuevo"]
[]
[null,"Componente",{"$f":"+[1]PliegoVig!C5","v":"Ene-Jun/2026"},"Nuevo","Diff"]
[{"$f":"+[1]PliegoVig!A5","v":"BTS (0-300)"}]
[{"$f":"+[1]PliegoVig!A6","v":"Comercialización"},null,{"$f":"+[1]PliegoVig!C6","v":0}]
[{"$f":"+[1]PliegoVig!A7","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B7","v":"BTS1CCCOF"},{"$f":"+[1]PliegoVig!C7","v":3.16},{"$f":"+SUMIF($F$472:$F$1925,B6,$G$472:$G$1925)","v":3.16},{"$f":"+IF(C6=0,\"\",D6/C6-1)","v":0}]
[{"$f":"+[1]PliegoVig!A8","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B8","v":"BTS1EtCCOV"},{"$f":"+[1]PliegoVig!C8","v":8.7100000000000007E-3},7.8265251023074307E-3,{"$f":"+IF(C7=0,\"\",D7/C7-1)","v":-0.10143225002210909},null,{"$f":"+SUM(C7:C10,C14:C16,C17:C18,C21:C22)","v":0.15430000000000002},{"$f":"+SUM(D7:D10,D14:D16,D17:D18,D21:D22)","v":0.14517922592043708},{"$f":"+H7/G7-1","v":-5.9110655084659292E-2}]
[{"$f":"+[1]PliegoVig!A9","v":"Distribución"},{"$f":"+[1]PliegoVig!B9","v":""},{"$f":"+[1]PliegoVig!C9","v":0},0,""]
[{"$f":"+[1]PliegoVig!A10","v":"  - Energía"},{"$f":"+[1]PliegoVig!B10","v":"BTS1EtCD"},{"$f":"+[1]PliegoVig!C10","v":4.9070000000000003E-2},4.393882521226794E-2,-0.10456846928331087]
[{"$f":"+[1]PliegoVig!A11","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B11","v":"BTS1EtCPEP"},{"$f":"+[1]PliegoVig!C11","v":9.3600000000000003E-3},8.892492759173724E-3,-4.9947354789132037E-2]
[{"$f":"+[1]PliegoVig!A12","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B12","v":"BTS1EtCPP"},{"$f":"+[1]PliegoVig!C12","v":0},0,""]
[{"$f":"+[1]PliegoVig!A13","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B13","v":"BTS1CxCX"},{"$f":"+[1]PliegoVig!C13","v":16.66},16.659999999999975,-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A14","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B14","v":""},{"$f":"+[1]PliegoVig!C14","v":0},0,""]
[{"$f":"+[1]PliegoVig!A15","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B15","v":"BTS1EtCSAP"},{"$f":"+[1]PliegoVig!C15","v":1.42E-3},1.4134017298146719E-3,-4.6466691445972153E-3]
[{"$f":"+[1]PliegoVig!A16","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B16","v":"BTS1EtCCAP"},{"$f":"+[1]PliegoVig!C16","v":2.1199999999999999E-3},1.6806693305420606E-3,-0.20723144785751857]
[{"$f":"+[1]PliegoVig!A17","v":"Transmisión"},{"$f":"+[1]PliegoVig!B17","v":""},{"$f":"+[1]PliegoVig!C17","v":0},0,""]
[{"$f":"+[1]PliegoVig!A18","v":"  - Energía"},{"$f":"+[1]PliegoVig!B18","v":"BTS1EtCUCOST"},{"$f":"+[1]PliegoVig!C18","v":1.116E-2},1.312211017323639E-2,0.17581632376670164]
[{"$f":"+[1]PliegoVig!A19","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B19","v":"BTS1EtCPST"},{"$f":"+[1]PliegoVig!C19","v":2.8300000000000001E-3},2.4372753538102663E-3,-0.13877195978435819]
[{"$f":"+[1]PliegoVig!A20","v":"  - Capacidad Transmision costo pérdidas"},null,{"$f":"+[1]PliegoVig!C20","v":0},0,""]
[{"$f":"+[1]PliegoVig!A21","v":"Generación"},{"$f":"+[1]PliegoVig!B21","v":""},{"$f":"+[1]PliegoVig!C21","v":0},0,""]
[{"$f":"+[1]PliegoVig!A22","v":"  - Energía"},{"$f":"+[1]PliegoVig!B22","v":"BTS1EtCEGP"},{"$f":"+[1]PliegoVig!C22","v":5.0213241461758797E-2},4.6356493744591221E-2,-7.6807383966732812E-2]
[{"$f":"+[1]PliegoVig!A23","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B23","v":"BTS1EtCPG"},{"$f":"+[1]PliegoVig!C23","v":1.9416758538241197E-2},1.9511432514693405E-2,4.8758898796494865E-3]
[{"$f":"+[1]PliegoVig!A24","v":"BTS (301-750)"},{"$f":"+[1]PliegoVig!B24","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A25","v":"Comercialización"},{"$f":"+[1]PliegoVig!B25","v":0},{"$f":"+[1]PliegoVig!C25","v":0},{"$f":"+SUMIF($F$472:$F$1925,B24,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A26","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B26","v":"BTS2CCCOF"},{"$f":"+[1]PliegoVig!C26","v":3.16},3.16,0]
[{"$f":"+[1]PliegoVig!A27","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B27","v":"BTS2EtCCOV"},{"$f":"+[1]PliegoVig!C27","v":8.7100000000000007E-3},7.8265251023074307E-3,-0.10143225002210909]
[{"$f":"+[1]PliegoVig!A28","v":"Distribución"},{"$f":"+[1]PliegoVig!B28","v":""},{"$f":"+[1]PliegoVig!C28","v":0},0,""]
[{"$f":"+[1]PliegoVig!A29","v":"  - Energía"},{"$f":"+[1]PliegoVig!B29","v":"BTS2EtCD"},{"$f":"+[1]PliegoVig!C29","v":4.9070000000000003E-2},4.393882521226794E-2,-0.10456846928331087]
[{"$f":"+[1]PliegoVig!A30","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B30","v":"BTS2EtCPEP"},{"$f":"+[1]PliegoVig!C30","v":9.3600000000000003E-3},8.892492759173724E-3,-4.9947354789132037E-2]
[{"$f":"+[1]PliegoVig!A31","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B31","v":"BTS2EtCPP"},{"$f":"+[1]PliegoVig!C31","v":0},0,""]
[{"$f":"+[1]PliegoVig!A32","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B32","v":"BTS2CxCX"},{"$f":"+[1]PliegoVig!C32","v":16.66},16.659999999999975,-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A33","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B33","v":""},{"$f":"+[1]PliegoVig!C33","v":0},0,""]
[{"$f":"+[1]PliegoVig!A34","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B34","v":"BTS2EtCSAP"},{"$f":"+[1]PliegoVig!C34","v":1.42E-3},1.4134017298146719E-3,-4.6466691445972153E-3]
[{"$f":"+[1]PliegoVig!A35","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B35","v":"BTS2EtCCAP"},{"$f":"+[1]PliegoVig!C35","v":2.1199999999999999E-3},1.6806693305420606E-3,-0.20723144785751857]
[{"$f":"+[1]PliegoVig!A36","v":"Transmisión"},{"$f":"+[1]PliegoVig!B36","v":""},{"$f":"+[1]PliegoVig!C36","v":0},0,""]
[{"$f":"+[1]PliegoVig!A37","v":"  - Energía"},{"$f":"+[1]PliegoVig!B37","v":"BTS2EtCUCOST"},{"$f":"+[1]PliegoVig!C37","v":1.116E-2},1.312211017323639E-2,0.17581632376670164]
[{"$f":"+[1]PliegoVig!A38","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B38","v":"BTS2EtCPST"},{"$f":"+[1]PliegoVig!C38","v":2.8300000000000001E-3},2.4372753538102663E-3,-0.13877195978435819]
[{"$f":"+[1]PliegoVig!A39","v":"Generación"},{"$f":"+[1]PliegoVig!B39","v":""},{"$f":"+[1]PliegoVig!C39","v":0},0,""]
[{"$f":"+[1]PliegoVig!A40","v":"  - Energía"},{"$f":"+[1]PliegoVig!B40","v":"BTS2EtCEGP"},{"$f":"+[1]PliegoVig!C40","v":9.9654859077990071E-2},9.2000630052636242E-2,-7.6807383966732812E-2]
[{"$f":"+[1]PliegoVig!A41","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B41","v":"BTS2EtCPG"},{"$f":"+[1]PliegoVig!C41","v":3.8535140922009929E-2},3.8723034025642422E-2,4.8758898796494865E-3]
[{"$f":"+[1]PliegoVig!A42","v":"BTS (750-más)"},{"$f":"+[1]PliegoVig!B42","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A43","v":"Comercialización"},{"$f":"+[1]PliegoVig!B43","v":0},{"$f":"+[1]PliegoVig!C43","v":0},{"$f":"+SUMIF($F$472:$F$1925,B42,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A44","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B44","v":"BTS3CCCOF"},{"$f":"+[1]PliegoVig!C44","v":3.16},3.16,0]
[{"$f":"+[1]PliegoVig!A45","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B45","v":"BTS3EtCCOV"},{"$f":"+[1]PliegoVig!C45","v":8.7100000000000007E-3},7.8265251023074307E-3,-0.10143225002210909]
[{"$f":"+[1]PliegoVig!A46","v":"Distribución"},{"$f":"+[1]PliegoVig!B46","v":""},{"$f":"+[1]PliegoVig!C46","v":0},0,""]
[{"$f":"+[1]PliegoVig!A47","v":"  - Energía"},{"$f":"+[1]PliegoVig!B47","v":"BTS3EtCD"},{"$f":"+[1]PliegoVig!C47","v":4.9070000000000003E-2},4.393882521226794E-2,-0.10456846928331087]
[{"$f":"+[1]PliegoVig!A48","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B48","v":"BTS3EtCPEP"},{"$f":"+[1]PliegoVig!C48","v":9.3600000000000003E-3},8.892492759173724E-3,-4.9947354789132037E-2]
[{"$f":"+[1]PliegoVig!A49","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B49","v":"BTS3EtCPP"},{"$f":"+[1]PliegoVig!C49","v":0},0,""]
[{"$f":"+[1]PliegoVig!A50","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B50","v":"BTS3CxCX"},{"$f":"+[1]PliegoVig!C50","v":16.66},16.659999999999975,-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A51","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B51","v":""},{"$f":"+[1]PliegoVig!C51","v":0},0,""]
[{"$f":"+[1]PliegoVig!A52","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B52","v":"BTS3EtCSAP"},{"$f":"+[1]PliegoVig!C52","v":1.42E-3},1.4134017298146719E-3,-4.6466691445972153E-3]
[{"$f":"+[1]PliegoVig!A53","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B53","v":"BTS3EtCCAP"},{"$f":"+[1]PliegoVig!C53","v":2.1199999999999999E-3},1.6806693305420606E-3,-0.20723144785751857]
[{"$f":"+[1]PliegoVig!A54","v":"Transmisión"},{"$f":"+[1]PliegoVig!B54","v":""},{"$f":"+[1]PliegoVig!C54","v":0},0,""]
[{"$f":"+[1]PliegoVig!A55","v":"  - Energía"},{"$f":"+[1]PliegoVig!B55","v":"BTS3EtCUCOST"},{"$f":"+[1]PliegoVig!C55","v":1.116E-2},1.312211017323639E-2,0.17581632376670164]
[{"$f":"+[1]PliegoVig!A56","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B56","v":"BTS3EtCPST"},{"$f":"+[1]PliegoVig!C56","v":2.8300000000000001E-3},2.4372753538102663E-3,-0.13877195978435819]
[{"$f":"+[1]PliegoVig!A57","v":"Generación"},{"$f":"+[1]PliegoVig!B57","v":""},{"$f":"+[1]PliegoVig!C57","v":0},0,""]
[{"$f":"+[1]PliegoVig!A58","v":"  - Energía"},{"$f":"+[1]PliegoVig!B58","v":"BTS3EtCEGP"},{"$f":"+[1]PliegoVig!C58","v":0.17829558838152013},0.16460117066512617,-7.6807383966732812E-2]
[{"$f":"+[1]PliegoVig!A59","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B59","v":"BTS3EtCPG"},{"$f":"+[1]PliegoVig!C59","v":6.8944411618479889E-2},6.9280576977348823E-2,4.8758898796494865E-3]
[{"$f":"+[1]PliegoVig!A60","v":"BTD (0-10,000)"},{"$f":"+[1]PliegoVig!B60","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A61","v":"Comercialización"},{"$f":"+[1]PliegoVig!B61","v":""},{"$f":"+[1]PliegoVig!C61","v":0},{"$f":"+SUMIF($F$472:$F$1925,B60,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A62","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B62","v":"BTD1CCCOF"},{"$f":"+[1]PliegoVig!C62","v":5.66},5.66,0]
[{"$f":"+[1]PliegoVig!A63","v":"  - Energía"},{"$f":"+[1]PliegoVig!B63","v":"BTD1EtCCOV"},{"$f":"+[1]PliegoVig!C63","v":8.1200000000000005E-3},7.2986454169202512E-3,-0.10115204225120067]
[{"$f":"+[1]PliegoVig!A64","v":"Distribución"},{"$f":"+[1]PliegoVig!B64","v":""},{"$f":"+[1]PliegoVig!C64","v":0},0,""]
[{"$f":"+[1]PliegoVig!A65","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B65","v":"BTD1PpCD"},{"$f":"+[1]PliegoVig!C65","v":16.02},14.355368789727196,-0.10390956368744098]
[{"$f":"+[1]PliegoVig!A66","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B66","v":"BTD1EtCPEP"},{"$f":"+[1]PliegoVig!C66","v":8.1099999999999992E-3},7.9418137387726497E-3,-2.0738133320265084E-2]
[{"$f":"+[1]PliegoVig!A67","v":"  - Pérdidas Potencia en Distribución"},"BTD1PpCPEP",{"$f":"+[1]PliegoVig!C67","v":0.25},0.19216792153703174,-0.23132831385187302]
[{"$f":"+[1]PliegoVig!A68","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B68","v":"BTD1CxCX"},{"$f":"+[1]PliegoVig!C68","v":71.69},71.689999999999898,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A69","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B69","v":""},{"$f":"+[1]PliegoVig!C69","v":0},0,""]
[{"$f":"+[1]PliegoVig!A70","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B70","v":"BTD1EtCSAP"},{"$f":"+[1]PliegoVig!C70","v":1.34E-3},1.3476660485478784E-3,5.7209317521480507E-3]
[{"$f":"+[1]PliegoVig!A71","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B71","v":"BTD1EtCCAP"},{"$f":"+[1]PliegoVig!C71","v":1.99E-3},1.5780773470406319E-3,-0.20699630801978297]
[{"$f":"+[1]PliegoVig!A72","v":"Transmisión"},{"$f":"+[1]PliegoVig!B72","v":""},{"$f":"+[1]PliegoVig!C72","v":0},0,{"$f":"+IF(C71=0,\"\",D71/C71-1)","v":""}]
[{"$f":"+[1]PliegoVig!A73","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B73","v":"BTD1PpCUCOST"},{"$f":"+[1]PliegoVig!C73","v":1.0900000000000001},1.274818162711995,0.1695579474421971]
[{"$f":"+[1]PliegoVig!A74","v":"  - Energía"},{"$f":"+[1]PliegoVig!B74","v":"BTD1EtCUCOST"},{"$f":"+[1]PliegoVig!C74","v":3.7699999999999999E-3},4.5813050052603893E-3,0.21520026664731806]
[{"$f":"+[1]PliegoVig!A75","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B75","v":"BTD1EtCPST"},{"$f":"+[1]PliegoVig!C75","v":2.64E-3},2.2954880424926319E-3,-0.13049695360127578]
[{"$f":"+[1]PliegoVig!A76","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B76","v":"BTD1PpCPST"},{"$f":"+[1]PliegoVig!C76","v":0},0,""]
[{"$f":"+[1]PliegoVig!A77","v":"Generación"},{"$f":"+[1]PliegoVig!B77","v":""},{"$f":"+[1]PliegoVig!C77","v":0},0,""]
[{"$f":"+[1]PliegoVig!A78","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B78","v":"BTD1PpCPG"},{"$f":"+[1]PliegoVig!C78","v":1.07},1.8172218214395226,0.69833815087805839]
[{"$f":"+[1]PliegoVig!A79","v":"  - Energía"},{"$f":"+[1]PliegoVig!B79","v":"BTD1EtCEGP"},{"$f":"+[1]PliegoVig!C79","v":9.3689999999999996E-2},7.8635721165479067E-2,-0.16068181059366982]
[{"$f":"+[1]PliegoVig!A80","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B80","v":"BTD1EtCPG"},{"$f":"+[1]PliegoVig!C80","v":1.975E-2},3.545802896404418E-2,0.79534323868578127]
[{"$f":"+[1]PliegoVig!A81","v":"BTD (10,001-30,000)"},{"$f":"+[1]PliegoVig!B81","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A82","v":"Comercialización"},{"$f":"+[1]PliegoVig!B82","v":""},{"$f":"+[1]PliegoVig!C82","v":0},{"$f":"+SUMIF($F$472:$F$1925,B81,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A83","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B83","v":"BTD2CCCOF"},{"$f":"+[1]PliegoVig!C83","v":5.66},5.66,0]
[{"$f":"+[1]PliegoVig!A84","v":"  - Energía"},{"$f":"+[1]PliegoVig!B84","v":"BTD2EtCCOV"},{"$f":"+[1]PliegoVig!C84","v":8.1200000000000005E-3},7.2986454169202512E-3,-0.10115204225120067]
[{"$f":"+[1]PliegoVig!A85","v":"Distribución"},{"$f":"+[1]PliegoVig!B85","v":""},{"$f":"+[1]PliegoVig!C85","v":0},0,""]
[{"$f":"+[1]PliegoVig!A86","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B86","v":"BTD2PpCD"},{"$f":"+[1]PliegoVig!C86","v":16.02},14.355368789727196,-0.10390956368744098]
[{"$f":"+[1]PliegoVig!A87","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B87","v":"BTD2EtCPEP"},{"$f":"+[1]PliegoVig!C87","v":8.1099999999999992E-3},7.9418137387726497E-3,-2.0738133320265084E-2]
[{"$f":"+[1]PliegoVig!A88","v":"  - Pérdidas Potencia en Distribución"},"BTD2PpCPEP",{"$f":"+[1]PliegoVig!C88","v":0.25},0.19216792153703174,-0.23132831385187302]
[{"$f":"+[1]PliegoVig!A89","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B89","v":"BTD2CxCX"},{"$f":"+[1]PliegoVig!C89","v":71.69},71.689999999999898,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A90","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B90","v":""},{"$f":"+[1]PliegoVig!C90","v":0},0,""]
[{"$f":"+[1]PliegoVig!A91","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B91","v":"BTD2EtCSAP"},{"$f":"+[1]PliegoVig!C91","v":1.34E-3},1.3476660485478784E-3,5.7209317521480507E-3]
[{"$f":"+[1]PliegoVig!A92","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B92","v":"BTD2EtCCAP"},{"$f":"+[1]PliegoVig!C92","v":1.99E-3},1.5780773470406319E-3,-0.20699630801978297]
[{"$f":"+[1]PliegoVig!A93","v":"Transmisión"},{"$f":"+[1]PliegoVig!B93","v":""},{"$f":"+[1]PliegoVig!C93","v":0},0,""]
[{"$f":"+[1]PliegoVig!A94","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B94","v":"BTD2PpCUCOST"},{"$f":"+[1]PliegoVig!C94","v":1.0900000000000001},1.274818162711995,0.1695579474421971]
[{"$f":"+[1]PliegoVig!A95","v":"  - Energía"},{"$f":"+[1]PliegoVig!B95","v":"BTD2EtCUCOST"},{"$f":"+[1]PliegoVig!C95","v":3.7699999999999999E-3},4.5813050052603893E-3,0.21520026664731806]
[{"$f":"+[1]PliegoVig!A96","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B96","v":"BTD2EtCPST"},{"$f":"+[1]PliegoVig!C96","v":2.64E-3},2.2954880424926319E-3,-0.13049695360127578]
[{"$f":"+[1]PliegoVig!A97","v":"Generación"},{"$f":"+[1]PliegoVig!B97","v":""},{"$f":"+[1]PliegoVig!C97","v":0},0,""]
[{"$f":"+[1]PliegoVig!A98","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B98","v":"BTD2PpCPG"},{"$f":"+[1]PliegoVig!C98","v":1.07},1.8172218214395226,0.69833815087805839]
[{"$f":"+[1]PliegoVig!A99","v":"  - Energía"},{"$f":"+[1]PliegoVig!B99","v":"BTD2EtCEGP"},{"$f":"+[1]PliegoVig!C99","v":9.869E-2},8.2832312112510728E-2,-0.16068181059366982]
[{"$f":"+[1]PliegoVig!A100","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B100","v":"BTD2EtCPG"},{"$f":"+[1]PliegoVig!C100","v":2.0820000000000002E-2},3.7379046229437968E-2,0.79534323868578127]
[{"$f":"+[1]PliegoVig!A101","v":"BTD (30,001-50,000)"},{"$f":"+[1]PliegoVig!B101","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A102","v":"Comercialización"},{"$f":"+[1]PliegoVig!B102","v":""},{"$f":"+[1]PliegoVig!C102","v":0},{"$f":"+SUMIF($F$472:$F$1925,B101,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A103","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B103","v":"BTD3CCCOF"},{"$f":"+[1]PliegoVig!C103","v":5.66},5.66,0]
[{"$f":"+[1]PliegoVig!A104","v":"  - Energía"},{"$f":"+[1]PliegoVig!B104","v":"BTD3EtCCOV"},{"$f":"+[1]PliegoVig!C104","v":8.1200000000000005E-3},7.2986454169202512E-3,-0.10115204225120067]
[{"$f":"+[1]PliegoVig!A105","v":"Distribución"},{"$f":"+[1]PliegoVig!B105","v":""},{"$f":"+[1]PliegoVig!C105","v":0},0,""]
[{"$f":"+[1]PliegoVig!A106","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B106","v":"BTD3PpCD"},{"$f":"+[1]PliegoVig!C106","v":16.02},14.355368789727196,-0.10390956368744098]
[{"$f":"+[1]PliegoVig!A107","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B107","v":"BTD3EtCPEP"},{"$f":"+[1]PliegoVig!C107","v":8.1099999999999992E-3},7.9418137387726497E-3,-2.0738133320265084E-2]
[{"$f":"+[1]PliegoVig!A108","v":"  - Pérdidas Potencia en Distribución"},"BTD3PpCPEP",{"$f":"+[1]PliegoVig!C108","v":0.25},0.19216792153703174,-0.23132831385187302]
[{"$f":"+[1]PliegoVig!A109","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B109","v":"BTD3CxCX"},{"$f":"+[1]PliegoVig!C109","v":71.69},71.689999999999898,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A110","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B110","v":""},{"$f":"+[1]PliegoVig!C110","v":0},0,""]
[{"$f":"+[1]PliegoVig!A111","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B111","v":"BTD3EtCSAP"},{"$f":"+[1]PliegoVig!C111","v":1.34E-3},1.3476660485478784E-3,5.7209317521480507E-3]
[{"$f":"+[1]PliegoVig!A112","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B112","v":"BTD3EtCCAP"},{"$f":"+[1]PliegoVig!C112","v":1.99E-3},1.5780773470406319E-3,-0.20699630801978297]
[{"$f":"+[1]PliegoVig!A113","v":"Transmisión"},{"$f":"+[1]PliegoVig!B113","v":""},{"$f":"+[1]PliegoVig!C113","v":0},0,""]
[{"$f":"+[1]PliegoVig!A114","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B114","v":"BTD3PpCUCOST"},{"$f":"+[1]PliegoVig!C114","v":1.0900000000000001},1.274818162711995,0.1695579474421971]
[{"$f":"+[1]PliegoVig!A115","v":"  - Energía"},{"$f":"+[1]PliegoVig!B115","v":"BTD3EtCUCOST"},{"$f":"+[1]PliegoVig!C115","v":3.7699999999999999E-3},4.5813050052603893E-3,0.21520026664731806]
[{"$f":"+[1]PliegoVig!A116","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B116","v":"BTD3EtCPST"},{"$f":"+[1]PliegoVig!C116","v":2.64E-3},2.2954880424926319E-3,-0.13049695360127578]
[{"$f":"+[1]PliegoVig!A117","v":"Generación"},{"$f":"+[1]PliegoVig!B117","v":""},{"$f":"+[1]PliegoVig!C117","v":0},0,""]
[{"$f":"+[1]PliegoVig!A118","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B118","v":"BTD3PpCPG"},{"$f":"+[1]PliegoVig!C118","v":1.07},1.8172218214395226,0.69833815087805839]
[{"$f":"+[1]PliegoVig!A119","v":"  - Energía"},{"$f":"+[1]PliegoVig!B119","v":"BTD3EtCEGP"},{"$f":"+[1]PliegoVig!C119","v":0.10843999999999999},9.1015664459222434E-2,-0.16068181059366993]
[{"$f":"+[1]PliegoVig!A120","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B120","v":"BTD3EtCPG"},{"$f":"+[1]PliegoVig!C120","v":2.2859999999999998E-2},4.1041546436356956E-2,0.79534323868578127]
[{"$f":"+[1]PliegoVig!A121","v":"BTD (50,001-más)"},{"$f":"+[1]PliegoVig!B121","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A122","v":"Comercialización"},{"$f":"+[1]PliegoVig!B122","v":""},{"$f":"+[1]PliegoVig!C122","v":0},{"$f":"+SUMIF($F$472:$F$1925,B121,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A123","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B123","v":"BTD4CCCOF"},{"$f":"+[1]PliegoVig!C123","v":5.66},5.66,0]
[{"$f":"+[1]PliegoVig!A124","v":"  - Energía"},{"$f":"+[1]PliegoVig!B124","v":"BTD4EtCCOV"},{"$f":"+[1]PliegoVig!C124","v":8.1200000000000005E-3},7.2986454169202512E-3,-0.10115204225120067]
[{"$f":"+[1]PliegoVig!A125","v":"Distribución"},{"$f":"+[1]PliegoVig!B125","v":""},{"$f":"+[1]PliegoVig!C125","v":0},0,""]
[{"$f":"+[1]PliegoVig!A126","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B126","v":"BTD4PpCD"},{"$f":"+[1]PliegoVig!C126","v":16.02},14.355368789727196,-0.10390956368744098]
[{"$f":"+[1]PliegoVig!A127","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B127","v":"BTD4EtCPEP"},{"$f":"+[1]PliegoVig!C127","v":8.1099999999999992E-3},7.9418137387726497E-3,-2.0738133320265084E-2]
[{"$f":"+[1]PliegoVig!A128","v":"  - Pérdidas Potencia en Distribución"},"BTD4PpCPEP",{"$f":"+[1]PliegoVig!C128","v":0.25},0.19216792153703174,-0.23132831385187302]
[{"$f":"+[1]PliegoVig!A129","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B129","v":"BTD4CxCX"},{"$f":"+[1]PliegoVig!C129","v":71.69},71.689999999999898,-1.3322676295501878E-15]
[{"$f":"+[1]PliegoVig!A130","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B130","v":""},{"$f":"+[1]PliegoVig!C130","v":0},0,""]
[{"$f":"+[1]PliegoVig!A131","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B131","v":"BTD4EtCSAP"},{"$f":"+[1]PliegoVig!C131","v":1.34E-3},1.3476660485478784E-3,5.7209317521480507E-3]
[{"$f":"+[1]PliegoVig!A132","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B132","v":"BTD4EtCCAP"},{"$f":"+[1]PliegoVig!C132","v":1.99E-3},1.5780773470406319E-3,-0.20699630801978297]
[{"$f":"+[1]PliegoVig!A133","v":"Transmisión"},{"$f":"+[1]PliegoVig!B133","v":""},{"$f":"+[1]PliegoVig!C133","v":0},0,""]
[{"$f":"+[1]PliegoVig!A134","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B134","v":"BTD4PpCUCOST"},{"$f":"+[1]PliegoVig!C134","v":1.0900000000000001},1.274818162711995,0.1695579474421971]
[{"$f":"+[1]PliegoVig!A135","v":"  - Energía"},{"$f":"+[1]PliegoVig!B135","v":"BTD4EtCUCOST"},{"$f":"+[1]PliegoVig!C135","v":3.7699999999999999E-3},4.5813050052603893E-3,0.21520026664731806]
[{"$f":"+[1]PliegoVig!A136","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B136","v":"BTD4EtCPST"},{"$f":"+[1]PliegoVig!C136","v":2.64E-3},2.2954880424926319E-3,{"$f":"+IF(C135=0,\"\",D135/C135-1)","v":-0.13049695360127578}]
[{"$f":"+[1]PliegoVig!A137","v":"Generación"},{"$f":"+[1]PliegoVig!B137","v":""},{"$f":"+[1]PliegoVig!C137","v":0},0,""]
[{"$f":"+[1]PliegoVig!A138","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B138","v":"BTD4PpCPG"},{"$f":"+[1]PliegoVig!C138","v":1.07},1.8172218214395226,0.69833815087805839]
[{"$f":"+[1]PliegoVig!A139","v":"  - Energía"},{"$f":"+[1]PliegoVig!B139","v":"BTD4EtCEGP"},{"$f":"+[1]PliegoVig!C139","v":0.11798},9.9022759986158837E-2,-0.16068181059366982]
[{"$f":"+[1]PliegoVig!A140","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B140","v":"BTD4EtCPG"},{"$f":"+[1]PliegoVig!C140","v":2.4889999999999999E-2},4.4686093210889094E-2,0.79534323868578127]
[{"$f":"+[1]PliegoVig!A141","v":"BTH"},{"$f":"+[1]PliegoVig!B141","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A142","v":"Comercialización"},{"$f":"+[1]PliegoVig!B142","v":""},{"$f":"+[1]PliegoVig!C142","v":0},{"$f":"+SUMIF($F$472:$F$1925,B141,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A143","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B143","v":"BTH1CCCOF"},{"$f":"+[1]PliegoVig!C143","v":5.67},5.669999999999999,-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A144","v":"  - Energía"},{"$f":"+[1]PliegoVig!B144","v":"BTH1EtCCOV"},{"$f":"+[1]PliegoVig!C144","v":8.1099999999999992E-3},7.2891975631218416E-3,-0.10120868518842885]
[{"$f":"+[1]PliegoVig!A145","v":"Distribución"},{"$f":"+[1]PliegoVig!B145","v":""},{"$f":"+[1]PliegoVig!C145","v":0},0,""]
[{"$f":"+[1]PliegoVig!A146","v":"  - Demanda Máxima en Punta"},{"$f":"+[1]PliegoVig!B146","v":"BTH1PpCD"},{"$f":"+[1]PliegoVig!C146","v":16.59},15.008568749184594,-9.5324367137758048E-2]
["  - Demanda Máxima Fuera de Punta Medio","BTH1PfpmCD",{"$f":"+C147","v":2.29},2.0717071992545342,-9.5324367137758048E-2]
[{"$f":"+[1]PliegoVig!A147","v":"  - Demanda Máxima Fuera de Punta"},{"$f":"+[1]PliegoVig!B147","v":"BTH1PfpCD"},{"$f":"+[1]PliegoVig!C147","v":2.29},2.0717071992545342,-9.5324367137758048E-2]
[{"$f":"+[1]PliegoVig!A148","v":"  - Pérdidas Energía en Distribución en Punta"},{"$f":"+[1]PliegoVig!B148","v":"BTH1EpCPEP"},{"$f":"+[1]PliegoVig!C148","v":1.0540000000000001E-2},1.026586418602546E-2,-2.6009090509918509E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","BTH1EfpmCPEFP",{"$f":"+C150","v":7.2500000000000004E-3},7.0614340938030921E-3,-2.6009090509918398E-2]
[{"$f":"+[1]PliegoVig!A149","v":"  - Pérdidas Energía en Distribución Fuera de Punta"},{"$f":"+[1]PliegoVig!B149","v":"BTH1EfpCPEFP"},{"$f":"+[1]PliegoVig!C149","v":7.2500000000000004E-3},7.0614340938030921E-3,-2.6009090509918398E-2]
[{"$f":"+[1]PliegoVig!A150","v":"  - Pérdidas Potencia en Distribución Punta"},"BTH1PpCPEP",{"$f":"+[1]PliegoVig!C150","v":0.28999999999999998},0.23660244427761423,-0.18412950249098536]
["  - Pérdidas Potencia en Distribución Fuera de Punta Medio","BTH1PfpCPEFP",{"$f":"+[1]PliegoVig!C151","v":0.02},1.6317409950180294E-2,{"$f":"+IF(C152=0,\"\",D152/C152-1)","v":-0.18412950249098536}]
["  - Pérdidas Potencia en Distribución Fuera de Punta Bajo",null,{"$f":"+C152","v":0.02},{"$f":"+D152","v":1.6317409950180294E-2},-0.18412950249098536]
[{"$f":"+[1]PliegoVig!A152","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B152","v":"BTH1CxCX"},{"$f":"+[1]PliegoVig!C152","v":71.69},{"$f":"+SUMIF($F$472:$F$1925,B154,$G$472:$G$1925)","v":71.689999999999941},-7.7715611723760958E-16]
[{"$f":"+[1]PliegoVig!A153","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B153","v":""},{"$f":"+[1]PliegoVig!C153","v":0},0,""]
[{"$f":"+[1]PliegoVig!A154","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B154","v":"BTH1EtCSAP"},{"$f":"+[1]PliegoVig!C154","v":1.33E-3},1.3375245467837161E-3,5.6575539727188318E-3]
[{"$f":"+[1]PliegoVig!A155","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B155","v":"BTH1EtCCAP"},{"$f":"+[1]PliegoVig!C155","v":1.99E-3},1.5779772406151651E-3,-0.2070466127561984]
[{"$f":"+[1]PliegoVig!A156","v":"Transmisión"},{"$f":"+[1]PliegoVig!B156","v":""},{"$f":"+[1]PliegoVig!C156","v":0},0,""]
["  - Demanda Máxima en Punta",{"$f":"+[1]PliegoVig!B157","v":"BTH1PpCUCOST"},{"$f":"+[1]PliegoVig!C157","v":2.0699999999999998},2.4260008108073796,0.17198106802288882]
["  - Demanda Máxima en Fuera de Punta Medio","BTH1PfpCUCOST",{"$f":"+C161","v":0.2},0.23439621360457777]
["  - Demanda Máxima en Fuera de Punta Bajo","BTH1PfpCUCOST",{"$f":"+[1]PliegoVig!C158","v":0.2},0.23439621360457777,0.17198106802288882]
[{"$f":"+[1]PliegoVig!A159","v":"  - Energía"},{"$f":"+[1]PliegoVig!B159","v":"BTH1EtCUCOST"},{"$f":"+[1]PliegoVig!C159","v":5.8900000000000003E-3},7.2129798445877621E-3,0.22461457463289669]
[{"$f":"+[1]PliegoVig!A160","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B160","v":"BTH1EtCPST"},{"$f":"+[1]PliegoVig!C160","v":2.64E-3},2.2953424266246481E-3,-0.13055211112702725]
[{"$f":"+[1]PliegoVig!A161","v":"  - Capacidad Transmision costo pérdidas"},null,{"$f":"+[1]PliegoVig!C161","v":0},0,""]
[{"$f":"+[1]PliegoVig!A162","v":"Generación"},{"$f":"+[1]PliegoVig!B162","v":""},{"$f":"+[1]PliegoVig!C162","v":0},0,""]
["  - Demanda Máxima Punta",{"$f":"+[1]PliegoVig!B163","v":"BTH1PpCPG"},{"$f":"+[1]PliegoVig!C163","v":0.09},0.64664532019789667,6.1849480021988521]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCPG",null,0,""]
[{"$f":"+[1]PliegoVig!A164","v":"  - Energía en Punta"},{"$f":"+[1]PliegoVig!B164","v":"BTH1EpCEGP"},{"$f":"+[1]PliegoVig!C164","v":0.23999000000000001},0.21985879591326996,-8.3883512174382502E-2]
[{"$f":"+[1]PliegoVig!A165","v":"  - Energía Fuera de Punta Medio"},{"$f":"+[1]PliegoVig!B165","v":"BTH1EfpmCEGFP"},{"$f":"+[1]PliegoVig!C165","v":0.11998},9.1596380174431322E-2,{"$f":"+IF(C169=0,\"\",D169/C169-1)","v":-0.23656959347865214}]
[{"$f":"+[1]PliegoVig!A166","v":"  - Energía Fuera de Punta Bajo"},"BTH1EfpCEGFP",{"$f":"+[1]PliegoVig!C166","v":5.4550000000000001E-2},4.1645128675739523E-2,{"$f":"+IF(C170=0,\"\",D170/C170-1)","v":-0.23656959347865225}]
[{"$f":"+[1]PliegoVig!A167","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B167","v":"BTH1EtCPG"},{"$f":"+[1]PliegoVig!C167","v":1.3600000000000001E-3},9.8021154967194296E-3,6.2074378652348745]
[{"$f":"+[1]PliegoVig!A168","v":"MTD (0-10,000)"},{"$f":"+[1]PliegoVig!B168","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A169","v":"Comercialización"},{"$f":"+[1]PliegoVig!B169","v":""},{"$f":"+[1]PliegoVig!C169","v":0},{"$f":"+SUMIF($F$472:$F$1925,B173,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A170","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B170","v":"MTD1CCCOF"},{"$f":"+[1]PliegoVig!C170","v":14.27},14.269999999999998,-1.1102230246251565E-16]
[{"$f":"+[1]PliegoVig!A171","v":"  – Energía"},{"$f":"+[1]PliegoVig!B171","v":"MTD1EtCCOV"},{"$f":"+[1]PliegoVig!C171","v":8.1200000000000005E-3},7.2981858755554255E-3,-0.10120863601534169]
[{"$f":"+[1]PliegoVig!A172","v":"Distribución"},{"$f":"+[1]PliegoVig!B172","v":""},{"$f":"+[1]PliegoVig!C172","v":0},0,""]
[{"$f":"+[1]PliegoVig!A173","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B173","v":"MTD1PpCD"},{"$f":"+[1]PliegoVig!C173","v":16.89},15.279971438106504,-9.5324367193220683E-2]
[{"$f":"+[1]PliegoVig!A174","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B174","v":"MTD1EtCD"},{"$f":"+[1]PliegoVig!C174","v":0},0,""]
[{"$f":"+[1]PliegoVig!A175","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B175","v":"MTD1EtCPEP"},{"$f":"+[1]PliegoVig!C175","v":8.1099999999999992E-3},7.9653006400724705E-3,-1.7842091236439983E-2]
[{"$f":"+[1]PliegoVig!A176","v":"  - Pérdidas Potencia en Distribución"},"MTD1PpCPEP",{"$f":"+[1]PliegoVig!C176","v":0.37},0.27948470601921505,-0.24463592967779713]
[{"$f":"+[1]PliegoVig!A177","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B177","v":"MTD1CxCX"},{"$f":"+[1]PliegoVig!C177","v":142},141.99999999999986,-9.9920072216264089E-16]
[{"$f":"+[1]PliegoVig!A178","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B178","v":""},{"$f":"+[1]PliegoVig!C178","v":0},0,""]
[{"$f":"+[1]PliegoVig!A179","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B179","v":"MTD1EtCSAP"},{"$f":"+[1]PliegoVig!C179","v":1.34E-3},1.3475811960499281E-3,5.657608992483576E-3]
[{"$f":"+[1]PliegoVig!A180","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B180","v":"MTD1EtCCAP"},{"$f":"+[1]PliegoVig!C180","v":1.99E-3},1.577977246067393E-3,-0.20704661001638547]
[{"$f":"+[1]PliegoVig!A181","v":"Transmisión"},{"$f":"+[1]PliegoVig!B181","v":""},{"$f":"+[1]PliegoVig!C181","v":0},0,""]
[{"$f":"+[1]PliegoVig!A182","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B182","v":"MTD1PpCUCOST"},{"$f":"+[1]PliegoVig!C182","v":1.59},1.8298777579537826,0.15086651443634125]
[{"$f":"+[1]PliegoVig!A183","v":"  - Energía"},{"$f":"+[1]PliegoVig!B183","v":"MTD1EtCUCOST"},{"$f":"+[1]PliegoVig!C183","v":3.63E-3},4.5349067681788417E-3,0.24928561106855152]
[{"$f":"+[1]PliegoVig!A184","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B184","v":"MTD1EtCPST"},{"$f":"+[1]PliegoVig!C184","v":2.64E-3},2.2953424345555163E-3,-0.13055210812291052]
[{"$f":"+[1]PliegoVig!A185","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B185","v":0},{"$f":"+[1]PliegoVig!C185","v":0},0,""]
[{"$f":"+[1]PliegoVig!A186","v":"Generación"},{"$f":"+[1]PliegoVig!B186","v":""},{"$f":"+[1]PliegoVig!C186","v":0},0,""]
[{"$f":"+[1]PliegoVig!A187","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B187","v":"MTD1PpCPG"},{"$f":"+[1]PliegoVig!C187","v":1.75},2.6370169854812584,0.5068668488464334]
[{"$f":"+[1]PliegoVig!A188","v":"  - Energía"},{"$f":"+[1]PliegoVig!B188","v":"MTD1EtCEGP"},{"$f":"+[1]PliegoVig!C188","v":9.9790000000000004E-2},8.375036297756247E-2,-0.16073391143839599]
[{"$f":"+[1]PliegoVig!A189","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B189","v":"MTD1EtCPG"},{"$f":"+[1]PliegoVig!C189","v":2.257E-2},3.7032828030140762E-2,0.64079876075058761]
[{"$f":"+[1]PliegoVig!A190","v":"MTD (10,001-30,000)"},{"$f":"+[1]PliegoVig!B190","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A191","v":"Comercialización"},{"$f":"+[1]PliegoVig!B191","v":""},{"$f":"+[1]PliegoVig!C191","v":0},{"$f":"+SUMIF($F$472:$F$1925,B195,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A192","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B192","v":"MTD2CCCOF"},{"$f":"+[1]PliegoVig!C192","v":14.27},0,-1]
[{"$f":"+[1]PliegoVig!A193","v":"  – Energía"},{"$f":"+[1]PliegoVig!B193","v":"MTD2EtCCOV"},{"$f":"+[1]PliegoVig!C193","v":8.1200000000000005E-3},0,-1]
[{"$f":"+[1]PliegoVig!A194","v":"Distribución"},{"$f":"+[1]PliegoVig!B194","v":""},{"$f":"+[1]PliegoVig!C194","v":0},0,""]
[{"$f":"+[1]PliegoVig!A195","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B195","v":"MTD2PpCD"},{"$f":"+[1]PliegoVig!C195","v":16.89},0,-1]
[{"$f":"+[1]PliegoVig!A196","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B196","v":"MTD2EtCD"},{"$f":"+[1]PliegoVig!C196","v":0},0,""]
[{"$f":"+[1]PliegoVig!A197","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B197","v":"MTD2EtCPEP"},{"$f":"+[1]PliegoVig!C197","v":8.1099999999999992E-3},0,-1]
[{"$f":"+[1]PliegoVig!A198","v":"  - Pérdidas Potencia en Distribución"},{"$f":"+[1]PliegoVig!B198","v":"MTD2PpCPEP"},{"$f":"+[1]PliegoVig!C198","v":0.37},0,-1]
[{"$f":"+[1]PliegoVig!A199","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B199","v":"MTD2CxCX"},{"$f":"+[1]PliegoVig!C199","v":142},141.99999999999986,-9.9920072216264089E-16]
[{"$f":"+[1]PliegoVig!A200","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B200","v":""},{"$f":"+[1]PliegoVig!C200","v":0},0,""]
[{"$f":"+[1]PliegoVig!A201","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B201","v":"MTD2EtCSAP"},{"$f":"+[1]PliegoVig!C201","v":1.34E-3},0,-1]
[{"$f":"+[1]PliegoVig!A202","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B202","v":"MTD2EtCCAP"},{"$f":"+[1]PliegoVig!C202","v":1.99E-3},0,-1]
[{"$f":"+[1]PliegoVig!A203","v":"Transmisión"},{"$f":"+[1]PliegoVig!B203","v":""},{"$f":"+[1]PliegoVig!C203","v":0},0,{"$f":"+IF(C207=0,\"\",D207/C207-1)","v":""}]
[{"$f":"+[1]PliegoVig!A204","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B204","v":"MTD2PpCUCOST"},{"$f":"+[1]PliegoVig!C204","v":1.59},0,-1]
[{"$f":"+[1]PliegoVig!A205","v":"  - Energía"},{"$f":"+[1]PliegoVig!B205","v":"MTD2EtCUCOST"},{"$f":"+[1]PliegoVig!C205","v":3.63E-3},0,-1]
[{"$f":"+[1]PliegoVig!A206","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B206","v":"MTD2EtCPST"},{"$f":"+[1]PliegoVig!C206","v":2.64E-3},0,-1]
[{"$f":"+[1]PliegoVig!A207","v":"Generación"},{"$f":"+[1]PliegoVig!B207","v":""},{"$f":"+[1]PliegoVig!C207","v":0},0,""]
[{"$f":"+[1]PliegoVig!A208","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B208","v":"MTD2PpCPG"},{"$f":"+[1]PliegoVig!C208","v":1.75},0,-1]
[{"$f":"+[1]PliegoVig!A209","v":"  - Energía"},{"$f":"+[1]PliegoVig!B209","v":"MTD2EtCEGP"},{"$f":"+[1]PliegoVig!C209","v":9.9790000000000004E-2},0,-1]
[{"$f":"+[1]PliegoVig!A210","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B210","v":"MTD2EtCPG"},{"$f":"+[1]PliegoVig!C210","v":2.257E-2},0,-1]
[{"$f":"+[1]PliegoVig!A211","v":"MTD (30,001-50,000)"},{"$f":"+[1]PliegoVig!B211","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A212","v":"Comercialización"},{"$f":"+[1]PliegoVig!B212","v":""},{"$f":"+[1]PliegoVig!C212","v":0},{"$f":"+SUMIF($F$472:$F$1925,B216,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A213","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B213","v":"MTD3CCCOF"},{"$f":"+[1]PliegoVig!C213","v":14.27},0,-1]
[{"$f":"+[1]PliegoVig!A214","v":"  – Energía"},{"$f":"+[1]PliegoVig!B214","v":"MTD3EtCCOV"},{"$f":"+[1]PliegoVig!C214","v":8.1200000000000005E-3},0,-1]
[{"$f":"+[1]PliegoVig!A215","v":"Distribución"},{"$f":"+[1]PliegoVig!B215","v":""},{"$f":"+[1]PliegoVig!C215","v":0},0,""]
[{"$f":"+[1]PliegoVig!A216","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B216","v":"MTD3PpCD"},{"$f":"+[1]PliegoVig!C216","v":16.89},0,-1]
[{"$f":"+[1]PliegoVig!A217","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B217","v":"MTD3EtCD"},{"$f":"+[1]PliegoVig!C217","v":0},0,""]
[{"$f":"+[1]PliegoVig!A218","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B218","v":"MTD3EtCPEP"},{"$f":"+[1]PliegoVig!C218","v":8.1099999999999992E-3},0,-1]
[{"$f":"+[1]PliegoVig!A219","v":"  - Pérdidas Potencia en Distribución"},{"$f":"+[1]PliegoVig!B219","v":"MTD3PpCPEP"},{"$f":"+[1]PliegoVig!C219","v":0.37},0,-1]
[{"$f":"+[1]PliegoVig!A220","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B220","v":"MTD3CxCX"},{"$f":"+[1]PliegoVig!C220","v":142},141.99999999999986,-9.9920072216264089E-16]
[{"$f":"+[1]PliegoVig!A221","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B221","v":""},{"$f":"+[1]PliegoVig!C221","v":0},0,""]
[{"$f":"+[1]PliegoVig!A222","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B222","v":"MTD3EtCSAP"},{"$f":"+[1]PliegoVig!C222","v":1.34E-3},0,-1]
[{"$f":"+[1]PliegoVig!A223","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B223","v":"MTD3EtCCAP"},{"$f":"+[1]PliegoVig!C223","v":1.99E-3},0,-1]
[{"$f":"+[1]PliegoVig!A224","v":"Transmisión"},{"$f":"+[1]PliegoVig!B224","v":""},{"$f":"+[1]PliegoVig!C224","v":0},0,""]
[{"$f":"+[1]PliegoVig!A225","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B225","v":"MTD3PpCUCOST"},{"$f":"+[1]PliegoVig!C225","v":1.59},0,-1]
[{"$f":"+[1]PliegoVig!A226","v":"  - Energía"},{"$f":"+[1]PliegoVig!B226","v":"MTD3EtCUCOST"},{"$f":"+[1]PliegoVig!C226","v":3.63E-3},0,-1]
[{"$f":"+[1]PliegoVig!A227","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B227","v":"MTD3EtCPST"},{"$f":"+[1]PliegoVig!C227","v":2.64E-3},0,-1]
[{"$f":"+[1]PliegoVig!A228","v":"Generación"},{"$f":"+[1]PliegoVig!B228","v":""},{"$f":"+[1]PliegoVig!C228","v":0},0,""]
[{"$f":"+[1]PliegoVig!A229","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B229","v":"MTD3PpCPG"},{"$f":"+[1]PliegoVig!C229","v":1.75},0,-1]
[{"$f":"+[1]PliegoVig!A230","v":"  - Energía"},{"$f":"+[1]PliegoVig!B230","v":"MTD3EtCEGP"},{"$f":"+[1]PliegoVig!C230","v":9.9790000000000004E-2},0,-1]
[{"$f":"+[1]PliegoVig!A231","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B231","v":"MTD3EtCPG"},{"$f":"+[1]PliegoVig!C231","v":2.257E-2},0,-1]
[{"$f":"+[1]PliegoVig!A232","v":"MTD (50,001-más)"},{"$f":"+[1]PliegoVig!B232","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A233","v":"Comercialización"},{"$f":"+[1]PliegoVig!B233","v":""},{"$f":"+[1]PliegoVig!C233","v":0},{"$f":"+SUMIF($F$472:$F$1925,B237,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A234","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B234","v":"MTD4CCCOF"},{"$f":"+[1]PliegoVig!C234","v":14.27},0,-1]
[{"$f":"+[1]PliegoVig!A235","v":"  – Energía"},{"$f":"+[1]PliegoVig!B235","v":"MTD4EtCCOV"},{"$f":"+[1]PliegoVig!C235","v":8.1200000000000005E-3},0,-1]
[{"$f":"+[1]PliegoVig!A236","v":"Distribución"},{"$f":"+[1]PliegoVig!B236","v":""},{"$f":"+[1]PliegoVig!C236","v":0},0,""]
[{"$f":"+[1]PliegoVig!A237","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B237","v":"MTD4PpCD"},{"$f":"+[1]PliegoVig!C237","v":16.89},0,-1]
[{"$f":"+[1]PliegoVig!A238","v":"  - Energía en Distribución"},{"$f":"+[1]PliegoVig!B238","v":"MTD4EtCD"},{"$f":"+[1]PliegoVig!C238","v":0},0,""]
[{"$f":"+[1]PliegoVig!A239","v":"  - Pérdidas Energía en Distribución"},{"$f":"+[1]PliegoVig!B239","v":"MTD4EtCPEP"},{"$f":"+[1]PliegoVig!C239","v":8.1099999999999992E-3},0,-1]
[{"$f":"+[1]PliegoVig!A240","v":"  - Pérdidas Potencia en Distribución"},{"$f":"+[1]PliegoVig!B240","v":"MTD4PpCPEP"},{"$f":"+[1]PliegoVig!C240","v":0.37},0,-1]
[{"$f":"+[1]PliegoVig!A241","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B241","v":"MTD4CxCX"},{"$f":"+[1]PliegoVig!C241","v":142},141.99999999999986,-9.9920072216264089E-16]
[{"$f":"+[1]PliegoVig!A242","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B242","v":""},{"$f":"+[1]PliegoVig!C242","v":0},0,""]
[{"$f":"+[1]PliegoVig!A243","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B243","v":"MTD4EtCSAP"},{"$f":"+[1]PliegoVig!C243","v":1.34E-3},0,-1]
[{"$f":"+[1]PliegoVig!A244","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B244","v":"MTD4EtCCAP"},{"$f":"+[1]PliegoVig!C244","v":1.99E-3},0,-1]
[{"$f":"+[1]PliegoVig!A245","v":"Transmisión"},{"$f":"+[1]PliegoVig!B245","v":""},{"$f":"+[1]PliegoVig!C245","v":0},0,""]
[{"$f":"+[1]PliegoVig!A246","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B246","v":"MTD4PpCUCOST"},{"$f":"+[1]PliegoVig!C246","v":1.59},0,-1]
[{"$f":"+[1]PliegoVig!A247","v":"  - Energía"},{"$f":"+[1]PliegoVig!B247","v":"MTD4EtCUCOST"},{"$f":"+[1]PliegoVig!C247","v":3.63E-3},0,-1]
[{"$f":"+[1]PliegoVig!A248","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B248","v":"MTD4EtCPST"},{"$f":"+[1]PliegoVig!C248","v":2.64E-3},0,-1]
[{"$f":"+[1]PliegoVig!A249","v":"Generación"},{"$f":"+[1]PliegoVig!B249","v":""},{"$f":"+[1]PliegoVig!C249","v":0},0,""]
[{"$f":"+[1]PliegoVig!A250","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B250","v":"MTD4PpCPG"},{"$f":"+[1]PliegoVig!C250","v":1.75},0,-1]
[{"$f":"+[1]PliegoVig!A251","v":"  - Energía"},{"$f":"+[1]PliegoVig!B251","v":"MTD4EtCEGP"},{"$f":"+[1]PliegoVig!C251","v":9.9790000000000004E-2},0,-1]
[{"$f":"+[1]PliegoVig!A252","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B252","v":"MTD4EtCPG"},{"$f":"+[1]PliegoVig!C252","v":2.257E-2},0,-1]
[{"$f":"+[1]PliegoVig!A253","v":"MTH"},{"$f":"+[1]PliegoVig!B253","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A254","v":"Comercialización"},{"$f":"+[1]PliegoVig!B254","v":""},{"$f":"+[1]PliegoVig!C254","v":0},{"$f":"+SUMIF($F$472:$F$1925,B258,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A255","v":"  – Fijo"},{"$f":"+[1]PliegoVig!B255","v":"MTH1CCCOF"},{"$f":"+[1]PliegoVig!C255","v":14.34},14.339999999999995,-3.3306690738754696E-16]
[{"$f":"+[1]PliegoVig!A256","v":"  – Energía"},{"$f":"+[1]PliegoVig!B256","v":"MTH1EtCCOV"},{"$f":"+[1]PliegoVig!C256","v":8.1099999999999992E-3},7.2891975882526236E-3,-0.1012086820896887]
[{"$f":"+[1]PliegoVig!A257","v":"Distribución"},{"$f":"+[1]PliegoVig!B257","v":""},{"$f":"+[1]PliegoVig!C257","v":0},0,""]
[{"$f":"+[1]PliegoVig!A258","v":"  - Demanda Máxima en Punta"},{"$f":"+[1]PliegoVig!B258","v":"MTH1PpCD"},{"$f":"+[1]PliegoVig!C258","v":15.16},13.193208871843503,-0.12973556254330454]
["  - Demanda Máxima Fuera de Punta","MTH1PfpmCD",{"$f":"+C264","v":2.5099999999999998},2.1843637380163052]
[{"$f":"+[1]PliegoVig!A259","v":"  - Demanda Máxima Fuera de Punta"},{"$f":"+[1]PliegoVig!B259","v":"MTH1PfpCD"},{"$f":"+[1]PliegoVig!C259","v":2.5099999999999998},2.1843637380163052,-0.12973556254330465]
[{"$f":"+[1]PliegoVig!A260","v":"  - Pérdidas Energía en Distribución en Punta"},{"$f":"+[1]PliegoVig!B260","v":"MTH1EpCPEP"},{"$f":"+[1]PliegoVig!C260","v":1.064E-2},1.0437723312290382E-2,-1.9010966890001701E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","MTH1EfpCPEFP",{"$f":"+C267","v":7.2700000000000004E-3},7.131790270709688E-3]
[{"$f":"+[1]PliegoVig!A261","v":"  - Pérdidas Energía en Distribución Fuera de Punta"},{"$f":"+[1]PliegoVig!B261","v":"MTH1EfpCPEFP"},{"$f":"+[1]PliegoVig!C261","v":7.2700000000000004E-3},7.131790270709688E-3,-1.9010966890001701E-2]
[{"$f":"+[1]PliegoVig!A262","v":"  - Pérdidas Potencia en Distribución Punta"},"MTH1PpCPEP",{"$f":"+[1]PliegoVig!C262","v":0.42},0.3206318746525465,-0.23659077463679401]
["  - Pérdidas Potencia en Distribución Fuera de Punta Medio","MTH1PfpCPEFP",{"$f":"+[1]PliegoVig!C263","v":0.03},2.2902276760896179E-2,{"$f":"+IF(C269=0,\"\",D269/C269-1)","v":-0.23659077463679401}]
["  - Pérdidas Potencia en Distribución Fuera de Punta Bajo",null,{"$f":"+C269","v":0.03},{"$f":"+D269","v":2.2902276760896179E-2},-0.23659077463679401]
[{"$f":"+[1]PliegoVig!A264","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B264","v":"MTH1CxCX"},{"$f":"+[1]PliegoVig!C264","v":142},{"$f":"+SUMIF($F$472:$F$1925,B271,$G$472:$G$1925)","v":141.9999999999998},-1.4432899320127035E-15]
[{"$f":"+[1]PliegoVig!A265","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B265","v":""},{"$f":"+[1]PliegoVig!C265","v":0},0,""]
[{"$f":"+[1]PliegoVig!A266","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B266","v":"MTH1EtCSAP"},{"$f":"+[1]PliegoVig!C266","v":1.33E-3},1.337524551395066E-3,5.6575574398991524E-3]
[{"$f":"+[1]PliegoVig!A267","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B267","v":"MTH1EtCCAP"},{"$f":"+[1]PliegoVig!C267","v":1.99E-3},1.5779772461019762E-3,-0.20704660999900693]
[{"$f":"+[1]PliegoVig!A268","v":"Transmisión"},{"$f":"+[1]PliegoVig!B268","v":""},{"$f":"+[1]PliegoVig!C268","v":0},0,{"$f":"+IF(C275=0,\"\",D275/C275-1)","v":""}]
["  - Demanda Máxima en Punta",{"$f":"+[1]PliegoVig!B269","v":"MTH1PpCUCOST"},{"$f":"+[1]PliegoVig!C269","v":2.5},2.840549769045309,0.13621990761812364]
["  - Demanda Máxima en Fuera de Punta Medio","MTH1PfpmCUCOST",{"$f":"+C278","v":0.27},0.3067793750568934]
["  - Demanda Máxima en Fuera de Punta Bajo","MTH1PfpCUCOST",{"$f":"+[1]PliegoVig!C270","v":0.27},0.3067793750568934,0.13621990761812364]
[{"$f":"+[1]PliegoVig!A271","v":"  - Energía"},{"$f":"+[1]PliegoVig!B271","v":"MTH1EtCUCOST"},{"$f":"+[1]PliegoVig!C271","v":5.0299999999999997E-3},6.3747087292559531E-3,0.26733771953398677]
[{"$f":"+[1]PliegoVig!A272","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B272","v":"MTH1EtCPST"},{"$f":"+[1]PliegoVig!C272","v":2.64E-3},2.2953424346058215E-3,-0.13055210810385554]
[{"$f":"+[1]PliegoVig!A273","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B273","v":"MTH1PpCPST"},{"$f":"+[1]PliegoVig!C273","v":0},0,""]
[{"$f":"+[1]PliegoVig!A274","v":"Generación"},{"$f":"+[1]PliegoVig!B274","v":""},{"$f":"+[1]PliegoVig!C274","v":0},0,""]
["  - Demanda Máxima Punta",{"$f":"+[1]PliegoVig!B275","v":"MTH1PpCPG"},{"$f":"+[1]PliegoVig!C275","v":0.09},0.92109754007016553,9.2344171118907283]
["  - Demanda Máxima Fuera de Punta","MTH1PfpCPG",null,0,""]
[{"$f":"+[1]PliegoVig!A276","v":"  - Energía en Punta"},{"$f":"+[1]PliegoVig!B276","v":"MTH1EpCEGP"},{"$f":"+[1]PliegoVig!C276","v":0.24851000000000001},0.22793429839500692,-8.2796272202298016E-2]
[{"$f":"+[1]PliegoVig!A277","v":"  - Energía Fuera de Punta Medio"},{"$f":"+[1]PliegoVig!B277","v":"MTH1EfpmCEGFP"},{"$f":"+[1]PliegoVig!C277","v":0.13016},9.9486031008457418E-2,{"$f":"+IF(C286=0,\"\",D286/C286-1)","v":-0.23566356016858159}]
[{"$f":"+[1]PliegoVig!A278","v":"  - Energía Fuera de Punta Bajo"},"MTH1EfpCEGFP",{"$f":"+[1]PliegoVig!C278","v":5.917E-2},4.522578714482503E-2,-0.23566356016858159]
[{"$f":"+[1]PliegoVig!A279","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B279","v":"MTH1EtCPG"},{"$f":"+[1]PliegoVig!C279","v":9.1E-4},1.0410983480928665E-2,10.440641187833698]
[{"$f":"+[1]PliegoVig!A280","v":"ATD"},{"$f":"+[1]PliegoVig!B280","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A281","v":"Comercialización"},{"$f":"+[1]PliegoVig!B281","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A282","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B282","v":"ATD1CCCOF"},{"$f":"+[1]PliegoVig!C282","v":14.34},{"$f":"+SUMIF($F$472:$F$1925,B291,$G$472:$G$1925)","v":14.339999999999995},-3.3306690738754696E-16]
[{"$f":"+[1]PliegoVig!A283","v":"  - Energía"},{"$f":"+[1]PliegoVig!B283","v":"ATD1EtCCOV"},{"$f":"+[1]PliegoVig!C283","v":8.1099999999999992E-3},{"$f":"+SUMIF($F$472:$F$1925,B292,$G$472:$G$1925)","v":7.2891975882526244E-3},-0.10120868208968858]
[{"$f":"+[1]PliegoVig!A284","v":"Distribución"},{"$f":"+[1]PliegoVig!B284","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A285","v":"  - Demanda Máxima "},{"$f":"+[1]PliegoVig!B285","v":"ATD1PpCD"},{"$f":"+[1]PliegoVig!C285","v":6.51},{"$f":"+SUMIF($F$472:$F$1925,B294,$G$472:$G$1925)","v":5.8894383695700476},-9.5324367193541093E-2]
[{"$f":"+[1]PliegoVig!A286","v":"  - Pérdidas Energía"},{"$f":"+[1]PliegoVig!B286","v":"ATD1EtCPEP"},{"$f":"+[1]PliegoVig!C286","v":8.1099999999999992E-3},{"$f":"+SUMIF($F$472:$F$1925,B295,$G$472:$G$1925)","v":7.9657057312879694E-3},-1.7792141641434056E-2]
[{"$f":"+[1]PliegoVig!A287","v":"  - Pérdidas Potencia"},"ATD1PpCPEP",{"$f":"+[1]PliegoVig!C287","v":0.08},{"$f":"+SUMIF($F$472:$F$1925,B296,$G$472:$G$1925)","v":6.0401957965232199E-2},-0.24497552543459755]
[{"$f":"+[1]PliegoVig!A288","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B288","v":"ATD1CxCX"},{"$f":"+[1]PliegoVig!C288","v":201.75},{"$f":"+SUMIF($F$472:$F$1925,B297,$G$472:$G$1925)","v":201.74999999999983},-8.8817841970012523E-16]
[{"$f":"+[1]PliegoVig!A289","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B289","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A290","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B290","v":"ATD1EtCSAP"},{"$f":"+[1]PliegoVig!C290","v":1.33E-3},{"$f":"+SUMIF($F$472:$F$1925,B299,$G$472:$G$1925)","v":1.337524551395066E-3},5.6575574398991524E-3]
[{"$f":"+[1]PliegoVig!A291","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B291","v":"ATD1EtCCAP"},{"$f":"+[1]PliegoVig!C291","v":1.99E-3},1.5779772461019762E-3,-0.20704660999900693]
[{"$f":"+[1]PliegoVig!A292","v":"Transmisión"},{"$f":"+[1]PliegoVig!B292","v":""},{"$f":"+[1]PliegoVig!C292","v":0},0,""]
[{"$f":"+[1]PliegoVig!A293","v":"  - Demanda Máxima "},{"$f":"+[1]PliegoVig!B293","v":"ATD1PpCUCOST"},{"$f":"+[1]PliegoVig!C293","v":2.5499999999999998},2.9156223913144106,0.14338132992721997]
[{"$f":"+[1]PliegoVig!A294","v":"  - Energía"},{"$f":"+[1]PliegoVig!B294","v":"ATD1EtCUCOST"},{"$f":"+[1]PliegoVig!C294","v":2.657E-2},3.3435411950708774E-2,0.25838961048960374]
[{"$f":"+[1]PliegoVig!A295","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B295","v":"ATD1EtCPST"},{"$f":"+[1]PliegoVig!C295","v":2.64E-3},2.2953424346058211E-3,-0.13055210810385565]
[{"$f":"+[1]PliegoVig!A296","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B296","v":"ATD1PpCPST"},{"$f":"+[1]PliegoVig!C296","v":0},0,""]
[{"$f":"+[1]PliegoVig!A297","v":"Generación"},{"$f":"+[1]PliegoVig!B297","v":""},{"$f":"+[1]PliegoVig!C297","v":0},0,""]
[{"$f":"+[1]PliegoVig!A298","v":"  - Demanda Máxima"},{"$f":"+[1]PliegoVig!B298","v":"ATD1PpCPG"},{"$f":"+[1]PliegoVig!C298","v":0.31},0.54589516678445205,0.76095215091758717]
[{"$f":"+[1]PliegoVig!A299","v":"  - Energía"},{"$f":"+[1]PliegoVig!B299","v":"ATD1EtCEGP"},{"$f":"+[1]PliegoVig!C299","v":9.5589999999999994E-2},8.022544540736197E-2,-0.16073391142000237]
[{"$f":"+[1]PliegoVig!A300","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B300","v":"ATD1EtCPG"},{"$f":"+[1]PliegoVig!C300","v":1.8630000000000001E-2},3.5474176084564969E-2,0.90414257029334233]
[{"$f":"+[1]PliegoVig!A301","v":"ATH"},{"$f":"+[1]PliegoVig!B301","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A302","v":"Comercialización"},{"$f":"+[1]PliegoVig!B302","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A303","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B303","v":"ATH1CCCOF"},{"$f":"+[1]PliegoVig!C303","v":14.34},{"$f":"+SUMIF($F$472:$F$1925,B312,$G$472:$G$1925)","v":14.339999999999996},-2.2204460492503131E-16]
[{"$f":"+[1]PliegoVig!A304","v":"  - Energía"},{"$f":"+[1]PliegoVig!B304","v":"ATH1EtCCOV"},{"$f":"+[1]PliegoVig!C304","v":8.1099999999999992E-3},{"$f":"+SUMIF($F$472:$F$1925,B313,$G$472:$G$1925)","v":7.2891975882526236E-3},-0.1012086820896887]
[{"$f":"+[1]PliegoVig!A305","v":"Distribución"},{"$f":"+[1]PliegoVig!B305","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A306","v":"  - Demanda Máxima en Punta"},{"$f":"+[1]PliegoVig!B306","v":"ATH1PpCD"},{"$f":"+[1]PliegoVig!C306","v":6.89},{"$f":"+SUMIF($F$472:$F$1925,B315,$G$472:$G$1925)","v":6.2332151100365012},-9.5324367193541204E-2]
["  - Demanda Máxima Fuera de Punta Medio","ATH1PfpmCD",{"$f":"+C317","v":5.66},5.1204640816845579,-9.5324367193540982E-2]
[{"$f":"+[1]PliegoVig!A307","v":"  - Demanda Máxima Fuera de Punta  "},{"$f":"+[1]PliegoVig!B307","v":"ATH1PfpCD"},{"$f":"+[1]PliegoVig!C307","v":5.66},5.1204640816845579,-9.5324367193540982E-2]
[{"$f":"+[1]PliegoVig!A308","v":"  - Pérdidas Energía en Distribución en Punta  "},{"$f":"+[1]PliegoVig!B308","v":"ATH1EpCPEP"},{"$f":"+[1]PliegoVig!C308","v":1.1089999999999999E-2},1.0865722222309445E-2,-2.0223424498697407E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","ATH1EfpmCPEFP",{"$f":"+C320","v":7.2100000000000003E-3},7.0641891093643919E-3,-2.0223424498697407E-2]
[{"$f":"+[1]PliegoVig!A309","v":"  - Pérdidas Energía en Distribución Fuera de Punta  "},{"$f":"+[1]PliegoVig!B309","v":"ATH1EfpCPEFP"},{"$f":"+[1]PliegoVig!C309","v":7.2100000000000003E-3},7.0641891093643919E-3,-2.0223424498697407E-2]
[{"$f":"+[1]PliegoVig!A310","v":"  - Pérdidas Potencia en Distribución Punta"},"ATH1PpCPEP",{"$f":"+[1]PliegoVig!C310","v":2.92},2.2541185461191366,-0.22804159379481614]
["  - Pérdidas Potencia en Distribución Fuera de Punta Medio","ATH1PfpCPEFP",{"$f":"+[1]PliegoVig!C311","v":0.08},6.1756672496414707E-2,{"$f":"+IF(C322=0,\"\",D322/C322-1)","v":-0.22804159379481614}]
["  - Pérdidas Potencia en Distribución Fuera de Punta Bajo",null,{"$f":"+C322","v":0.08},{"$f":"+D322","v":6.1756672496414707E-2},-0.22804159379481614]
[{"$f":"+[1]PliegoVig!A312","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B312","v":"ATH1CxCX"},{"$f":"+[1]PliegoVig!C312","v":201.75},{"$f":"+SUMIF($F$472:$F$1925,B324,$G$472:$G$1925)","v":201.74999999999974},-1.2212453270876722E-15]
[{"$f":"+[1]PliegoVig!A313","v":"Alumbrado Público"},{"$f":"+[1]PliegoVig!B313","v":""},null,null,""]
[{"$f":"+[1]PliegoVig!A314","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B314","v":"ATH1EtCSAP"},{"$f":"+[1]PliegoVig!C314","v":1.33E-3},{"$f":"+SUMIF($F$472:$F$1925,B326,$G$472:$G$1925)","v":1.337524551395066E-3},5.6575574398991524E-3]
[{"$f":"+[1]PliegoVig!A315","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B315","v":"ATH1EtCCAP"},{"$f":"+[1]PliegoVig!C315","v":1.99E-3},{"$f":"+SUMIF($F$472:$F$1925,B327,$G$472:$G$1925)","v":1.5779772461019764E-3},-0.20704660999900681]
[{"$f":"+[1]PliegoVig!A316","v":"Transmisión"},{"$f":"+[1]PliegoVig!B316","v":""},null,null,""]
["  - Demanda Máxima en Punta",{"$f":"+[1]PliegoVig!B317","v":"ATH1PpCUCOST"},{"$f":"+[1]PliegoVig!C317","v":5.36},{"$f":"+SUMIF($F$472:$F$1925,B329,$G$472:$G$1925)","v":6.1672331262233593},0.15060319519092524]
["  - Demanda Máxima en Fuera de Punta Medio","ATH1PfpmCUCOST",{"$f":"+C331","v":0.15},0.17259047927863877,0.15060319519092524]
["  - Demanda Máxima en Fuera de Punta Bajo","ATH1PfpCUCOST",{"$f":"+[1]PliegoVig!C318","v":0.15},0.17259047927863877,0.15060319519092524]
[{"$f":"+[1]PliegoVig!A319","v":"  - Energía"},{"$f":"+[1]PliegoVig!B319","v":"ATH1EtCUCOST"},{"$f":"+[1]PliegoVig!C319","v":1.5200000000000001E-3},1.8993972774053508E-3,0.24960347197720445]
[{"$f":"+[1]PliegoVig!A320","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B320","v":"ATH1EtCPST"},{"$f":"+[1]PliegoVig!C320","v":2.64E-3},2.2953424346058215E-3,-0.13055210810385554]
[{"$f":"+[1]PliegoVig!A321","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B321","v":"ATH1PpCPST"},{"$f":"+[1]PliegoVig!C321","v":0},0,""]
[{"$f":"+[1]PliegoVig!A322","v":"Generación"},{"$f":"+[1]PliegoVig!B322","v":""},null,null,""]
["  - Demanda Máxima Punta",{"$f":"+[1]PliegoVig!B323","v":"ATH1PpCPG"},{"$f":"+[1]PliegoVig!C323","v":1.04},{"$f":"+SUMIF($F$472:$F$1925,B336,$G$472:$G$1925)","v":7.1736311380365416},5.8977222481120588]
["  - Demanda Máxima Fuera de Punta","ATH1PfpCPG",null,0,{"$f":"+IF(C337=0,\"\",D337/C337-1)","v":""}]
[{"$f":"+[1]PliegoVig!A324","v":"  - Energía en Punta"},{"$f":"+[1]PliegoVig!B324","v":"ATH1EpCEGP"},{"$f":"+[1]PliegoVig!C324","v":0.19539999999999999},0.18066252013315354,-7.5422107813953199E-2]
[{"$f":"+[1]PliegoVig!A325","v":"  - Energía Fuera de Punta Medio"},{"$f":"+[1]PliegoVig!B325","v":"ATH1EfpmCEGFP"},{"$f":"+[1]PliegoVig!C325","v":9.9970000000000003E-2},7.702504323486592E-2,{"$f":"+IF(C339=0,\"\",D339/C339-1)","v":-0.2295184231782943}]
[{"$f":"+[1]PliegoVig!A326","v":"  - Energía Fuera de Punta Bajo"},"ATH1EfpCEGFP",{"$f":"+[1]PliegoVig!C326","v":4.5440000000000001E-2},3.501068285077831E-2,-0.2295184231782943]
[{"$f":"+[1]PliegoVig!A327","v":"  - Potencia Energizada"},{"$f":"+[1]PliegoVig!B327","v":"ATH1EtCPG"},{"$f":"+[1]PliegoVig!C327","v":1.24E-3},9.3722512298226694E-3,6.5582671208247332]
[{"$f":"+[1]PliegoVig!A328","v":"PREPAGO"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A329","v":"Comercialización"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A330","v":"  - Fijo (Primeros 10 kWh)"},{"$f":"+[1]PliegoVig!B330","v":"BTS Prepago1CCCOF"},{"$f":"+[1]PliegoVig!C330","v":1.1209999999999999E-2},{"$f":"+SUMIF($F$472:$F$1925,B344,$G$472:$G$1925)","v":1.1209998728420045E-2},-1.1343264538776765E-7]
[{"$f":"+[1]PliegoVig!A331","v":"  - Energía (Siguientes kWh)"},{"$f":"+[1]PliegoVig!B331","v":"BTS Prepago1EtCCOV"},{"$f":"+[1]PliegoVig!C331","v":8.8400000000000006E-3},{"$f":"+SUMIF($F$472:$F$1925,B345,$G$472:$G$1925)","v":7.9453143490690291E-3},-0.10120878404196509]
[{"$f":"+[1]PliegoVig!A332","v":"Distribución"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A333","v":"  - Energía"},{"$f":"+[1]PliegoVig!B333","v":"BTS Prepago1EtCD"},{"$f":"+[1]PliegoVig!C333","v":4.9759999999999999E-2},{"$f":"+SUMIF($F$472:$F$1925,B347,$G$472:$G$1925)","v":4.5016654382090633E-2},-9.5324469813291124E-2]
[{"$f":"+[1]PliegoVig!A334","v":"  - Pérdidas Energía "},{"$f":"+[1]PliegoVig!B334","v":"BTS Prepago1EtCPEP"},{"$f":"+[1]PliegoVig!C334","v":1.1270000000000001E-2},{"$f":"+SUMIF($F$472:$F$1925,B348,$G$472:$G$1925)","v":1.0809284210750345E-2},-4.087983933004935E-2]
[{"$f":"+[1]PliegoVig!A335","v":"  - Pérdidas Potencia"},{"$f":"+[1]PliegoVig!B335","v":"BTS Prepago1EtCPEP"},{"$f":"+[1]PliegoVig!C335","v":0},{"$f":"+SUMIF($F$472:$F$1925,B349,$G$472:$G$1925)","v":1.0809284210750345E-2},""]
[{"$f":"+[1]PliegoVig!A336","v":"  - Cargos por Conexión"},{"$f":"+[1]PliegoVig!B336","v":"BTS Prepago1CxCX"},{"$f":"+[1]PliegoVig!C336","v":16.66},{"$f":"+SUMIF($F$472:$F$1925,B350,$G$472:$G$1925)","v":16.659999999999982},-1.1102230246251565E-15]
[{"$f":"+[1]PliegoVig!A337","v":"Alumbrado Público"},null,null,null,{"$f":"+IF(C351=0,\"\",D351/C351-1)","v":""}]
[{"$f":"+[1]PliegoVig!A338","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B338","v":"BTS Prepago1EtCSAP"},{"$f":"+[1]PliegoVig!C338","v":1.4499999999999999E-3},{"$f":"+SUMIF($F$472:$F$1925,B352,$G$472:$G$1925)","v":1.458203292879978E-3},5.6574433655021128E-3]
[{"$f":"+[1]PliegoVig!A339","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B339","v":"BTS Prepago1EtCCAP"},{"$f":"+[1]PliegoVig!C339","v":2.16E-3},{"$f":"+SUMIF($F$472:$F$1925,B353,$G$472:$G$1925)","v":1.7127791290168155E-3},-0.20704669952925214]
[{"$f":"+[1]PliegoVig!A340","v":"Transmisión"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A341","v":"  - Energía"},{"$f":"+[1]PliegoVig!B341","v":"BTS Prepago1EtCUCOST"},{"$f":"+[1]PliegoVig!C341","v":1.1310000000000001E-2},{"$f":"+SUMIF($F$472:$F$1925,B355,$G$472:$G$1925)","v":1.3425406321623068E-2},0.1870385783928441]
[{"$f":"+[1]PliegoVig!A342","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B342","v":"BTS Prepago1EtCPST"},{"$f":"+[1]PliegoVig!C342","v":2.8600000000000001E-3},{"$f":"+SUMIF($F$472:$F$1925,B356,$G$472:$G$1925)","v":2.4866206900652538E-3},-0.13055220627089037]
[{"$f":"+[1]PliegoVig!A344","v":"Generación"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A345","v":"  - Energía"},"BTS Prepago1EtCEGP",{"$f":"+[1]PliegoVig!C345","v":4.3686890244913804E-2},{"$f":"+SUMIF($F$472:$F$1925,B358,$G$472:$G$1925)","v":3.6664921358333852E-2},-0.16073400617929023]
[{"$f":"+[1]PliegoVig!A346","v":"  - Potencia Energizada"},"BTS Prepago1EtCPG",{"$f":"+[1]PliegoVig!C346","v":1.6893109755086198E-2},{"$f":"+SUMIF($F$472:$F$1925,B359,$G$472:$G$1925)","v":2.0980928208979684E-2},0.24198140621579278]
["BTSH (0-300)",null,null,null,""]
[{"$f":"+[1]PliegoVig!A348","v":"Comercialización"},null,null,null,""]
[{"$f":"+[1]PliegoVig!A349","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B349","v":"BTSH1CCCOF"},{"$f":"+[1]PliegoVig!C349","v":3.06},{"$f":"+SUMIF($F$472:$F$1925,B362,$G$472:$G$1925)","v":3.0599999999999987},-4.4408920985006262E-16]
[{"$f":"+[1]PliegoVig!A350","v":"  - Energía"},{"$f":"+[1]PliegoVig!B350","v":"BTSH1EtCCOV"},{"$f":"+[1]PliegoVig!C350","v":8.2799999999999992E-3},{"$f":"+SUMIF($F$472:$F$1925,B363,$G$472:$G$1925)","v":7.4419918768414408E-3},-0.10120871052639591]
[{"$f":"+[1]PliegoVig!A351","v":"Distribución"},"",null,null,""]
[{"$f":"+[1]PliegoVig!A352","v":"  - Energía en Punta"},"BTSH1pCD",{"$f":"+[1]PliegoVig!C352","v":5.2089999999999997E-2},{"$f":"+SUMIF($F$472:$F$1925,B365,$G$472:$G$1925)","v":4.7124552219791192E-2},-9.5324395857339317E-2]
[{"$f":"+[1]PliegoVig!A353","v":"  - Energía Fuera de Punta Medio"},"BTSH1fpmCD",{"$f":"+[1]PliegoVig!C353","v":4.65E-2},{"$f":"+SUMIF($F$472:$F$1925,B366,$G$472:$G$1925)","v":4.2067415592633724E-2},-9.5324395857339317E-2]
[{"$f":"+[1]PliegoVig!A354","v":"  - Energía Fuera de Punta Bajo"},"BTSH1fpbCD",{"$f":"+[1]PliegoVig!C354","v":4.1509999999999998E-2},{"$f":"+SUMIF($F$472:$F$1925,B367,$G$472:$G$1925)","v":3.7553084327961846E-2},-9.5324395857339317E-2]
[{"$f":"+[1]PliegoVig!A355","v":"  - Pérdidas Energía en Distribución en Punta"},"BTSH1EtCPEP",{"$f":"+[1]PliegoVig!C355","v":9.2599999999999991E-3},{"$f":"+SUMIF($F$472:$F$1925,B368,$G$472:$G$1925)","v":8.881453407925774E-3},-4.0879761563091255E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","BTSH1EtCPEP",{"$f":"+[1]PliegoVig!C356","v":9.2599999999999991E-3},{"$f":"+SUMIF($F$472:$F$1925,B369,$G$472:$G$1925)","v":8.881453407925774E-3},-4.0879761563091255E-2]
["  - Pérdidas Energía en Distribución Fuera de Punta Bajo",null,{"$f":"+C369","v":9.2599999999999991E-3},{"$f":"+D369","v":8.881453407925774E-3},-4.0879761563091255E-2]
[{"$f":"+[1]PliegoVig!A357","v":"  - Cargos por Conexión"},"BTSHCxCX",{"$f":"+[1]PliegoVig!C357","v":16.66},{"$f":"+SUMIF($F$472:$F$1925,B371,$G$472:$G$1925)","v":16.659999999999982},-1.1102230246251565E-15]
[{"$f":"+[1]PliegoVig!A358","v":"Alumbrado Público"},"",null,null,""]
[{"$f":"+[1]PliegoVig!A359","v":"  - Sistema"},{"$f":"+[1]PliegoVig!B359","v":"BTSH1EtCSAP"},{"$f":"+[1]PliegoVig!C359","v":1.4E-3},{"$f":"+SUMIF($F$472:$F$1925,B373,$G$472:$G$1925)","v":1.4079205358708965E-3},5.657525622069004E-3]
[{"$f":"+[1]PliegoVig!A360","v":"  - Consumo de energía"},{"$f":"+[1]PliegoVig!B360","v":"BTSH1EtCCAP"},{"$f":"+[1]PliegoVig!C360","v":2.0400000000000001E-3},{"$f":"+SUMIF($F$472:$F$1925,B374,$G$472:$G$1925)","v":1.6176248641198612E-3},-0.20704663523536226]
[{"$f":"+[1]PliegoVig!A361","v":"Transmisión"},"",null,null,""]
[{"$f":"+[1]PliegoVig!A362","v":"  - Energía"},{"$f":"+[1]PliegoVig!B362","v":"BTSH1EtCUCOST"},{"$f":"+[1]PliegoVig!C362","v":1.068E-2},{"$f":"+SUMIF($F$472:$F$1925,B376,$G$472:$G$1925)","v":1.2677573045152876E-2},0.1870386746397823]
[{"$f":"+[1]PliegoVig!A363","v":"  - Pérdidas de Energía en Transmisión"},{"$f":"+[1]PliegoVig!B363","v":"BTSH1EtCPST"},{"$f":"+[1]PliegoVig!C363","v":2.6900000000000001E-3},{"$f":"+SUMIF($F$472:$F$1925,B377,$G$472:$G$1925)","v":2.3388147547660355E-3},-0.13055213577470803]
[{"$f":"+[1]PliegoVig!A364","v":"  - Capacidad Transmision costo pérdidas"},{"$f":"+[1]PliegoVig!B364","v":"BTSH1PpCPST"},{"$f":"+[1]PliegoVig!C364","v":0},{"$f":"+SUMIF($F$472:$F$1925,B378,$G$472:$G$1925)","v":0},""]
[{"$f":"+[1]PliegoVig!A365","v":"Generación"},"BTSH1EtCPST",null,null,""]
[{"$f":"+[1]PliegoVig!A366","v":"  - Energía en Punta"},"BTSH1EpCEGP",{"$f":"+[1]PliegoVig!C366","v":0.26526},{"$f":"+SUMIF($F$472:$F$1925,B380,$G$472:$G$1925)","v":0.23504910343074881},-0.11389164053853273]
[{"$f":"+[1]PliegoVig!A367","v":"  - Energía Fuera de Punta Medio"},"BTSH1EfpmCEGFP",{"$f":"+[1]PliegoVig!C367","v":7.0739999999999997E-2},{"$f":"+SUMIF($F$472:$F$1925,B381,$G$472:$G$1925)","v":7.0514731029224648E-2},-3.1844638220999144E-3]
[{"$f":"+[1]PliegoVig!A368","v":"  - Energía Fuera de Punta Bajo"},"BTSH1EfpCEGFP",{"$f":"+[1]PliegoVig!C368","v":2.2099999999999967E-3},{"$f":"+SUMIF($F$472:$F$1925,B382,$G$472:$G$1925)","v":2.3504910343074884E-3},6.3570603759046218E-2]
[" - Potencia Energizada","BTSH1EtCPG",{"$f":"+[1]PliegoVig!C369","v":3.3450000000000001E-2},{"$f":"+SUMIF($F$472:$F$1925,B383,$G$472:$G$1925)","v":3.7979381988729639E-2},{"$f":"+IF(C383=0,\"\",D383/C383-1)","v":0.13540753329535549}]
["BTSH (301-750)",null,null,null,""]
[{"$f":"+A361","v":"Comercialización"},null,null,null,""]
[{"$f":"+A362","v":"  - Fijo"},"BTSH2CCCOF",null,{"$f":"+SUMIF($F$472:$F$1925,B386,$G$472:$G$1925)","v":0},""]
[{"$f":"+A363","v":"  - Energía"},"BTSH2EtCCOV",null,{"$f":"+SUMIF($F$472:$F$1925,B387,$G$472:$G$1925)","v":0},""]
[{"$f":"+A364","v":"Distribución"},"",null,null,""]
[{"$f":"+A365","v":"  - Energía en Punta"},"BTSH2EtCD",null,{"$f":"+SUMIF($F$472:$F$1925,B389,$G$472:$G$1925)","v":0},""]
[{"$f":"+A368","v":"  - Pérdidas Energía en Distribución en Punta"},"BTSH2EtCPEP",null,{"$f":"+SUMIF($F$472:$F$1925,B390,$G$472:$G$1925)","v":0},""]
[{"$f":"+A369","v":"  - Pérdidas Energía en Distribución Fuera de Punta Medio"},"BTSH2EtCPP",null,{"$f":"+SUMIF($F$472:$F$1925,B391,$G$472:$G$1925)","v":0},""]
[{"$f":"+A371","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$472:$F$1925,B392,$G$472:$G$1925)","v":16.659999999999982},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH2EtCSAP",null,{"$f":"+SUMIF($F$472:$F$1925,B394,$G$472:$G$1925)","v":0},""]
["  - Consumo de energía","BTSH2EtCCAP",null,0,""]
["Transmisión","",null,0,""]
["  - Energía","BTSH2EtCUCOST",null,0,""]
[{"$f":"+A379","v":"Generación"},"BTSH2EtCPST",null,0,""]
[{"$f":"+A380","v":"  - Energía en Punta"},null,null,0,""]
[{"$f":"+A381","v":"  - Energía Fuera de Punta Medio"},"",null,null,""]
[{"$f":"+A382","v":"  - Energía Fuera de Punta Bajo"},"BTSH2EpCEGP",null,{"$f":"+SUMIF($F$472:$F$1925,B401,$G$472:$G$1925)","v":0},""]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},"BTSH2EfpmCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B402,$G$472:$G$1925)","v":0},""]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},"BTSH2EfpCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B403,$G$472:$G$1925)","v":0},""]
[{"$f":"+#REF!","v":{"$error":"#REF!"}},"BTSH2EtCPG",null,{"$f":"+SUMIF($F$472:$F$1925,B404,$G$472:$G$1925)","v":0}]
["BTSH (751-más)",null,null,null,""]
[{"$f":"+A385","v":"Comercialización"},null,null,null,""]
["  - Fijo","BTSH3CCCOF",null,{"$f":"+SUMIF($F$472:$F$1925,B407,$G$472:$G$1925)","v":0},""]
["  - Energía","BTSH3EtCCOV",null,{"$f":"+SUMIF($F$472:$F$1925,B408,$G$472:$G$1925)","v":0},""]
["Distribución","",null,null,""]
["  - Energía en Punta","BTSH3EtCD",null,{"$f":"+SUMIF($F$472:$F$1925,B410,$G$472:$G$1925)","v":0},""]
["  - Pérdidas Energía en Distribución en Punta","BTSH3EtCPEP",null,{"$f":"+SUMIF($F$472:$F$1925,B411,$G$472:$G$1925)","v":0},""]
[{"$f":"+A391","v":"  - Pérdidas Energía en Distribución Fuera de Punta Medio"},"BTSH3EtCPP",null,{"$f":"+SUMIF($F$472:$F$1925,B412,$G$472:$G$1925)","v":0},""]
[{"$f":"+A392","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$472:$F$1925,B413,$G$472:$G$1925)","v":16.659999999999982},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH3EtCSAP",null,{"$f":"+SUMIF($F$472:$F$1925,B415,$G$472:$G$1925)","v":0},""]
["  - Consumo de energía","BTSH3EtCCAP",null,{"$f":"+SUMIF($F$472:$F$1925,B416,$G$472:$G$1925)","v":0},""]
["Transmisión","",null,null,""]
["  - Energía","BTSH3EtCUCOST",null,{"$f":"+SUMIF($F$472:$F$1925,B418,$G$472:$G$1925)","v":0},{"$f":"+IF(C418=0,\"\",D418/C418-1)","v":""}]
["Generación","BTSH3EtCPST",null,{"$f":"+SUMIF($F$472:$F$1925,B419,$G$472:$G$1925)","v":0},""]
["  - Energía en Punta",null,null,{"$f":"+SUMIF($F$472:$F$1925,B420,$G$472:$G$1925)","v":0},""]
["  - Energía Fuera de Punta Medio","",null,null,""]
["  - Energía Fuera de Punta Bajo","BTSH3EpCEGP",null,{"$f":"+SUMIF($F$472:$F$1925,B422,$G$472:$G$1925)","v":0},""]
[{"$error":"#REF!"},"BTSH3EfpmCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B423,$G$472:$G$1925)","v":0},""]
[{"$error":"#REF!"},"BTSH3EfpCEGFP",null,{"$f":"+SUMIF($F$472:$F$1925,B424,$G$472:$G$1925)","v":0},""]
[{"$error":"#REF!"},"BTSH3EtCPG",null,{"$f":"+SUMIF($F$472:$F$1925,B425,$G$472:$G$1925)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+[1]PliegoVig!B402","v":0},null,null,""]
[{"$f":"+A406","v":"Comercialización"},{"$f":"+[1]PliegoVig!B403","v":0},null,{"$f":"+SUMIF($F$472:$F$1925,B427,$G$472:$G$1925)","v":0},""]
["  - Fijo",{"$f":"+[1]PliegoVig!B404","v":0},null,0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B405","v":0},null,0,""]
["Distribución",{"$f":"+[1]PliegoVig!B406","v":0},null,0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B407","v":0},null,0,""]
["  - Pérdidas Energía en Distribución en Punta",{"$f":"+[1]PliegoVig!B408","v":0},null,0,""]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B409","v":0},null,0,""]
["  - Cargos por Conexión",{"$f":"+[1]PliegoVig!B410","v":0},null,0,""]
["Alumbrado Público",{"$f":"+[1]PliegoVig!B411","v":0},null,0,""]
["  - Sistema",{"$f":"+[1]PliegoVig!B412","v":0},null,0,""]
["  - Consumo de energía",{"$f":"+[1]PliegoVig!B413","v":0},null,0,""]
["Transmisión",{"$f":"+[1]PliegoVig!B414","v":0},null,0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B415","v":0},null,0,""]
["Generación",{"$f":"+[1]PliegoVig!B416","v":0},null,0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B417","v":0},null,0,""]
["  - Energía Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B418","v":0},null,0,""]
["  - Energía Fuera de Punta Bajo",{"$f":"+[1]PliegoVig!B419","v":0},null,0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B420","v":0},null,0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B421","v":0},null,0,""]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+[1]PliegoVig!B422","v":0},null,null,""]
[{"$f":"+A427","v":"Comercialización"},{"$f":"+[1]PliegoVig!B423","v":0},{"$f":"+[1]PliegoVig!E423","v":0},{"$f":"+SUMIF($F$472:$F$1925,B447,$G$472:$G$1925)","v":0},""]
[{"$f":"+A428","v":"  - Fijo"},{"$f":"+[1]PliegoVig!B424","v":0},{"$f":"+[1]PliegoVig!E424","v":0},0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B425","v":0},{"$f":"+[1]PliegoVig!E425","v":0},0,""]
["Distribución",{"$f":"+[1]PliegoVig!B426","v":0},{"$f":"+[1]PliegoVig!E426","v":0},0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B427","v":0},{"$f":"+[1]PliegoVig!E427","v":0},0,""]
["  - Pérdidas Energía en Distribución en Punta",{"$f":"+[1]PliegoVig!B428","v":0},{"$f":"+[1]PliegoVig!E428","v":0},0,""]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B429","v":0},{"$f":"+[1]PliegoVig!E429","v":0},0,""]
["  - Cargos por Conexión",{"$f":"+[1]PliegoVig!B430","v":0},{"$f":"+[1]PliegoVig!E430","v":0},0,""]
["Alumbrado Público",{"$f":"+[1]PliegoVig!B431","v":0},{"$f":"+[1]PliegoVig!E431","v":0},0,""]
["  - Sistema",{"$f":"+[1]PliegoVig!B432","v":0},{"$f":"+[1]PliegoVig!E432","v":0},0,""]
["  - Consumo de energía",{"$f":"+[1]PliegoVig!B433","v":0},{"$f":"+[1]PliegoVig!E433","v":0},0,""]
["Transmisión",{"$f":"+[1]PliegoVig!B434","v":0},{"$f":"+[1]PliegoVig!E434","v":0},0,""]
["  - Energía",{"$f":"+[1]PliegoVig!B435","v":0},{"$f":"+[1]PliegoVig!E435","v":0},0,""]
["Generación",{"$f":"+[1]PliegoVig!B436","v":0},{"$f":"+[1]PliegoVig!E436","v":0},0,""]
["  - Energía en Punta",{"$f":"+[1]PliegoVig!B437","v":0},{"$f":"+[1]PliegoVig!E437","v":0},0,""]
["  - Energía Fuera de Punta Medio",{"$f":"+[1]PliegoVig!B438","v":0},{"$f":"+[1]PliegoVig!E438","v":0},0,""]
["  - Energía Fuera de Punta Bajo",{"$f":"+[1]PliegoVig!B439","v":0},{"$f":"+[1]PliegoVig!E439","v":0},0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B440","v":0},{"$f":"+[1]PliegoVig!E440","v":0},0,""]
[{"$error":"#REF!"},{"$f":"+[1]PliegoVig!B441","v":0},{"$f":"+[1]PliegoVig!E441","v":0},0,""]
[]
[]
["Auxiliar - Tarifas Modelo"]
[]
[{"$f":"+Tablero!A524","v":"Categorías"}]
[]
[{"$f":"+Tablero!A525","v":"ATH"},{"$f":"+LEFT(A472,3)","v":"ATH"},null,1,"CD",{"$f":"+B472&D472&C472&E472","v":"ATH1CD"},{"$f":"+Tablero!B525","v":0}]
[{"$f":"+Tablero!A526","v":"ATH Punta"},"ATH","Ep",1,"CD",{"$f":"+B473&D473&C473&E473","v":"ATH1EpCD"},{"$f":"+Tablero!B526","v":0}]
[{"$f":"+Tablero!A527","v":"ATH Fuera de Punta Medio"},{"$f":"+LEFT(A474,3)","v":"ATH"},"Efpm",1,"CD",{"$f":"+B474&D474&C474&E474","v":"ATH1EfpmCD"},{"$f":"+Tablero!B527","v":0}]
[{"$f":"+Tablero!A528","v":"ATH Fuera de Punta Bajo"},"ATH","Efp",1,"CD","ATH1EfpCD",{"$f":"+Tablero!B528","v":0}]
[{"$f":"+Tablero!A529","v":"ATD"},"ATD","Et",1,"CD","ATD1EtCD",{"$f":"+Tablero!B529","v":0}]
[{"$f":"+Tablero!A530","v":"MTH"},"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!B530","v":0}]
[{"$f":"+Tablero!A531","v":"MTH Punta"},"MTH","Ep",1,"CD","MTH1EpCD",{"$f":"+Tablero!B531","v":0}]
[{"$f":"+Tablero!A532","v":"MTH Fuera de Punta Medio"},{"$f":"+LEFT(A479,3)","v":"MTH"},"Efpm",1,"CD",{"$f":"+B479&D479&C479&E479","v":"MTH1EfpmCD"},{"$f":"+Tablero!B532","v":0}]
[{"$f":"+Tablero!A533","v":"MTH Fuera de Punta Bajo"},"MTH","Efp",1,"CD","MTH1EfpCD",{"$f":"+Tablero!B533","v":0}]
[{"$f":"+Tablero!A534","v":"MTD"},"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!B534","v":0}]
[{"$f":"+Tablero!A535","v":"MTD_1 (0-10,000)"},"MTD","Et",1,"CD","MTD1EtCD",{"$f":"+Tablero!B535","v":0}]
[{"$f":"+Tablero!A536","v":"MTD_2 (10,001-30,000)"},"MTD","Et",2,"CD","MTD2EtCD",{"$f":"+Tablero!B536","v":0}]
[{"$f":"+Tablero!A537","v":"MTD_3 (30,001-50,000)"},"MTD","Et",3,"CD","MTD3EtCD",{"$f":"+Tablero!B537","v":0}]
[{"$f":"+Tablero!A538","v":"MTD_4 (50,001-más)"},"MTD","Et",4,"CD","MTD4EtCD",{"$f":"+Tablero!B538","v":0}]
[{"$f":"+Tablero!A539","v":"MTD_5 (xxx)"},"MTD","Et",5,"CD","MTD5EtCD",{"$f":"+Tablero!B539","v":0}]
[{"$f":"+Tablero!A540","v":"BTH"},"BTH",null,1,"CD","BTH1CD",{"$f":"+Tablero!B540","v":0}]
[{"$f":"+Tablero!A541","v":"BTH Punta"},"BTH","Ep",1,"CD","BTH1EpCD",{"$f":"+Tablero!B541","v":0}]
[{"$f":"+Tablero!A542","v":"BTH Fuera de Punta Medio"},"BTH","Efpm",1,"CD",{"$f":"+B489&D489&C489&E489","v":"BTH1EfpmCD"},{"$f":"+Tablero!B542","v":0}]
[{"$f":"+Tablero!A543","v":"BTH Fuera de Punta Bajo"},"BTH","Efp",1,"CD","BTH1EfpCD",{"$f":"+Tablero!B543","v":0}]
[{"$f":"+Tablero!A544","v":"BTD"},"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!B544","v":0}]
[{"$f":"+Tablero!A545","v":"BTD_1 (0-10,000)"},"BTD","Et",1,"CD","BTD1EtCD",{"$f":"+Tablero!B545","v":0}]
[{"$f":"+Tablero!A546","v":"BTD_2 (10,001-30,000)"},"BTD","Et",2,"CD","BTD2EtCD",{"$f":"+Tablero!B546","v":0}]
[{"$f":"+Tablero!A547","v":"BTD_3 (30,001-50,000)"},"BTD","Et",3,"CD","BTD3EtCD",{"$f":"+Tablero!B547","v":0}]
[{"$f":"+Tablero!A548","v":"BTD_4 (50,001-más)"},"BTD","Et",4,"CD","BTD4EtCD",{"$f":"+Tablero!B548","v":0}]
[{"$f":"+Tablero!A549","v":"BTD_5 (xxx)"},"BTD","Et",5,"CD","BTD5EtCD",{"$f":"+Tablero!B549","v":0}]
[{"$f":"+Tablero!A550","v":"BTS"},"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!B550","v":0}]
[{"$f":"+Tablero!A551","v":"BTS_1 (0-300)"},"BTS","Et",1,"CD","BTS1EtCD",{"$f":"+Tablero!B551","v":4.393882521226794E-2}]
[{"$f":"+Tablero!A552","v":"BTS_2 (301-750)"},"BTS","Et",2,"CD","BTS2EtCD",{"$f":"+Tablero!B552","v":4.393882521226794E-2}]
[{"$f":"+Tablero!A553","v":"BTS_3 (751-más)"},"BTS","Et",3,"CD","BTS3EtCD",{"$f":"+Tablero!B553","v":4.393882521226794E-2}]
[{"$f":"+Tablero!A554","v":"BTS_4 (xxx)"},"BTS","Et",4,"CD","BTS4EtCD",{"$f":"+Tablero!B554","v":0}]
[{"$f":"+Tablero!A555","v":"BTS_5 (xxx)"},"BTS","Et",5,"CD","BTS5EtCD",{"$f":"+Tablero!B555","v":0}]
[{"$f":"+Tablero!A556","v":"BTSH"},{"$f":"+LEFT(A503,4)","v":"BTSH"},null,1,"CD","BTSH1CD",{"$f":"+Tablero!B556","v":0}]
[{"$f":"+Tablero!A557","v":"BTSH_1 Punta"},{"$f":"+LEFT(A504,4)","v":"BTSH"},"p",1,"CD","BTSH1pCD",{"$f":"+Tablero!B557","v":4.7124552219791192E-2}]
[{"$f":"+Tablero!A558","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+LEFT(A505,4)","v":"BTSH"},"fpm",1,"CD",{"$f":"+B505&D505&C505&E505","v":"BTSH1fpmCD"},{"$f":"+Tablero!B558","v":4.2067415592633724E-2}]
[{"$f":"+Tablero!A559","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH","fpb",1,"CD","BTSH1fpbCD",{"$f":"+Tablero!B559","v":3.7553084327961846E-2}]
[{"$f":"+Tablero!A560","v":"BTSH_2 Punta"},"BTSH","Et",2,"CD","BTSH2EtCD",{"$f":"+Tablero!B560","v":0}]
[{"$f":"+Tablero!A561","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B561","v":0}]
[{"$f":"+Tablero!A562","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B562","v":0}]
[{"$f":"+Tablero!A563","v":"BTSH_3 Punta"},"BTSH","Et",3,"CD","BTSH3EtCD",{"$f":"+Tablero!B563","v":0}]
[{"$f":"+Tablero!A564","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",null,3,"CD",{"$f":"+B511&D511&C511&E511","v":"BTSH3CD"},{"$f":"+Tablero!B564","v":0}]
[{"$f":"+Tablero!A565","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",null,3,"CD","BTSH3CD",{"$f":"+Tablero!B565","v":0}]
[{"$f":"+Tablero!A566","v":"BTS Prepago"},{"$f":"+A513","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!B566","v":0}]
[{"$f":"+Tablero!A567","v":"BTS Prep"},{"$f":"+B513","v":"BTS Prepago"},"Et",1,"CD","BTS Prepago1EtCD",{"$f":"+Tablero!B567","v":4.5016654382090633E-2}]
[{"$f":"+Tablero!A568","v":"X1D_2 (10,001-30,000)"},{"$f":"+LEFT(A515,3)","v":"X1D"},"Et",2,"CD","X1D2EtCD",{"$f":"+Tablero!B568","v":0}]
[{"$f":"+Tablero!A569","v":"X1D_3 (30,001-50,000)"},"X1D","Et",3,"CD","X1D3EtCD",{"$f":"+Tablero!B569","v":0}]
[{"$f":"+Tablero!A570","v":"X1D_4 (50,001-más)"},"X1D","Et",4,"CD","X1D4EtCD",{"$f":"+Tablero!B570","v":0}]
[{"$f":"+Tablero!A571","v":"X1D_5 (xxx)"},"X1D","Et",5,"CD","X1D5EtCD",{"$f":"+Tablero!B571","v":0}]
[{"$f":"+Tablero!A572","v":"X2H"},"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!B572","v":0}]
[{"$f":"+Tablero!A573","v":"X2H Punta"},"X2H","Ep",1,"CD","X2H1EpCD",{"$f":"+Tablero!B573","v":0}]
[{"$f":"+Tablero!A574","v":"X2H Fuera de Punta"},"X2H","Efp",1,"CD","X2H1EfpCD",{"$f":"+Tablero!B574","v":0}]
[{"$f":"+Tablero!A575","v":"X2D"},"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!B575","v":0}]
[{"$f":"+Tablero!A576","v":"X2D_1 (0 - 10000)"},"X2D","Et",1,"CD","X2D1EtCD",{"$f":"+Tablero!B576","v":0}]
[{"$f":"+Tablero!A577","v":"X2D_2 (10,001-30,000)"},"X2D","Et",2,"CD","X2D2EtCD",{"$f":"+Tablero!B577","v":0}]
[{"$f":"+Tablero!A578","v":"X2D_3 (30,001-50,000)"},"X2D","Et",3,"CD","X2D3EtCD",{"$f":"+Tablero!B578","v":0}]
[{"$f":"+Tablero!A579","v":"X2D_4 (50,001-más)"},"X2D","Et",4,"CD","X2D4EtCD",{"$f":"+Tablero!B579","v":0}]
[{"$f":"+Tablero!A580","v":"X2D_5 (xxx)"},"X2D","Et",5,"CD","X2D5EtCD",{"$f":"+Tablero!B580","v":0}]
[{"$f":"+Tablero!A581","v":"X3D"},"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!B581","v":0}]
[{"$f":"+Tablero!A582","v":"X3D_1 (0-10,000)"},"X3D","Et",1,"CD","X3D1EtCD",{"$f":"+Tablero!B582","v":0}]
[{"$f":"+Tablero!A583","v":"X3D_2 (10,001-30,000)"},"X3D","Et",2,"CD","X3D2EtCD",{"$f":"+Tablero!B583","v":0}]
[{"$f":"+Tablero!A584","v":"X3D_3 (30,001-50,000)"},"X3D","Et",3,"CD","X3D3EtCD",{"$f":"+Tablero!B584","v":0}]
[{"$f":"+Tablero!A585","v":"X3D_4 (50,001-más)"},"X3D","Et",4,"CD","X3D4EtCD",{"$f":"+Tablero!B585","v":0}]
[{"$f":"+Tablero!A586","v":"X3D_5 (xxx)"},"X3D","Et",5,"CD","X3D5EtCD",{"$f":"+Tablero!B586","v":0}]
[null,{"$f":"+B472","v":"ATH"},null,1,"CD","ATH1CD",{"$f":"+Tablero!C525","v":0}]
[null,"ATH","Pp",1,"CD","ATH1PpCD",{"$f":"+Tablero!C526","v":6.2332151100365012}]
[null,"ATH","Pfpm",1,"CD",{"$f":"+B536&D536&C536&E536","v":"ATH1PfpmCD"},{"$f":"+Tablero!C527","v":5.1204640816845579}]
[null,"ATH","Pfp",1,"CD","ATH1PfpCD",{"$f":"+Tablero!C528","v":5.1204640816845579}]
[null,"ATD","Pp",1,"CD","ATD1PpCD",{"$f":"+Tablero!C529","v":5.8894383695700476}]
[null,"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!C530","v":0}]
[null,"MTH","Pp",1,"CD","MTH1PpCD",{"$f":"+Tablero!C531","v":13.193208871843503}]
[null,"MTH","Pfpm",1,"CD",{"$f":"+B541&D541&C541&E541","v":"MTH1PfpmCD"},{"$f":"+Tablero!C532","v":2.1843637380163052}]
[null,"MTH","Pfp",1,"CD","MTH1PfpCD",{"$f":"+Tablero!C533","v":2.1843637380163052}]
[null,"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!C534","v":0}]
[null,"MTD","Pp",1,"CD","MTD1PpCD",{"$f":"+Tablero!C535","v":15.279971438106504}]
[null,"MTD","Pp",2,"CD","MTD2PpCD",{"$f":"+Tablero!C536","v":0}]
[null,"MTD","Pp",3,"CD","MTD3PpCD",{"$f":"+Tablero!C537","v":0}]
[null,"MTD","Pp",4,"CD","MTD4PpCD",{"$f":"+Tablero!C538","v":0}]
[null,"MTD","Pp",5,"CD",{"$f":"+B548&D548&C548&E548","v":"MTD5PpCD"},{"$f":"+Tablero!C539","v":0}]
[null,"BTH",null,1,"CD",{"$f":"+B549&D549&C549&E549","v":"BTH1CD"},{"$f":"+Tablero!C540","v":0}]
[null,"BTH","Pp",1,"CD","BTH1PpCD",{"$f":"+Tablero!C541","v":15.008568749184594}]
[null,"BTH","Pfpm",1,"CD",{"$f":"+B551&D551&C551&E551","v":"BTH1PfpmCD"},{"$f":"+Tablero!C542","v":2.0717071992545342}]
[null,"BTH","Pfp",1,"CD","BTH1PfpCD",{"$f":"+Tablero!C543","v":2.0717071992545342}]
[null,"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!C544","v":0}]
[null,"BTD","Pp",1,"CD","BTD1PpCD",{"$f":"+Tablero!C545","v":14.355368789727196}]
[null,"BTD","Pp",2,"CD","BTD2PpCD",{"$f":"+Tablero!C546","v":14.355368789727196}]
[null,"BTD","Pp",3,"CD","BTD3PpCD",{"$f":"+Tablero!C547","v":14.355368789727196}]
[null,"BTD","Pp",4,"CD","BTD4PpCD",{"$f":"+Tablero!C548","v":14.355368789727196}]
[null,"BTD","Pp",5,"CD","BTD5PpCD",{"$f":"+Tablero!C549","v":0}]
[null,"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!C550","v":0}]
[null,"BTS","Pp",1,"CD","BTS1PpCD",{"$f":"+Tablero!C551","v":0}]
[null,"BTS","Pp",2,"CD","BTS2PpCD",{"$f":"+Tablero!C552","v":0}]
[null,"BTS","Pp",3,"CD","BTS3PpCD",{"$f":"+Tablero!C553","v":0}]
[null,"BTS","Pp",4,"CD","BTS4PpCD",{"$f":"+Tablero!C554","v":0}]
[null,"BTS","Pp",5,"CD","BTS5PpCD",{"$f":"+Tablero!C555","v":0}]
[null,"BTSH",null,1,"CD","BTSH1CD",{"$f":"+Tablero!C556","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C557","v":0}]
[null,{"$f":"+B505","v":"BTSH"},"Pfp",1,"CD",{"$f":"+B567&D567&C567&E567","v":"BTSH1PfpCD"},{"$f":"+Tablero!C558","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C559","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C560","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C561","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C562","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C563","v":0}]
[null,"BTSH","Pfp",3,"CD",{"$f":"+B573&D573&C573&E573","v":"BTSH3PfpCD"},{"$f":"+Tablero!C564","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C565","v":0}]
[null,{"$f":"+B513","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!C566","v":0}]
[null,"BTS Prepago","Pp",1,"CD","BTS Prepago1PpCD",{"$f":"+Tablero!C567","v":0}]
[null,"X1D","Pp",2,"CD","X1D2PpCD",{"$f":"+Tablero!C568","v":0}]
[null,"X1D","Pp",3,"CD","X1D3PpCD",{"$f":"+Tablero!C569","v":0}]
[null,"X1D","Pp",4,"CD","X1D4PpCD",{"$f":"+Tablero!C570","v":0}]
[null,"X1D","Pp",5,"CD","X1D5PpCD",{"$f":"+Tablero!C571","v":0}]
[null,"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!C572","v":0}]
[null,"X2H","Pp",1,"CD","X2H1PpCD",{"$f":"+Tablero!C573","v":0}]
[null,"X2H","Pfp",1,"CD","X2H1PfpCD",{"$f":"+Tablero!C574","v":0}]
[null,"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!C575","v":0}]
[null,"X2D","Pp",1,"CD","X2D1PpCD",{"$f":"+Tablero!C576","v":0}]
[null,"X2D","Pp",2,"CD","X2D2PpCD",{"$f":"+Tablero!C577","v":0}]
[null,"X2D","Pp",3,"CD","X2D3PpCD",{"$f":"+Tablero!C578","v":0}]
[null,"X2D","Pp",4,"CD","X2D4PpCD",{"$f":"+Tablero!C579","v":0}]
[null,"X2D","Pp",5,"CD","X2D5PpCD",{"$f":"+Tablero!C580","v":0}]
[null,"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!C581","v":0}]
[null,"X3D","Pp",1,"CD","X3D1PpCD",{"$f":"+Tablero!C582","v":0}]
[null,"X3D","Pp",2,"CD","X3D2PpCD",{"$f":"+Tablero!C583","v":0}]
[null,"X3D","Pp",3,"CD","X3D3PpCD",{"$f":"+Tablero!C584","v":0}]
[null,"X3D","Pp",4,"CD","X3D4PpCD",{"$f":"+Tablero!C585","v":0}]
[null,"X3D","Pp",5,"CD","X3D5PpCD",{"$f":"+Tablero!C586","v":0}]
[null,"ATH","Ep",1,"CCOF","ATH1EpCCOF",{"$f":"+Tablero!D525","v":0}]
[null,"ATH","Efp",1,"CCOF","ATH1EfpCCOF",{"$f":"+Tablero!D526","v":0}]
[null,{"$f":"+B537","v":"ATH"},"Et",1,"CCOF","ATH1EtCCOF",{"$f":"+Tablero!D528","v":0}]
[null,{"$f":"+B538","v":"ATD"},null,1,"CCOF","ATD1CCOF",{"$f":"+Tablero!D529","v":0}]
[null,{"$f":"+B539","v":"MTH"},"Ep",1,"CCOF","MTH1EpCCOF",{"$f":"+Tablero!D530","v":0}]
[null,{"$f":"+B540","v":"MTH"},"Efp",1,"CCOF","MTH1EfpCCOF",{"$f":"+Tablero!D531","v":0}]
[null,{"$f":"+B542","v":"MTH"},null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!D533","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D534","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D535","v":0}]
[null,"MTD","Et",2,"CCOF","MTD2EtCCOF",{"$f":"+Tablero!D536","v":0}]
[null,"MTD","Et",3,"CCOF","MTD3EtCCOF",{"$f":"+Tablero!D537","v":0}]
[null,"MTD","Et",4,"CCOF","MTD4EtCCOF",{"$f":"+Tablero!D538","v":0}]
[null,"MTD",null,5,"CCOF","MTD5CCOF",{"$f":"+Tablero!D539","v":0}]
[null,"BTH","Ep",1,"CCOF","BTH1EpCCOF",{"$f":"+Tablero!D540","v":0}]
[null,"BTH","Efp",1,"CCOF","BTH1EfpCCOF",{"$f":"+Tablero!D541","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B611&D611&C611&E611","v":"BTH1CCOF"},{"$f":"+Tablero!D542","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!D543","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D544","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D545","v":0}]
[null,"BTD","Et",2,"CCOF","BTD2EtCCOF",{"$f":"+Tablero!D546","v":0}]
[null,"BTD","Et",3,"CCOF","BTD3EtCCOF",{"$f":"+Tablero!D547","v":0}]
[null,"BTD","Et",4,"CCOF","BTD4EtCCOF",{"$f":"+Tablero!D548","v":0}]
[null,"BTD",null,5,"CCOF","BTD5CCOF",{"$f":"+Tablero!D549","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D550","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D551","v":0}]
[null,"BTS","Et",2,"CCOF","BTS2EtCCOF",{"$f":"+Tablero!D552","v":0}]
[null,"BTS","Et",3,"CCOF",{"$f":"+B622&D622&C622&E622","v":"BTS3EtCCOF"},{"$f":"+Tablero!D553","v":0}]
[null,"BTS","Et",4,"CCOF","BTS4EtCCOF",{"$f":"+Tablero!D554","v":0}]
[null,"BTS",null,5,"CCOF","BTS5CCOF",{"$f":"+Tablero!D555","v":0}]
[null,"BTSH","Ep",1,"CCOF","BTSH1EpCCOF",{"$f":"+Tablero!D556","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D557","v":0}]
[null,{"$f":"+B567","v":"BTSH"},null,1,"CCOF",{"$f":"+B627&D627&C627&E627","v":"BTSH1CCOF"},{"$f":"+Tablero!D558","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D559","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D562","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D565","v":0}]
[null,{"$f":"+B575","v":"BTS Prepago"},"Et",1,"CCOF","BTS Prepago1EtCCOF",{"$f":"+Tablero!D566","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!D567","v":1.1209998728420045E-2}]
[null,"X1D","Et",2,"CCOF","X1D2EtCCOF",{"$f":"+Tablero!D568","v":0}]
[null,"X1D","Et",3,"CCOF","X1D3EtCCOF",{"$f":"+Tablero!D569","v":0}]
[null,"X1D","Et",4,"CCOF","X1D4EtCCOF",{"$f":"+Tablero!D570","v":0}]
[null,"X1D",null,5,"CCOF","X1D5CCOF",{"$f":"+Tablero!D571","v":0}]
[null,"X2H","Ep",1,"CCOF","X2H1EpCCOF",{"$f":"+Tablero!D572","v":0}]
[null,"X2H","Efp",1,"CCOF","X2H1EfpCCOF",{"$f":"+Tablero!D573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!D574","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D575","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D576","v":0}]
[null,"X2D","Et",2,"CCOF","X2D2EtCCOF",{"$f":"+Tablero!D577","v":0}]
[null,"X2D","Et",3,"CCOF","X2D3EtCCOF",{"$f":"+Tablero!D578","v":0}]
[null,"X2D","Et",4,"CCOF","X2D4EtCCOF",{"$f":"+Tablero!D579","v":0}]
[null,"X2D",null,5,"CCOF","X2D5CCOF",{"$f":"+Tablero!D580","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D581","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D582","v":0}]
[null,"X3D","Et",2,"CCOF","X3D2EtCCOF",{"$f":"+Tablero!D583","v":0}]
[null,"X3D","Et",3,"CCOF","X3D3EtCCOF",{"$f":"+Tablero!D584","v":0}]
[null,"X3D","Et",4,"CCOF","X3D4EtCCOF",{"$f":"+Tablero!D585","v":0}]
[null,"X3D",null,5,"CCOF","X3D5CCOF",{"$f":"+Tablero!D586","v":0}]
[null,"ATH","C",1,"CCOF","ATH1CCCOF",{"$f":"+Tablero!E525","v":14.339999999999996}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E526","v":0}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E528","v":0}]
[null,"ATD","C",1,"CCOF","ATD1CCCOF",{"$f":"+Tablero!E529","v":14.339999999999995}]
[null,"MTH","C",1,"CCOF","MTH1CCCOF",{"$f":"+Tablero!E530","v":14.339999999999995}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E531","v":0}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E533","v":0}]
[null,"MTD",null,1,"CCOF","MTD1CCOF",{"$f":"+Tablero!E534","v":14.269999999999998}]
[null,"MTD","C",1,"CCOF","MTD1CCCOF",{"$f":"+Tablero!E535","v":14.269999999999998}]
[null,"MTD","C",2,"CCOF","MTD2CCCOF",{"$f":"+Tablero!E536","v":0}]
[null,"MTD","C",3,"CCOF","MTD3CCCOF",{"$f":"+Tablero!E537","v":0}]
[null,{"$f":"+B607","v":"MTD"},"C",4,"CCOF","MTD4CCCOF",{"$f":"+Tablero!E538","v":0}]
[null,"MTD","C",5,"CCOF","MTD5CCCOF",{"$f":"+Tablero!E539","v":0}]
[null,"BTH","C",1,"CCOF","BTH1CCCOF",{"$f":"+Tablero!E540","v":5.669999999999999}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E541","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B671&D671&C671&E671","v":"BTH1CCOF"},{"$f":"+Tablero!E542","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E543","v":0}]
[null,"BTD",null,1,"CCOF","BTD1CCOF",{"$f":"+Tablero!E544","v":5.66}]
[null,"BTD","C",1,"CCOF","BTD1CCCOF",{"$f":"+Tablero!E545","v":5.66}]
[null,"BTD","C",2,"CCOF","BTD2CCCOF",{"$f":"+Tablero!E546","v":5.66}]
[null,"BTD","C",3,"CCOF","BTD3CCCOF",{"$f":"+Tablero!E547","v":5.66}]
[null,"BTD","C",4,"CCOF","BTD4CCCOF",{"$f":"+Tablero!E548","v":5.66}]
[null,"BTD","C",5,"CCOF","BTD5CCCOF",{"$f":"+Tablero!E549","v":0}]
[null,"BTS",null,1,"CCOF","BTS1CCOF",{"$f":"+Tablero!E550","v":3.16}]
[null,"BTS","C",1,"CCOF","BTS1CCCOF",{"$f":"+Tablero!E551","v":3.16}]
[null,"BTS","C",2,"CCOF","BTS2CCCOF",{"$f":"+Tablero!E552","v":3.16}]
[null,"BTS","C",3,"CCOF","BTS3CCCOF",{"$f":"+Tablero!E553","v":3.16}]
[null,"BTS","C",4,"CCOF","BTS4CCCOF",{"$f":"+Tablero!E554","v":0}]
[null,"BTS","C",5,"CCOF","BTS5CCCOF",{"$f":"+Tablero!E555","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E556","v":3.0599999999999987}]
[null,"BTSH","C",1,"CCOF","BTSH1CCCOF",{"$f":"+Tablero!E557","v":3.0599999999999987}]
[null,{"$f":"+B627","v":"BTSH"},null,1,"CCOF",{"$f":"+B687&D687&C687&E687","v":"BTSH1CCOF"},{"$f":"+Tablero!E558","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E559","v":0}]
[null,"BTSH","C",2,"CCOF","BTSH2CCCOF",{"$f":"+Tablero!E560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E562","v":0}]
[null,"BTSH","C",3,"CCOF","BTSH3CCCOF",{"$f":"+Tablero!E563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E565","v":0}]
[null,{"$f":"+B635","v":"BTS Prepago"},null,1,"CCOF","BTS Prepago1CCOF",{"$f":"+Tablero!E566","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!E567","v":0}]
[null,"X1D","C",2,"CCOF","X1D2CCCOF",{"$f":"+Tablero!E568","v":0}]
[null,"X1D","C",3,"CCOF","X1D3CCCOF",{"$f":"+Tablero!E569","v":0}]
[null,"X1D","C",4,"CCOF","X1D4CCCOF",{"$f":"+Tablero!E570","v":0}]
[null,"X1D","C",5,"CCOF","X1D5CCCOF",{"$f":"+Tablero!E571","v":0}]
[null,"X2H","C",1,"CCOF",{"$f":"+B701&D701&C701&E701","v":"X2H1CCCOF"},{"$f":"+Tablero!E572","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E574","v":0}]
[null,"X2D",null,1,"CCOF","X2D1CCOF",{"$f":"+Tablero!E575","v":0}]
[null,"X2D","C",1,"CCOF","X2D1CCCOF",{"$f":"+Tablero!E576","v":0}]
[null,"X2D","C",2,"CCOF","X2D2CCCOF",{"$f":"+Tablero!E577","v":0}]
[null,"X2D","C",3,"CCOF","X2D3CCCOF",{"$f":"+Tablero!E578","v":0}]
[null,"X2D","C",4,"CCOF","X2D4CCCOF",{"$f":"+Tablero!E579","v":0}]
[null,"X2D","C",5,"CCOF","X2D5CCCOF",{"$f":"+Tablero!E580","v":0}]
[null,"X3D",null,1,"CCOF","X3D1CCOF",{"$f":"+Tablero!E581","v":0}]
[null,"X3D","C",1,"CCOF","X3D1CCCOF",{"$f":"+Tablero!E582","v":0}]
[null,"X3D","C",2,"CCOF","X3D2CCCOF",{"$f":"+Tablero!E583","v":0}]
[null,"X3D","C",3,"CCOF","X3D3CCCOF",{"$f":"+Tablero!E584","v":0}]
[null,"X3D","C",4,"CCOF","X3D4CCCOF",{"$f":"+Tablero!E585","v":0}]
[null,"X3D","C",5,"CCOF","X3D5CCCOF",{"$f":"+Tablero!E586","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!F525","v":0}]
[null,"ATH","Et",1,"CCOV","ATH1EtCCOV",{"$f":"+Tablero!F526","v":7.2891975882526236E-3}]
[null,{"$f":"+B657","v":"ATH"},"Efpm",1,"CCOV",{"$f":"+B718&D718&C718&E718","v":"ATH1EfpmCCOV"},{"$f":"+Tablero!F527","v":7.2891975882526236E-3}]
[null,{"$f":"+B658","v":"ATH"},"Efp",1,"CCOV","ATH1EfpCCOV",{"$f":"+Tablero!F528","v":7.2891975882526236E-3}]
[null,{"$f":"+B659","v":"ATD"},"Et",1,"CCOV","ATD1EtCCOV",{"$f":"+Tablero!F529","v":7.2891975882526244E-3}]
[null,{"$f":"+B660","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!F530","v":0}]
[null,{"$f":"+B661","v":"MTH"},"Et",1,"CCOV","MTH1EtCCOV",{"$f":"+Tablero!F531","v":7.2891975882526236E-3}]
[null,{"$f":"+B661","v":"MTH"},"Efpm",1,"CCOV",{"$f":"+B723&D723&C723&E723","v":"MTH1EfpmCCOV"},{"$f":"+Tablero!F532","v":7.2891975882526236E-3}]
[null,"MTH","Efp",1,"CCOV","MTH1EfpCCOV",{"$f":"+Tablero!F533","v":7.2891975882526236E-3}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!F534","v":0}]
[null,"MTD","Et",1,"CCOV","MTD1EtCCOV",{"$f":"+Tablero!F535","v":7.2981858755554255E-3}]
[null,"MTD","Et",2,"CCOV","MTD2EtCCOV",{"$f":"+Tablero!F536","v":0}]
[null,"MTD","Et",3,"CCOV","MTD3EtCCOV",{"$f":"+Tablero!F537","v":0}]
[null,"MTD","Et",4,"CCOV","MTD4EtCCOV",{"$f":"+Tablero!F538","v":0}]
[null,"MTD","Et",5,"CCOV","MTD5EtCCOV",{"$f":"+Tablero!F539","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!F540","v":0}]
[null,"BTH","Et",1,"CCOV","BTH1EtCCOV",{"$f":"+Tablero!F541","v":7.2891975631218416E-3}]
[null,{"$f":"+B670","v":"BTH"},"Efpm",1,"CCOV",{"$f":"+B733&D733&C733&E733","v":"BTH1EfpmCCOV"},{"$f":"+Tablero!F542","v":7.2891975631218416E-3}]
[null,{"$f":"+B672","v":"BTH"},"Efp",1,"CCOV","BTH1EfpCCOV",{"$f":"+Tablero!F543","v":7.2891975631218416E-3}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!F544","v":0}]
[null,"BTD","Et",1,"CCOV","BTD1EtCCOV",{"$f":"+Tablero!F545","v":7.2986454169202512E-3}]
[null,"BTD","Et",2,"CCOV","BTD2EtCCOV",{"$f":"+Tablero!F546","v":7.2986454169202512E-3}]
[null,"BTD","Et",3,"CCOV","BTD3EtCCOV",{"$f":"+Tablero!F547","v":7.2986454169202512E-3}]
[null,"BTD","Et",4,"CCOV","BTD4EtCCOV",{"$f":"+Tablero!F548","v":7.2986454169202512E-3}]
[null,"BTD","Et",5,"CCOV","BTD5EtCCOV",{"$f":"+Tablero!F549","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!F550","v":0}]
[null,"BTS","Et",1,"CCOV","BTS1EtCCOV",{"$f":"+Tablero!F551","v":7.8265251023074307E-3}]
[null,"BTS","Et",2,"CCOV","BTS2EtCCOV",{"$f":"+Tablero!F552","v":7.8265251023074307E-3}]
[null,"BTS","Et",3,"CCOV","BTS3EtCCOV",{"$f":"+Tablero!F553","v":7.8265251023074307E-3}]
[null,"BTS","Et",4,"CCOV","BTS4EtCCOV",{"$f":"+Tablero!F554","v":0}]
[null,"BTS","Et",5,"CCOV","BTS5EtCCOV",{"$f":"+Tablero!F555","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F556","v":0}]
[null,"BTSH","Et",1,"CCOV","BTSH1EtCCOV",{"$f":"+Tablero!F557","v":7.4419918768414408E-3}]
[null,{"$f":"+B687","v":"BTSH"},null,1,"CCOV",{"$f":"+B749&D749&C749&E749","v":"BTSH1CCOV"},{"$f":"+Tablero!F558","v":7.4419918768414408E-3}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F559","v":7.4419918768414408E-3}]
[null,"BTSH","Et",2,"CCOV","BTSH2EtCCOV",{"$f":"+Tablero!F560","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F561","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F562","v":0}]
[null,"BTSH","Et",3,"CCOV","BTSH3EtCCOV",{"$f":"+Tablero!F563","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F564","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F565","v":0}]
[null,{"$f":"+B695","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!F566","v":0}]
[null,"BTS Prepago","Et",1,"CCOV","BTS Prepago1EtCCOV",{"$f":"+Tablero!F567","v":7.9453143490690291E-3}]
[null,"X1D","Et",2,"CCOV","X1D2EtCCOV",{"$f":"+Tablero!F568","v":0}]
[null,"X1D","Et",3,"CCOV","X1D3EtCCOV",{"$f":"+Tablero!F569","v":0}]
[null,"X1D","Et",4,"CCOV","X1D4EtCCOV",{"$f":"+Tablero!F570","v":0}]
[null,"X1D","Et",5,"CCOV","X1D5EtCCOV",{"$f":"+Tablero!F571","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!F572","v":0}]
[null,"X2H","Et",1,"CCOV","X2H1EtCCOV",{"$f":"+Tablero!F573","v":0}]
[null,"X2H","Efp",1,"CCOV","X2H1EfpCCOV",{"$f":"+Tablero!F574","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!F575","v":0}]
[null,"X2D","Et",1,"CCOV","X2D1EtCCOV",{"$f":"+Tablero!F576","v":0}]
[null,"X2D","Et",2,"CCOV","X2D2EtCCOV",{"$f":"+Tablero!F577","v":0}]
[null,"X2D","Et",3,"CCOV","X2D3EtCCOV",{"$f":"+Tablero!F578","v":0}]
[null,"X2D","Et",4,"CCOV","X2D4EtCCOV",{"$f":"+Tablero!F579","v":0}]
[null,"X2D","Et",5,"CCOV","X2D5EtCCOV",{"$f":"+Tablero!F580","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!F581","v":0}]
[null,"X3D","Et",1,"CCOV","X3D1EtCCOV",{"$f":"+Tablero!F582","v":0}]
[null,"X3D","Et",2,"CCOV","X3D2EtCCOV",{"$f":"+Tablero!F583","v":0}]
[null,"X3D","Et",3,"CCOV",{"$f":"+B775&D775&C775&E775","v":"X3D3EtCCOV"},{"$f":"+Tablero!F584","v":0}]
[null,"X3D","Et",4,"CCOV","X3D4EtCCOV",{"$f":"+Tablero!F585","v":0}]
[null,"X3D","Et",5,"CCOV","X3D5EtCCOV",{"$f":"+Tablero!F586","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!G525","v":0}]
[null,"ATH","Pp",1,"CCOV","ATH1PpCCOV",{"$f":"+Tablero!G526","v":0}]
[null,{"$f":"+B719","v":"ATH"},"Pfp",1,"CCOV","ATH1PfpCCOV",{"$f":"+Tablero!G528","v":0}]
[null,{"$f":"+B720","v":"ATD"},"Pp",1,"CCOV","ATD1PpCCOV",{"$f":"+Tablero!G529","v":0}]
[null,{"$f":"+B721","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!G530","v":0}]
[null,{"$f":"+B722","v":"MTH"},"Pp",1,"CCOV","MTH1PpCCOV",{"$f":"+Tablero!G531","v":0}]
[null,{"$f":"+B724","v":"MTH"},"Pfp",1,"CCOV","MTH1PfpCCOV",{"$f":"+Tablero!G533","v":0}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!G534","v":0}]
[null,"MTD","Pp",1,"CCOV","MTD1PpCCOV",{"$f":"+Tablero!G535","v":0}]
[null,"MTD","Pp",2,"CCOV","MTD2PpCCOV",{"$f":"+Tablero!G536","v":0}]
[null,"MTD","Pp",3,"CCOV","MTD3PpCCOV",{"$f":"+Tablero!G537","v":0}]
[null,"MTD","Pp",4,"CCOV","MTD4PpCCOV",{"$f":"+Tablero!G538","v":0}]
[null,"MTD","Pp",5,"CCOV","MTD5PpCCOV",{"$f":"+Tablero!G539","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!G540","v":0}]
[null,"BTH","Pp",1,"CCOV","BTH1PpCCOV",{"$f":"+Tablero!G541","v":0}]
[null,{"$f":"+B734","v":"BTH"},"Pfp",1,"CCOV","BTH1PfpCCOV",{"$f":"+Tablero!G543","v":0}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!G544","v":0}]
[null,"BTD","Pp",1,"CCOV","BTD1PpCCOV",{"$f":"+Tablero!G545","v":0}]
[null,"BTD","Pp",2,"CCOV","BTD2PpCCOV",{"$f":"+Tablero!G546","v":0}]
[null,"BTD","Pp",3,"CCOV","BTD3PpCCOV",{"$f":"+Tablero!G547","v":0}]
[null,"BTD","Pp",4,"CCOV","BTD4PpCCOV",{"$f":"+Tablero!G548","v":0}]
[null,"BTD","Pp",5,"CCOV","BTD5PpCCOV",{"$f":"+Tablero!G549","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!G550","v":0}]
[null,"BTS","Pp",1,"CCOV","BTS1PpCCOV",{"$f":"+Tablero!G551","v":0}]
[null,"BTS","Pp",2,"CCOV","BTS2PpCCOV",{"$f":"+Tablero!G552","v":0}]
[null,"BTS","Pp",3,"CCOV","BTS3PpCCOV",{"$f":"+Tablero!G553","v":0}]
[null,"BTS","Pp",4,"CCOV","BTS4PpCCOV",{"$f":"+Tablero!G554","v":0}]
[null,"BTS","Pp",5,"CCOV","BTS5PpCCOV",{"$f":"+Tablero!G555","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!G556","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G557","v":0}]
[null,{"$f":"+B749","v":"BTSH"},"Pfp",1,"CCOV",{"$f":"+B808&D808&C808&E808","v":"BTSH1PfpCCOV"},{"$f":"+Tablero!G558","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G559","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G560","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G561","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G562","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G563","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G564","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G565","v":0}]
[null,{"$f":"+B757","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!G566","v":0}]
[null,"BTS Prepago","Pp",1,"CCOV","BTS Prepago1PpCCOV",{"$f":"+Tablero!G567","v":0}]
[null,"X1D","Pp",2,"CCOV","X1D2PpCCOV",{"$f":"+Tablero!G568","v":0}]
[null,"X1D","Pp",3,"CCOV","X1D3PpCCOV",{"$f":"+Tablero!G569","v":0}]
[null,"X1D","Pp",4,"CCOV","X1D4PpCCOV",{"$f":"+Tablero!G570","v":0}]
[null,"X1D","Pp",5,"CCOV","X1D5PpCCOV",{"$f":"+Tablero!G571","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!G572","v":0}]
[null,"X2H","Pp",1,"CCOV","X2H1PpCCOV",{"$f":"+Tablero!G573","v":0}]
[null,"X2H","Pfp",1,"CCOV","X2H1PfpCCOV",{"$f":"+Tablero!G574","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!G575","v":0}]
[null,"X2D","Pp",1,"CCOV","X2D1PpCCOV",{"$f":"+Tablero!G576","v":0}]
[null,"X2D","Pp",2,"CCOV","X2D2PpCCOV",{"$f":"+Tablero!G577","v":0}]
[null,"X2D","Pp",3,"CCOV","X2D3PpCCOV",{"$f":"+Tablero!G578","v":0}]
[null,"X2D","Pp",4,"CCOV","X2D4PpCCOV",{"$f":"+Tablero!G579","v":0}]
[null,"X2D","Pp",5,"CCOV","X2D5PpCCOV",{"$f":"+Tablero!G580","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!G581","v":0}]
[null,"X3D","Pp",1,"CCOV","X3D1PpCCOV",{"$f":"+Tablero!G582","v":0}]
[null,"X3D","Pp",2,"CCOV","X3D2PpCCOV",{"$f":"+Tablero!G583","v":0}]
[null,"X3D","Pp",3,"CCOV","X3D3PpCCOV",{"$f":"+Tablero!G584","v":0}]
[null,"X3D","Pp",4,"CCOV","X3D4PpCCOV",{"$f":"+Tablero!G585","v":0}]
[null,"X3D","Pp",5,"CCOV","X3D5PpCCOV",{"$f":"+Tablero!G586","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!H525","v":0}]
[null,"ATH","Et",1,"CSAP","ATH1EtCSAP",{"$f":"+Tablero!H526","v":1.337524551395066E-3}]
[null,{"$f":"+B779","v":"ATH"},"Efpm",1,"CSAP",{"$f":"+B839&D839&C839&E839","v":"ATH1EfpmCSAP"},{"$f":"+Tablero!H527","v":1.337524551395066E-3}]
[null,{"$f":"+B780","v":"ATH"},"Efp",1,"CSAP","ATH1EfpCSAP",{"$f":"+Tablero!H528","v":1.337524551395066E-3}]
[null,{"$f":"+B781","v":"ATD"},"Et",1,"CSAP","ATD1EtCSAP",{"$f":"+Tablero!H529","v":1.337524551395066E-3}]
[null,{"$f":"+B782","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!H530","v":0}]
[null,{"$f":"+B783","v":"MTH"},"Et",1,"CSAP","MTH1EtCSAP",{"$f":"+Tablero!H531","v":1.337524551395066E-3}]
[null,{"$f":"+B783","v":"MTH"},"Efpm",1,"CSAP",{"$f":"+B844&D844&C844&E844","v":"MTH1EfpmCSAP"},{"$f":"+Tablero!H532","v":1.337524551395066E-3}]
[null,"MTH","Efp",1,"CSAP","MTH1EfpCSAP",{"$f":"+Tablero!H533","v":1.337524551395066E-3}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!H534","v":0}]
[null,"MTD","Et",1,"CSAP","MTD1EtCSAP",{"$f":"+Tablero!H535","v":1.3475811960499281E-3}]
[null,"MTD","Et",2,"CSAP",{"$f":"+B848&D848&C848&E848","v":"MTD2EtCSAP"},{"$f":"+Tablero!H536","v":0}]
[null,"MTD","Et",3,"CSAP","MTD3EtCSAP",{"$f":"+Tablero!H537","v":0}]
[null,"MTD","Et",4,"CSAP","MTD4EtCSAP",{"$f":"+Tablero!H538","v":0}]
[null,"MTD","Et",5,"CSAP","MTD5EtCSAP",{"$f":"+Tablero!H539","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!H540","v":0}]
[null,"BTH","Et",1,"CSAP","BTH1EtCSAP",{"$f":"+Tablero!H541","v":1.3375245467837161E-3}]
[null,{"$f":"+B792","v":"BTH"},"Efpm",1,"CSAP",{"$f":"+B854&D854&C854&E854","v":"BTH1EfpmCSAP"},{"$f":"+Tablero!H542","v":1.3375245467837161E-3}]
[null,"BTH","Efp",1,"CSAP","BTH1EfpCSAP",{"$f":"+Tablero!H543","v":1.3375245467837161E-3}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!H544","v":0}]
[null,"BTD","Et",1,"CSAP","BTD1EtCSAP",{"$f":"+Tablero!H545","v":1.3476660485478784E-3}]
[null,"BTD","Et",2,"CSAP","BTD2EtCSAP",{"$f":"+Tablero!H546","v":1.3476660485478784E-3}]
[null,"BTD","Et",3,"CSAP","BTD3EtCSAP",{"$f":"+Tablero!H547","v":1.3476660485478784E-3}]
[null,"BTD","Et",4,"CSAP","BTD4EtCSAP",{"$f":"+Tablero!H548","v":1.3476660485478784E-3}]
[null,"BTD","Et",5,"CSAP","BTD5EtCSAP",{"$f":"+Tablero!H549","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!H550","v":0}]
[null,"BTS","Et",1,"CSAP","BTS1EtCSAP",{"$f":"+Tablero!H551","v":1.4134017298146719E-3}]
[null,"BTS","Et",2,"CSAP","BTS2EtCSAP",{"$f":"+Tablero!H552","v":1.4134017298146719E-3}]
[null,"BTS","Et",3,"CSAP","BTS3EtCSAP",{"$f":"+Tablero!H553","v":1.4134017298146719E-3}]
[null,"BTS","Et",4,"CSAP","BTS4EtCSAP",{"$f":"+Tablero!H554","v":0}]
[null,"BTS","Et",5,"CSAP","BTS5EtCSAP",{"$f":"+Tablero!H555","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H556","v":0}]
[null,"BTSH","Et",1,"CSAP","BTSH1EtCSAP",{"$f":"+Tablero!H557","v":1.4079205358708965E-3}]
[null,{"$f":"+B808","v":"BTSH"},null,1,"CSAP",{"$f":"+B870&D870&C870&E870","v":"BTSH1CSAP"},{"$f":"+Tablero!H558","v":1.4079205358708965E-3}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H559","v":1.4079205358708965E-3}]
[null,"BTSH","Et",2,"CSAP","BTSH2EtCSAP",{"$f":"+Tablero!H560","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H562","v":0}]
[null,"BTSH","Et",3,"CSAP","BTSH3EtCSAP",{"$f":"+Tablero!H563","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H565","v":0}]
[null,{"$f":"+B816","v":"BTS Prepago"},null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!H566","v":0}]
[null,"BTS Prepago","Et",1,"CSAP","BTS Prepago1EtCSAP",{"$f":"+Tablero!H567","v":1.458203292879978E-3}]
[null,"X1D","Et",2,"CSAP","X1D2EtCSAP",{"$f":"+Tablero!H568","v":0}]
[null,"X1D","Et",3,"CSAP","X1D3EtCSAP",{"$f":"+Tablero!H569","v":0}]
[null,"X1D","Et",4,"CSAP","X1D4EtCSAP",{"$f":"+Tablero!H570","v":0}]
[null,"X1D","Et",5,"CSAP","X1D5EtCSAP",{"$f":"+Tablero!H571","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!H572","v":0}]
[null,"X2H","Ep",1,"CSAP","X2H1EpCSAP",{"$f":"+Tablero!H573","v":0}]
[null,"X2H","Efp",1,"CSAP","X2H1EfpCSAP",{"$f":"+Tablero!H574","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!H575","v":0}]
[null,"X2D","Et",1,"CSAP","X2D1EtCSAP",{"$f":"+Tablero!H576","v":0}]
[null,"X2D","Et",2,"CSAP","X2D2EtCSAP",{"$f":"+Tablero!H577","v":0}]
[null,"X2D","Et",3,"CSAP","X2D3EtCSAP",{"$f":"+Tablero!H578","v":0}]
[null,"X2D","Et",4,"CSAP","X2D4EtCSAP",{"$f":"+Tablero!H579","v":0}]
[null,"X2D","Et",5,"CSAP","X2D5EtCSAP",{"$f":"+Tablero!H580","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!H581","v":0}]
[null,"X3D","Et",1,"CSAP","X3D1EtCSAP",{"$f":"+Tablero!H582","v":0}]
[null,"X3D","Et",2,"CSAP","X3D2EtCSAP",{"$f":"+Tablero!H583","v":0}]
[null,"X3D","Et",3,"CSAP","X3D3EtCSAP",{"$f":"+Tablero!H584","v":0}]
[null,"X3D","Et",4,"CSAP","X3D4EtCSAP",{"$f":"+Tablero!H585","v":0}]
[null,"X3D","Et",5,"CSAP","X3D5EtCSAP",{"$f":"+Tablero!H586","v":0}]
[null,"ATH","C",1,"CSAP","ATH1CCSAP",{"$f":"+Tablero!I525","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I526","v":0}]
[null,{"$f":"+B840","v":"ATH"},null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I528","v":0}]
[null,{"$f":"+B841","v":"ATD"},"C",1,"CSAP","ATD1CCSAP",{"$f":"+Tablero!I529","v":0}]
[null,{"$f":"+B842","v":"MTH"},"C",1,"CSAP","MTH1CCSAP",{"$f":"+Tablero!I530","v":0}]
[null,{"$f":"+B843","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I531","v":0}]
[null,{"$f":"+B845","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I533","v":0}]
[null,"MTD","C",1,"CSAP","MTD1CCSAP",{"$f":"+Tablero!I534","v":0}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!I535","v":0}]
[null,"MTD",null,2,"CSAP","MTD2CSAP",{"$f":"+Tablero!I536","v":0}]
[null,"MTD",null,3,"CSAP","MTD3CSAP",{"$f":"+Tablero!I537","v":0}]
[null,"MTD",null,4,"CSAP","MTD4CSAP",{"$f":"+Tablero!I538","v":0}]
[null,"MTD",null,5,"CSAP","MTD5CSAP",{"$f":"+Tablero!I539","v":0}]
[null,"BTH","C",1,"CSAP","BTH1CCSAP",{"$f":"+Tablero!I540","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I541","v":0}]
[null,{"$f":"+B855","v":"BTH"},null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I543","v":0}]
[null,"BTD","C",1,"CSAP","BTD1CCSAP",{"$f":"+Tablero!I544","v":0}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!I545","v":0}]
[null,"BTD",null,2,"CSAP","BTD2CSAP",{"$f":"+Tablero!I546","v":0}]
[null,"BTD",null,3,"CSAP","BTD3CSAP",{"$f":"+Tablero!I547","v":0}]
[null,"BTD",null,4,"CSAP","BTD4CSAP",{"$f":"+Tablero!I548","v":0}]
[null,"BTD",null,5,"CSAP",{"$f":"+B920&D920&C920&E920","v":"BTD5CSAP"},{"$f":"+Tablero!I549","v":0}]
[null,"BTS","C",1,"CSAP","BTS1CCSAP",{"$f":"+Tablero!I550","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!I551","v":0}]
[null,"BTS",null,2,"CSAP","BTS2CSAP",{"$f":"+Tablero!I552","v":0}]
[null,"BTS",null,3,"CSAP","BTS3CSAP",{"$f":"+Tablero!I553","v":0}]
[null,"BTS",null,4,"CSAP","BTS4CSAP",{"$f":"+Tablero!I554","v":0}]
[null,"BTS",null,5,"CSAP","BTS5CSAP",{"$f":"+Tablero!I555","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I556","v":0}]
[null,"BTSH","C",1,"CSAP","BTSH1CCSAP",{"$f":"+Tablero!I557","v":0}]
[null,{"$f":"+B870","v":"BTSH"},null,1,"CSAP",{"$f":"+B929&D929&C929&E929","v":"BTSH1CSAP"},{"$f":"+Tablero!I558","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I559","v":0}]
[null,"BTSH","C",2,"CSAP","BTSH2CCSAP",{"$f":"+Tablero!I560","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I562","v":0}]
[null,"BTSH","C",3,"CSAP","BTSH3CCSAP",{"$f":"+Tablero!I563","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I565","v":0}]
[null,{"$f":"+B878","v":"BTS Prepago"},"C",1,"CSAP","BTS Prepago1CCSAP",{"$f":"+Tablero!I566","v":0}]
[null,"BTS Prepago",null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!I567","v":0}]
[null,"X1D",null,2,"CSAP","X1D2CSAP",{"$f":"+Tablero!I568","v":0}]
[null,"X1D",null,3,"CSAP","X1D3CSAP",{"$f":"+Tablero!I569","v":0}]
[null,"X1D",null,4,"CSAP","X1D4CSAP",{"$f":"+Tablero!I570","v":0}]
[null,"X1D",null,5,"CSAP","X1D5CSAP",{"$f":"+Tablero!I571","v":0}]
[null,"X2H","C",1,"CSAP","X2H1CCSAP",{"$f":"+Tablero!I572","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I573","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I574","v":0}]
[null,"X2D","C",1,"CSAP","X2D1CCSAP",{"$f":"+Tablero!I575","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!I576","v":0}]
[null,"X2D",null,2,"CSAP","X2D2CSAP",{"$f":"+Tablero!I577","v":0}]
[null,"X2D",null,3,"CSAP","X2D3CSAP",{"$f":"+Tablero!I578","v":0}]
[null,"X2D",null,4,"CSAP","X2D4CSAP",{"$f":"+Tablero!I579","v":0}]
[null,"X2D",null,5,"CSAP","X2D5CSAP",{"$f":"+Tablero!I580","v":0}]
[null,"X3D","C",1,"CSAP","X3D1CCSAP",{"$f":"+Tablero!I581","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!I582","v":0}]
[null,"X3D",null,2,"CSAP","X3D2CSAP",{"$f":"+Tablero!I583","v":0}]
[null,"X3D",null,3,"CSAP","X3D3CSAP",{"$f":"+Tablero!I584","v":0}]
[null,"X3D",null,4,"CSAP","X3D4CSAP",{"$f":"+Tablero!I585","v":0}]
[null,"X3D",null,5,"CSAP","X3D5CSAP",{"$f":"+Tablero!I586","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!J525","v":0}]
[null,"ATH","Ep",1,"CX","ATH1EpCX",{"$f":"+Tablero!J526","v":0}]
[null,"ATH","Efp",1,"CX","ATH1EfpCX",{"$f":"+Tablero!J528","v":0}]
[null,"ATD","Et",1,"CX","ATD1EtCX",{"$f":"+Tablero!J529","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!J530","v":0}]
[null,"MTH","Ep",1,"CX","MTH1EpCX",{"$f":"+Tablero!J531","v":0}]
[null,"MTH","Efp",1,"CX","MTH1EfpCX",{"$f":"+Tablero!J533","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!J534","v":0}]
[null,"MTD","Et",1,"CX","MTD1EtCX",{"$f":"+Tablero!J535","v":0}]
[null,"MTD","Et",2,"CX","MTD2EtCX",{"$f":"+Tablero!J536","v":0}]
[null,"MTD","Et",3,"CX","MTD3EtCX",{"$f":"+Tablero!J537","v":0}]
[null,{"$f":"+B910","v":"MTD"},"Et",4,"CX","MTD4EtCX",{"$f":"+Tablero!J538","v":0}]
[null,"MTD","Et",5,"CX","MTD5EtCX",{"$f":"+Tablero!J539","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!J540","v":0}]
[null,"BTH","Ep",1,"CX","BTH1EpCX",{"$f":"+Tablero!J541","v":0}]
[null,"BTH","Efp",1,"CX","BTH1EfpCX",{"$f":"+Tablero!J543","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!J544","v":0}]
[null,"BTD","Et",1,"CX","BTD1EtCX",{"$f":"+Tablero!J545","v":0}]
[null,"BTD","Et",2,"CX","BTD2EtCX",{"$f":"+Tablero!J546","v":0}]
[null,"BTD","Et",3,"CX","BTD3EtCX",{"$f":"+Tablero!J547","v":0}]
[null,"BTD","Et",4,"CX","BTD4EtCX",{"$f":"+Tablero!J548","v":0}]
[null,"BTD","Et",5,"CX","BTD5EtCX",{"$f":"+Tablero!J549","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!J550","v":0}]
[null,"BTS","Et",1,"CX","BTS1EtCX",{"$f":"+Tablero!J551","v":0}]
[null,"BTS","Et",2,"CX","BTS2EtCX",{"$f":"+Tablero!J552","v":0}]
[null,"BTS","Et",3,"CX","BTS3EtCX",{"$f":"+Tablero!J553","v":0}]
[null,"BTS","Et",4,"CX","BTS4EtCX",{"$f":"+Tablero!J554","v":0}]
[null,"BTS","Et",5,"CX","BTS5EtCX",{"$f":"+Tablero!J555","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!J556","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J557","v":0}]
[null,{"$f":"+B929","v":"BTSH"},"Efp",1,"CX",{"$f":"+B988&D988&C988&E988","v":"BTSH1EfpCX"},{"$f":"+Tablero!J558","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J559","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J560","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J561","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J562","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J563","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J564","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J565","v":0}]
[null,{"$f":"+B937","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!J566","v":0}]
[null,"BTS Prepago","Et",1,"CX","BTS Prepago1EtCX",{"$f":"+Tablero!J567","v":0}]
[null,"X1D","Et",2,"CX",{"$f":"+B998&D998&C998&E998","v":"X1D2EtCX"},{"$f":"+Tablero!J568","v":0}]
[null,"X1D","Et",3,"CX","X1D3EtCX",{"$f":"+Tablero!J569","v":0}]
[null,"X1D","Et",4,"CX","X1D4EtCX",{"$f":"+Tablero!J570","v":0}]
[null,"X1D","Et",5,"CX","X1D5EtCX",{"$f":"+Tablero!J571","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!J572","v":0}]
[null,"X2H","Ep",1,"CX","X2H1EpCX",{"$f":"+Tablero!J573","v":0}]
[null,"X2H","Efp",1,"CX","X2H1EfpCX",{"$f":"+Tablero!J574","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!J575","v":0}]
[null,"X2D","Et",1,"CX","X2D1EtCX",{"$f":"+Tablero!J576","v":0}]
[null,"X2D","Et",2,"CX","X2D2EtCX",{"$f":"+Tablero!J577","v":0}]
[null,"X2D","Et",3,"CX","X2D3EtCX",{"$f":"+Tablero!J578","v":0}]
[null,"X2D","Et",4,"CX","X2D4EtCX",{"$f":"+Tablero!J579","v":0}]
[null,"X2D","Et",5,"CX","X2D5EtCX",{"$f":"+Tablero!J580","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!J581","v":0}]
[null,"X3D","Et",1,"CX","X3D1EtCX",{"$f":"+Tablero!J582","v":0}]
[null,"X3D","Et",2,"CX","X3D2EtCX",{"$f":"+Tablero!J583","v":0}]
[null,"X3D","Et",3,"CX","X3D3EtCX",{"$f":"+Tablero!J584","v":0}]
[null,"X3D","Et",4,"CX","X3D4EtCX",{"$f":"+Tablero!J585","v":0}]
[null,"X3D","Et",5,"CX","X3D5EtCX",{"$f":"+Tablero!J586","v":0}]
[null,"ATH","Cx",1,"CX","ATH1CxCX",{"$f":"+Tablero!K525","v":201.74999999999974}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K526","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K528","v":0}]
[null,"ATD","Cx",1,"CX","ATD1CxCX",{"$f":"+Tablero!K529","v":201.74999999999983}]
[null,"MTH","Cx",1,"CX","MTH1CxCX",{"$f":"+Tablero!K530","v":141.9999999999998}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K531","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K533","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!K534","v":141.99999999999986}]
[null,"MTD","Cx",1,"CX","MTD1CxCX",{"$f":"+G1024","v":141.99999999999986}]
[null,"MTD","Cx",2,"CX","MTD2CxCX",{"$f":"+G1025","v":141.99999999999986}]
[null,"MTD","Cx",3,"CX","MTD3CxCX",141.99999999999986]
[null,{"$f":"+B969","v":"MTD"},"Cx",4,"CX","MTD4CxCX",141.99999999999986]
[null,"MTD","Cx",5,"CX","MTD5CxCX",141.99999999999986]
[null,"BTH","Cx",1,"CX","BTH1CxCX",{"$f":"+Tablero!K540","v":71.689999999999941}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K541","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K543","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!$K$544","v":71.689999999999898}]
[null,"BTD","Cx",1,"CX","BTD1CxCX",{"$f":"+Tablero!$K$544","v":71.689999999999898}]
[null,"BTD","Cx",2,"CX","BTD2CxCX",{"$f":"+Tablero!$K$544","v":71.689999999999898}]
[null,"BTD","Cx",3,"CX","BTD3CxCX",{"$f":"+Tablero!$K$544","v":71.689999999999898}]
[null,"BTD","Cx",4,"CX","BTD4CxCX",{"$f":"+Tablero!$K$544","v":71.689999999999898}]
[null,"BTD","Cx",5,"CX","BTD5CxCX",{"$f":"+Tablero!K549","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!$K$550","v":16.659999999999975}]
[null,"BTS","Cx",1,"CX","BTS1CxCX",{"$f":"+Tablero!$K$550","v":16.659999999999975}]
[null,"BTS","Cx",2,"CX","BTS2CxCX",{"$f":"+Tablero!$K$550","v":16.659999999999975}]
[null,"BTS","Cx",3,"CX","BTS3CxCX",{"$f":"+Tablero!$K$550","v":16.659999999999975}]
[null,"BTS","Cx",4,"CX","BTS4CxCX",{"$f":"+Tablero!K554","v":0}]
[null,"BTS","Cx",5,"CX","BTS5CxCX",{"$f":"+Tablero!K555","v":0}]
[null,"BTSH","Cx",null,"CX","BTSHCxCX",{"$f":"+Tablero!K556","v":16.659999999999982}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K557","v":0}]
[null,{"$f":"+B988","v":"BTSH"},null,1,"CX",{"$f":"+B1047&D1047&C1047&E1047","v":"BTSH1CX"},{"$f":"+Tablero!K558","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K559","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K560","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K561","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K562","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K563","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K564","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K565","v":0}]
[null,{"$f":"+B996","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!$K$566","v":16.659999999999982}]
[null,"BTS Prepago","Cx",1,"CX","BTS Prepago1CxCX",{"$f":"+Tablero!$K$566","v":16.659999999999982}]
[null,"X1D","Cx",2,"CX","X1D2CxCX",{"$f":"+Tablero!K568","v":0}]
[null,"X1D","Cx",3,"CX","X1D3CxCX",{"$f":"+Tablero!K569","v":0}]
[null,"X1D","Cx",4,"CX","X1D4CxCX",{"$f":"+Tablero!K570","v":0}]
[null,"X1D","Cx",5,"CX","X1D5CxCX",{"$f":"+Tablero!K571","v":0}]
[null,"X2H","Cx",1,"CX","X2H1CxCX",{"$f":"+Tablero!K572","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K573","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K574","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!K575","v":0}]
[null,"X2D","Cx",1,"CX","X2D1CxCX",{"$f":"+Tablero!K576","v":0}]
[null,"X2D","Cx",2,"CX","X2D2CxCX",{"$f":"+Tablero!K577","v":0}]
[null,"X2D","Cx",3,"CX","X2D3CxCX",{"$f":"+Tablero!K578","v":0}]
[null,"X2D","Cx",4,"CX","X2D4CxCX",{"$f":"+Tablero!K579","v":0}]
[null,"X2D","Cx",5,"CX",{"$f":"+B1069&D1069&C1069&E1069","v":"X2D5CxCX"},{"$f":"+Tablero!K580","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!K581","v":0}]
[null,"X3D","Cx",1,"CX","X3D1CxCX",{"$f":"+Tablero!K582","v":0}]
[null,"X3D","Cx",2,"CX","X3D2CxCX",{"$f":"+Tablero!K583","v":0}]
[null,"X3D","Cx",3,"CX","X3D3CxCX",{"$f":"+Tablero!K584","v":0}]
[null,"X3D","Cx",4,"CX","X3D4CxCX",{"$f":"+Tablero!K585","v":0}]
[null,"X3D","Cx",5,"CX","X3D5CxCX",{"$f":"+Tablero!K586","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!L525","v":0}]
[null,"ATH","Et",1,"CCAP","ATH1EtCCAP",{"$f":"+Tablero!L526","v":1.5779772461019764E-3}]
[null,{"$f":"+B1018","v":"ATH"},"Efpm",1,"CCAP",{"$f":"+B1078&D1078&C1078&E1078","v":"ATH1EfpmCCAP"},{"$f":"+Tablero!L527","v":1.5779772461019764E-3}]
[null,{"$f":"+B1019","v":"ATH"},"Efp",1,"CCAP","ATH1EfpCCAP",{"$f":"+Tablero!L528","v":1.5779772461019764E-3}]
[null,{"$f":"+B1020","v":"ATD"},"Et",1,"CCAP","ATD1EtCCAP",{"$f":"+Tablero!L529","v":1.5779772461019762E-3}]
[null,{"$f":"+B1021","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!L530","v":0}]
[null,{"$f":"+B1022","v":"MTH"},"Et",1,"CCAP","MTH1EtCCAP",{"$f":"+Tablero!L531","v":1.5779772461019762E-3}]
[null,{"$f":"+B1022","v":"MTH"},"Efpm",1,"CCAP",{"$f":"+B1083&D1083&C1083&E1083","v":"MTH1EfpmCCAP"},{"$f":"+Tablero!L532","v":1.5779772461019762E-3}]
[null,"MTH","Efp",1,"CCAP","MTH1EfpCCAP",{"$f":"+Tablero!L533","v":1.5779772461019762E-3}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!L534","v":0}]
[null,"MTD","Et",1,"CCAP","MTD1EtCCAP",{"$f":"+Tablero!L535","v":1.577977246067393E-3}]
[null,"MTD","Et",2,"CCAP","MTD2EtCCAP",{"$f":"+Tablero!L536","v":0}]
[null,"MTD","Et",3,"CCAP","MTD3EtCCAP",{"$f":"+Tablero!L537","v":0}]
[null,"MTD","Et",4,"CCAP","MTD4EtCCAP",{"$f":"+Tablero!L538","v":0}]
[null,"MTD","Et",5,"CCAP","MTD5EtCCAP",{"$f":"+Tablero!L539","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!L540","v":0}]
[null,"BTH","Et",1,"CCAP","BTH1EtCCAP",{"$f":"+Tablero!L541","v":1.5779772406151651E-3}]
[null,{"$f":"+B1031","v":"BTH"},"Efpm",1,"CCAP",{"$f":"+B1093&D1093&C1093&E1093","v":"BTH1EfpmCCAP"},{"$f":"+Tablero!L542","v":1.5779772406151651E-3}]
[null,"BTH","Efp",1,"CCAP","BTH1EfpCCAP",{"$f":"+Tablero!L543","v":1.5779772406151651E-3}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!L544","v":0}]
[null,"BTD","Et",1,"CCAP","BTD1EtCCAP",{"$f":"+Tablero!L545","v":1.5780773470406319E-3}]
[null,"BTD","Et",2,"CCAP","BTD2EtCCAP",{"$f":"+Tablero!L546","v":1.5780773470406319E-3}]
[null,"BTD","Et",3,"CCAP","BTD3EtCCAP",{"$f":"+Tablero!L547","v":1.5780773470406319E-3}]
[null,"BTD","Et",4,"CCAP","BTD4EtCCAP",{"$f":"+Tablero!L548","v":1.5780773470406319E-3}]
[null,"BTD","Et",5,"CCAP","BTD5EtCCAP",{"$f":"+Tablero!L549","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!L550","v":0}]
[null,"BTS","Et",1,"CCAP","BTS1EtCCAP",{"$f":"+Tablero!L551","v":1.6806693305420606E-3}]
[null,"BTS","Et",2,"CCAP","BTS2EtCCAP",{"$f":"+Tablero!L552","v":1.6806693305420606E-3}]
[null,"BTS","Et",3,"CCAP","BTS3EtCCAP",{"$f":"+Tablero!L553","v":1.6806693305420606E-3}]
[null,"BTS","Et",4,"CCAP","BTS4EtCCAP",{"$f":"+Tablero!L554","v":0}]
[null,"BTS","Et",5,"CCAP","BTS5EtCCAP",{"$f":"+Tablero!L555","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L556","v":0}]
[null,"BTSH","Et",1,"CCAP","BTSH1EtCCAP",{"$f":"+Tablero!L557","v":1.6176248641198612E-3}]
[null,{"$f":"+B1047","v":"BTSH"},null,1,"CCAP",{"$f":"+B1109&D1109&C1109&E1109","v":"BTSH1CCAP"},{"$f":"+Tablero!L558","v":1.6176248641198612E-3}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L559","v":1.6176248641198612E-3}]
[null,"BTSH","Et",2,"CCAP","BTSH2EtCCAP",{"$f":"+Tablero!L560","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L561","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L562","v":0}]
[null,"BTSH","Et",3,"CCAP","BTSH3EtCCAP",{"$f":"+Tablero!L563","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L564","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L565","v":0}]
[null,{"$f":"+B1055","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!L566","v":0}]
[null,"BTS Prepago","Et",1,"CCAP","BTS Prepago1EtCCAP",{"$f":"+Tablero!L567","v":1.7127791290168155E-3}]
[null,"X1D","Et",2,"CCAP","X1D2EtCCAP",{"$f":"+Tablero!L568","v":0}]
[null,"X1D","Et",3,"CCAP","X1D3EtCCAP",{"$f":"+Tablero!L569","v":0}]
[null,"X1D","Et",4,"CCAP","X1D4EtCCAP",{"$f":"+Tablero!L570","v":0}]
[null,"X1D","Et",5,"CCAP","X1D5EtCCAP",{"$f":"+Tablero!L571","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!L572","v":0}]
[null,"X2H","Et",1,"CCAP","X2H1EtCCAP",{"$f":"+Tablero!L573","v":0}]
[null,"X2H","Efp",1,"CCAP","X2H1EfpCCAP",{"$f":"+Tablero!L574","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!L575","v":0}]
[null,"X2D","Et",1,"CCAP","X2D1EtCCAP",{"$f":"+Tablero!L576","v":0}]
[null,"X2D","Et",2,"CCAP","X2D2EtCCAP",{"$f":"+Tablero!L577","v":0}]
[null,"X2D","Et",3,"CCAP","X2D3EtCCAP",{"$f":"+Tablero!L578","v":0}]
[null,"X2D","Et",4,"CCAP","X2D4EtCCAP",{"$f":"+Tablero!L579","v":0}]
[null,"X2D","Et",5,"CCAP","X2D5EtCCAP",{"$f":"+Tablero!L580","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!L581","v":0}]
[null,"X3D","Et",1,"CCAP","X3D1EtCCAP",{"$f":"+Tablero!L582","v":0}]
[null,"X3D","Et",2,"CCAP","X3D2EtCCAP",{"$f":"+Tablero!L583","v":0}]
[null,"X3D","Et",3,"CCAP","X3D3EtCCAP",{"$f":"+Tablero!L584","v":0}]
[null,"X3D","Et",4,"CCAP","X3D4EtCCAP",{"$f":"+Tablero!L585","v":0}]
[null,"X3D","Et",5,"CCAP","X3D5EtCCAP",{"$f":"+Tablero!L586","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!M525","v":0}]
[null,"ATH","Pp",1,"CCAP","ATH1PpCCAP",{"$f":"+Tablero!M526","v":0}]
[null,{"$f":"+B1079","v":"ATH"},"Pfp",1,"CCAP","ATH1PfpCCAP",{"$f":"+Tablero!M528","v":0}]
[null,{"$f":"+B1080","v":"ATD"},"Pp",1,"CCAP","ATD1PpCCAP",{"$f":"+Tablero!M529","v":0}]
[null,{"$f":"+B1081","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!M530","v":0}]
[null,{"$f":"+B1082","v":"MTH"},"Pp",1,"CCAP",{"$f":"+B1143&D1143&C1143&E1143","v":"MTH1PpCCAP"},{"$f":"+Tablero!M531","v":0}]
[null,{"$f":"+B1084","v":"MTH"},"Pfp",1,"CCAP","MTH1PfpCCAP",{"$f":"+Tablero!M533","v":0}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!M534","v":0}]
[null,"MTD","Pp",1,"CCAP","MTD1PpCCAP",{"$f":"+Tablero!M535","v":0}]
[null,"MTD","Pp",2,"CCAP","MTD2PpCCAP",{"$f":"+Tablero!M536","v":0}]
[null,"MTD","Pp",3,"CCAP","MTD3PpCCAP",{"$f":"+Tablero!M537","v":0}]
[null,"MTD","Pp",4,"CCAP","MTD4PpCCAP",{"$f":"+Tablero!M538","v":0}]
[null,"MTD","Pp",5,"CCAP","MTD5PpCCAP",{"$f":"+Tablero!M539","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!M540","v":0}]
[null,"BTH","Pp",1,"CCAP","BTH1PpCCAP",{"$f":"+Tablero!M541","v":0}]
[null,{"$f":"+B1094","v":"BTH"},"Pfp",1,"CCAP","BTH1PfpCCAP",{"$f":"+Tablero!M543","v":0}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!M544","v":0}]
[null,"BTD","Pp",1,"CCAP","BTD1PpCCAP",{"$f":"+Tablero!M545","v":0}]
[null,"BTD","Pp",2,"CCAP","BTD2PpCCAP",{"$f":"+Tablero!M546","v":0}]
[null,"BTD","Pp",3,"CCAP","BTD3PpCCAP",{"$f":"+Tablero!M547","v":0}]
[null,"BTD","Pp",4,"CCAP","BTD4PpCCAP",{"$f":"+Tablero!M548","v":0}]
[null,"BTD","Pp",5,"CCAP","BTD5PpCCAP",{"$f":"+Tablero!M549","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!M550","v":0}]
[null,"BTS","Pp",1,"CCAP","BTS1PpCCAP",{"$f":"+Tablero!M551","v":0}]
[null,"BTS","Pp",2,"CCAP","BTS2PpCCAP",{"$f":"+Tablero!M552","v":0}]
[null,"BTS","Pp",3,"CCAP","BTS3PpCCAP",{"$f":"+Tablero!M553","v":0}]
[null,"BTS","Pp",4,"CCAP","BTS4PpCCAP",{"$f":"+Tablero!M554","v":0}]
[null,"BTS","Pp",5,"CCAP","BTS5PpCCAP",{"$f":"+Tablero!M555","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!M556","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M557","v":0}]
[null,{"$f":"+B1109","v":"BTSH"},"Pfp",1,"CCAP",{"$f":"+B1168&D1168&C1168&E1168","v":"BTSH1PfpCCAP"},{"$f":"+Tablero!M558","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M559","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M560","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M561","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M562","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M563","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M564","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M565","v":0}]
[null,{"$f":"+B1117","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!M566","v":0}]
[null,"BTS Prepago","Pp",1,"CCAP","BTS Prepago1PpCCAP",{"$f":"+Tablero!M567","v":0}]
[null,"X1D","Pp",2,"CCAP","X1D2PpCCAP",{"$f":"+Tablero!M568","v":0}]
[null,"X1D","Pp",3,"CCAP","X1D3PpCCAP",{"$f":"+Tablero!M569","v":0}]
[null,"X1D","Pp",4,"CCAP","X1D4PpCCAP",{"$f":"+Tablero!M570","v":0}]
[null,"X1D","Pp",5,"CCAP","X1D5PpCCAP",{"$f":"+Tablero!M571","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!M572","v":0}]
[null,"X2H","Pp",1,"CCAP","X2H1PpCCAP",{"$f":"+Tablero!M573","v":0}]
[null,"X2H","Pfp",1,"CCAP","X2H1PfpCCAP",{"$f":"+Tablero!M574","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!M575","v":0}]
[null,"X2D","Pp",1,"CCAP","X2D1PpCCAP",{"$f":"+Tablero!M576","v":0}]
[null,"X2D","Pp",2,"CCAP","X2D2PpCCAP",{"$f":"+Tablero!M577","v":0}]
[null,"X2D","Pp",3,"CCAP","X2D3PpCCAP",{"$f":"+Tablero!M578","v":0}]
[null,"X2D","Pp",4,"CCAP","X2D4PpCCAP",{"$f":"+Tablero!M579","v":0}]
[null,"X2D","Pp",5,"CCAP","X2D5PpCCAP",{"$f":"+Tablero!M580","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!M581","v":0}]
[null,"X3D","Pp",1,"CCAP","X3D1PpCCAP",{"$f":"+Tablero!M582","v":0}]
[null,"X3D","Pp",2,"CCAP","X3D2PpCCAP",{"$f":"+Tablero!M583","v":0}]
[null,"X3D","Pp",3,"CCAP","X3D3PpCCAP",{"$f":"+Tablero!M584","v":0}]
[null,"X3D","Pp",4,"CCAP","X3D4PpCCAP",{"$f":"+Tablero!M585","v":0}]
[null,"X3D","Pp",5,"CCAP","X3D5PpCCAP",{"$f":"+Tablero!M586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!N525","v":0}]
[null,"ATH","Ep",1,"CEGP","ATH1EpCEGP",{"$f":"+Tablero!N526","v":0.18066252013315354}]
[null,{"$f":"+B1139","v":"ATH"},"Efpm",1,"CEGFP",{"$f":"+B1199&D1199&C1199&E1199","v":"ATH1EfpmCEGFP"},{"$f":"+Tablero!N527","v":7.702504323486592E-2}]
[null,{"$f":"+B1140","v":"ATH"},"Efp",1,"CEGFP","ATH1EfpCEGFP",{"$f":"+Tablero!N528","v":3.501068285077831E-2}]
[null,{"$f":"+B1141","v":"ATD"},"Et",1,"CEGP","ATD1EtCEGP",{"$f":"+Tablero!N529","v":8.022544540736197E-2}]
[null,{"$f":"+B1142","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!N530","v":0}]
[null,{"$f":"+B1143","v":"MTH"},"Ep",1,"CEGP","MTH1EpCEGP",{"$f":"+Tablero!N531","v":0.22793429839500692}]
[null,{"$f":"+B1143","v":"MTH"},"Efpm",1,"CEGFP",{"$f":"+B1204&D1204&C1204&E1204","v":"MTH1EfpmCEGFP"},{"$f":"+Tablero!N532","v":9.9486031008457418E-2}]
[null,"MTH","Efp",1,"CEGFP","MTH1EfpCEGFP",{"$f":"+Tablero!N533","v":4.522578714482503E-2}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!N534","v":0}]
[null,"MTD","Et",1,"CEGP","MTD1EtCEGP",{"$f":"+Tablero!N535","v":8.375036297756247E-2}]
[null,"MTD","Et",2,"CEGP","MTD2EtCEGP",{"$f":"+Tablero!N536","v":0}]
[null,"MTD","Et",3,"CEGP","MTD3EtCEGP",{"$f":"+Tablero!N537","v":0}]
[null,"MTD","Et",4,"CEGP","MTD4EtCEGP",{"$f":"+Tablero!N538","v":0}]
[null,"MTD","Et",5,"CEGP","MTD5EtCEGP",{"$f":"+Tablero!N539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!N540","v":0}]
[null,"BTH","Ep",1,"CEGP","BTH1EpCEGP",{"$f":"+Tablero!N541","v":0.21985879591326996}]
[null,{"$f":"+B1152","v":"BTH"},"Efpm",1,"CEGFP",{"$f":"+B1214&D1214&C1214&E1214","v":"BTH1EfpmCEGFP"},{"$f":"+Tablero!N542","v":9.1596380174431322E-2}]
[null,"BTH","Efp",1,"CEGFP","BTH1EfpCEGFP",{"$f":"+Tablero!N543","v":4.1645128675739523E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!N544","v":0}]
[null,"BTD","Et",1,"CEGP",{"$f":"+B1217&D1217&C1217&E1217","v":"BTD1EtCEGP"},{"$f":"+Tablero!N545","v":7.8635721165479067E-2}]
[null,"BTD","Et",2,"CEGP","BTD2EtCEGP",{"$f":"+Tablero!N546","v":8.2832312112510728E-2}]
[null,"BTD","Et",3,"CEGP","BTD3EtCEGP",{"$f":"+Tablero!N547","v":9.1015664459222434E-2}]
[null,"BTD","Et",4,"CEGP","BTD4EtCEGP",{"$f":"+Tablero!N548","v":9.9022759986158837E-2}]
[null,"BTD","Et",5,"CEGP","BTD5EtCEGP",{"$f":"+Tablero!N549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!N550","v":0}]
[null,"BTS","Et",1,"CEGP","BTS1EtCEGP",{"$f":"+Tablero!N551","v":4.6356493744591221E-2}]
[null,"BTS","Et",2,"CEGP","BTS2EtCEGP",{"$f":"+Tablero!N552","v":9.2000630052636242E-2}]
[null,"BTS","Et",3,"CEGP","BTS3EtCEGP",{"$f":"+Tablero!N553","v":0.16460117066512617}]
[null,"BTS","Et",4,"CEGP","BTS4EtCEGP",{"$f":"+Tablero!N554","v":0}]
[null,"BTS","Et",5,"CEGP","BTS5EtCEGP",{"$f":"+Tablero!N555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!N556","v":0}]
[null,"BTSH","Ep",1,"CEGP","BTSH1EpCEGP",{"$f":"+Tablero!N557","v":0.23504910343074881}]
[null,{"$f":"+B1168","v":"BTSH"},"Efpm",1,"CEGFP",{"$f":"+B1230&D1230&C1230&E1230","v":"BTSH1EfpmCEGFP"},{"$f":"+Tablero!N558","v":7.0514731029224648E-2}]
[null,"BTSH","Efp",1,"CEGFP","BTSH1EfpCEGFP",{"$f":"+Tablero!N559","v":2.3504910343074884E-3}]
[null,"BTSH","Ep",2,"CEGP","BTSH2EpCEGP",{"$f":"+Tablero!N560","v":0}]
[null,"BTSH","Efpm",2,"CEGFP","BTSH2EfpmCEGFP",{"$f":"+Tablero!N561","v":0}]
[null,"BTSH","Efp",2,"CEGFP","BTSH2EfpCEGFP",{"$f":"+Tablero!N562","v":0}]
[null,"BTSH","Ep",3,"CEGP","BTSH3EpCEGP",{"$f":"+Tablero!N563","v":0}]
[null,"BTSH","Efpm",3,"CEGFP","BTSH3EfpmCEGFP",{"$f":"+Tablero!N564","v":0}]
[null,"BTSH","Efp",3,"CEGFP","BTSH3EfpCEGFP",{"$f":"+Tablero!N565","v":0}]
[null,{"$f":"+B1176","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!N566","v":0}]
[null,"BTS Prepago","Et",1,"CEGP","BTS Prepago1EtCEGP",{"$f":"+Tablero!N567","v":3.6664921358333852E-2}]
[null,"X1D","Et",2,"CEGP","X1D2EtCEGP",{"$f":"+Tablero!N568","v":0}]
[null,"X1D","Et",3,"CEGP","X1D3EtCEGP",{"$f":"+Tablero!N569","v":0}]
[null,"X1D","Et",4,"CEGP","X1D4EtCEGP",{"$f":"+Tablero!N570","v":0}]
[null,"X1D","Et",5,"CEGP","X1D5EtCEGP",{"$f":"+Tablero!N571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!N572","v":0}]
[null,"X2H","Ep",1,"CEGP","X2H1EpCEGP",{"$f":"+Tablero!N573","v":0}]
[null,"X2H","Efp",1,"CEGFP","X2H1EfpCEGFP",{"$f":"+Tablero!N574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!N575","v":0}]
[null,"X2D","Et",1,"CEGP","X2D1EtCEGP",{"$f":"+Tablero!N576","v":0}]
[null,"X2D","Et",2,"CEGP","X2D2EtCEGP",{"$f":"+Tablero!N577","v":0}]
[null,"X2D","Et",3,"CEGP","X2D3EtCEGP",{"$f":"+Tablero!N578","v":0}]
[null,"X2D","Et",4,"CEGP","X2D4EtCEGP",{"$f":"+Tablero!N579","v":0}]
[null,"X2D","Et",5,"CEGP","X2D5EtCEGP",{"$f":"+Tablero!N580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!N581","v":0}]
[null,"X3D","Et",1,"CEGP","X3D1EtCEGP",{"$f":"+Tablero!N582","v":0}]
[null,"X3D","Et",2,"CEGP","X3D2EtCEGP",{"$f":"+Tablero!N583","v":0}]
[null,"X3D","Et",3,"CEGP","X3D3EtCEGP",{"$f":"+Tablero!N584","v":0}]
[null,"X3D","Et",4,"CEGP","X3D4EtCEGP",{"$f":"+Tablero!N585","v":0}]
[null,"X3D","Et",5,"CEGP","X3D5EtCEGP",{"$f":"+Tablero!N586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!O525","v":0}]
[null,"ATH","Pp",1,"CEGP","ATH1PpCEGP",{"$f":"+Tablero!O526","v":0}]
[null,{"$f":"+B1200","v":"ATH"},"Pfp",1,"CEGFP","ATH1PfpCEGFP",{"$f":"+Tablero!O528","v":0}]
[null,{"$f":"+B1201","v":"ATD"},"Pp",1,"CEGP","ATD1PpCEGP",{"$f":"+Tablero!O529","v":0}]
[null,{"$f":"+B1202","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!O530","v":0}]
[null,{"$f":"+B1203","v":"MTH"},"Pp",1,"CEGP","MTH1PpCEGP",{"$f":"+Tablero!O531","v":0}]
[null,{"$f":"+B1205","v":"MTH"},"Pfp",1,"CEGFP","MTH1PfpCEGFP",{"$f":"+Tablero!O533","v":0}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!O534","v":0}]
[null,"MTD","Pp",1,"CEGP","MTD1PpCEGP",{"$f":"+Tablero!O535","v":0}]
[null,"MTD","Pp",2,"CEGP","MTD2PpCEGP",{"$f":"+Tablero!O536","v":0}]
[null,"MTD","Pp",3,"CEGP","MTD3PpCEGP",{"$f":"+Tablero!O537","v":0}]
[null,"MTD","Pp",4,"CEGP","MTD4PpCEGP",{"$f":"+Tablero!O538","v":0}]
[null,"MTD","Pp",5,"CEGP","MTD5PpCEGP",{"$f":"+Tablero!O539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!O540","v":0}]
[null,"BTH","Pp",1,"CEGP","BTH1PpCEGP",{"$f":"+Tablero!O541","v":0}]
[null,{"$f":"+B1215","v":"BTH"},"Pfp",1,"CEGFP","BTH1PfpCEGFP",{"$f":"+Tablero!O543","v":0}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!O544","v":0}]
[null,"BTD","Pp",1,"CEGP","BTD1PpCEGP",{"$f":"+Tablero!O545","v":0}]
[null,"BTD","Pp",2,"CEGP","BTD2PpCEGP",{"$f":"+Tablero!O546","v":0}]
[null,"BTD","Pp",3,"CEGP","BTD3PpCEGP",{"$f":"+Tablero!O547","v":0}]
[null,"BTD","Pp",4,"CEGP","BTD4PpCEGP",{"$f":"+Tablero!O548","v":0}]
[null,"BTD","Pp",5,"CEGP","BTD5PpCEGP",{"$f":"+Tablero!O549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!O550","v":0}]
[null,"BTS","Pp",1,"CEGP","BTS1PpCEGP",{"$f":"+Tablero!O551","v":0}]
[null,"BTS","Pp",2,"CEGP","BTS2PpCEGP",{"$f":"+Tablero!O552","v":0}]
[null,"BTS","Pp",3,"CEGP","BTS3PpCEGP",{"$f":"+Tablero!O553","v":0}]
[null,"BTS","Pp",4,"CEGP","BTS4PpCEGP",{"$f":"+Tablero!O554","v":0}]
[null,"BTS","Pp",5,"CEGP","BTS5PpCEGP",{"$f":"+Tablero!O555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!O556","v":0}]
[null,"BTSH","Pfp",1,"CEGP",{"$f":"+B1288&D1288&C1288&E1288","v":"BTSH1PfpCEGP"},{"$f":"+Tablero!O557","v":0}]
[null,{"$f":"+B1230","v":"BTSH"},"Pfp",1,"CEGFP",{"$f":"+B1289&D1289&C1289&E1289","v":"BTSH1PfpCEGFP"},{"$f":"+Tablero!O558","v":0}]
[null,"BTSH","Pfp",1,"CEGFP","BTSH1PfpCEGFP",{"$f":"+Tablero!O559","v":0}]
[null,"BTSH","Pfp",2,"CEGP","BTSH2PfpCEGP",{"$f":"+Tablero!O560","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O561","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O562","v":0}]
[null,"BTSH","Pfp",3,"CEGP","BTSH3PfpCEGP",{"$f":"+Tablero!O563","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O564","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O565","v":0}]
[null,{"$f":"+B1238","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!O566","v":0}]
[null,"BTS Prepago","Pp",1,"CEGP","BTS Prepago1PpCEGP",{"$f":"+Tablero!O567","v":0}]
[null,"X1D","Pp",2,"CEGP","X1D2PpCEGP",{"$f":"+Tablero!O568","v":0}]
[null,"X1D","Pp",3,"CEGP","X1D3PpCEGP",{"$f":"+Tablero!O569","v":0}]
[null,"X1D","Pp",4,"CEGP","X1D4PpCEGP",{"$f":"+Tablero!O570","v":0}]
[null,"X1D","Pp",5,"CEGP","X1D5PpCEGP",{"$f":"+Tablero!O571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!O572","v":0}]
[null,"X2H","Pp",1,"CEGP","X2H1PpCEGP",{"$f":"+Tablero!O573","v":0}]
[null,"X2H","Pfp",1,"CEGFP","X2H1PfpCEGFP",{"$f":"+Tablero!O574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!O575","v":0}]
[null,"X2D","Pp",1,"CEGP","X2D1PpCEGP",{"$f":"+Tablero!O576","v":0}]
[null,"X2D","Pp",2,"CEGP","X2D2PpCEGP",{"$f":"+Tablero!O577","v":0}]
[null,"X2D","Pp",3,"CEGP","X2D3PpCEGP",{"$f":"+Tablero!O578","v":0}]
[null,"X2D","Pp",4,"CEGP","X2D4PpCEGP",{"$f":"+Tablero!O579","v":0}]
[null,"X2D","Pp",5,"CEGP","X2D5PpCEGP",{"$f":"+Tablero!O580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!O581","v":0}]
[null,"X3D","Pp",1,"CEGP","X3D1PpCEGP",{"$f":"+Tablero!O582","v":0}]
[null,"X3D","Pp",2,"CEGP","X3D2PpCEGP",{"$f":"+Tablero!O583","v":0}]
[null,"X3D","Pp",3,"CEGP","X3D3PpCEGP",{"$f":"+Tablero!O584","v":0}]
[null,"X3D","Pp",4,"CEGP","X3D4PpCEGP",{"$f":"+Tablero!O585","v":0}]
[null,"X3D","Pp",5,"CEGP","X3D5PpCEGP",{"$f":"+Tablero!O586","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!P525","v":0}]
[null,"ATH","Et",1,"CPG","ATH1EtCPG",{"$f":"+Tablero!P526","v":9.3722512298226694E-3}]
[null,{"$f":"+B1260","v":"ATH"},"Efpm",1,"CPG",{"$f":"+B1320&D1320&C1320&E1320","v":"ATH1EfpmCPG"},{"$f":"+Tablero!P527","v":9.3722512298226694E-3}]
[null,{"$f":"+B1261","v":"ATH"},"Efp",1,"CPG","ATH1EfpCPG",{"$f":"+Tablero!P528","v":9.3722512298226694E-3}]
[null,{"$f":"+B1262","v":"ATD"},"Et",1,"CPG","ATD1EtCPG",{"$f":"+Tablero!P529","v":3.5474176084564969E-2}]
[null,{"$f":"+B1263","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!P530","v":0}]
[null,{"$f":"+B1264","v":"MTH"},"Et",1,"CPG","MTH1EtCPG",{"$f":"+Tablero!P531","v":1.0410983480928665E-2}]
[null,{"$f":"+B1264","v":"MTH"},"Efpm",1,"CPG",{"$f":"+B1325&D1325&C1325&E1325","v":"MTH1EfpmCPG"},{"$f":"+Tablero!P532","v":1.0410983480928665E-2}]
[null,"MTH","Efp",1,"CPG","MTH1EfpCPG",{"$f":"+Tablero!P533","v":1.0410983480928665E-2}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!P534","v":0}]
[null,"MTD","Et",1,"CPG","MTD1EtCPG",{"$f":"+Tablero!P535","v":3.7032828030140762E-2}]
[null,"MTD","Et",2,"CPG","MTD2EtCPG",{"$f":"+Tablero!P536","v":0}]
[null,"MTD","Et",3,"CPG","MTD3EtCPG",{"$f":"+Tablero!P537","v":0}]
[null,"MTD","Et",4,"CPG","MTD4EtCPG",{"$f":"+Tablero!P538","v":0}]
[null,"MTD","Et",5,"CPG","MTD5EtCPG",{"$f":"+Tablero!P539","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!P540","v":0}]
[null,"BTH","Et",1,"CPG","BTH1EtCPG",{"$f":"+Tablero!P541","v":9.8021154967194296E-3}]
[null,"BTH","Efpm",1,"CPG",{"$f":"+B1335&D1335&C1335&E1335","v":"BTH1EfpmCPG"},{"$f":"+Tablero!P542","v":9.8021154967194296E-3}]
[null,{"$f":"+B1274","v":"BTH"},"Efp",1,"CPG","BTH1EfpCPG",{"$f":"+Tablero!P543","v":9.8021154967194296E-3}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!P544","v":0}]
[null,"BTD","Et",1,"CPG","BTD1EtCPG",{"$f":"+Tablero!P545","v":3.545802896404418E-2}]
[null,"BTD","Et",2,"CPG","BTD2EtCPG",{"$f":"+Tablero!P546","v":3.7379046229437968E-2}]
[null,"BTD","Et",3,"CPG","BTD3EtCPG",{"$f":"+Tablero!P547","v":4.1041546436356956E-2}]
[null,"BTD","Et",4,"CPG","BTD4EtCPG",{"$f":"+Tablero!P548","v":4.4686093210889094E-2}]
[null,"BTD","Et",5,"CPG","BTD5EtCPG",{"$f":"+Tablero!P549","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!P550","v":0}]
[null,"BTS","Et",1,"CPG","BTS1EtCPG",{"$f":"+Tablero!P551","v":1.9511432514693405E-2}]
[null,"BTS","Et",2,"CPG","BTS2EtCPG",{"$f":"+Tablero!P552","v":3.8723034025642422E-2}]
[null,"BTS","Et",3,"CPG","BTS3EtCPG",{"$f":"+Tablero!P553","v":6.9280576977348823E-2}]
[null,"BTS","Et",4,"CPG","BTS4EtCPG",{"$f":"+Tablero!P554","v":0}]
[null,"BTS","Et",5,"CPG","BTS5EtCPG",{"$f":"+Tablero!P555","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P556","v":0}]
[null,"BTSH","Et",1,"CPG","BTSH1EtCPG",{"$f":"+Tablero!P557","v":3.7979381988729639E-2}]
[null,{"$f":"+B1289","v":"BTSH"},null,1,"CPG",{"$f":"+B1351&D1351&C1351&E1351","v":"BTSH1CPG"},{"$f":"+Tablero!P558","v":3.7979381988729639E-2}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P559","v":3.7979381988729639E-2}]
[null,"BTSH","Et",2,"CPG","BTSH2EtCPG",{"$f":"+Tablero!P560","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P561","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P562","v":0}]
[null,"BTSH","Et",3,"CPG","BTSH3EtCPG",{"$f":"+Tablero!P563","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P564","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P565","v":0}]
[null,{"$f":"+B1297","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!P566","v":0}]
[null,"BTS Prepago","Et",1,"CPG","BTS Prepago1EtCPG",{"$f":"+Tablero!P567","v":2.0980928208979684E-2}]
[null,"X1D","Et",2,"CPG","X1D2EtCPG",{"$f":"+Tablero!P568","v":0}]
[null,"X1D","Et",3,"CPG","X1D3EtCPG",{"$f":"+Tablero!P569","v":0}]
[null,"X1D","Et",4,"CPG","X1D4EtCPG",{"$f":"+Tablero!P570","v":0}]
[null,"X1D","Et",5,"CPG","X1D5EtCPG",{"$f":"+Tablero!P571","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!P572","v":0}]
[null,"X2H","Et",1,"CPG","X2H1EtCPG",{"$f":"+Tablero!P573","v":0}]
[null,"X2H","Efp",1,"CPG","X2H1EfpCPG",{"$f":"+Tablero!P574","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!P575","v":0}]
[null,"X2D","Et",1,"CPG",{"$f":"+B1369&D1369&C1369&E1369","v":"X2D1EtCPG"},{"$f":"+Tablero!P576","v":0}]
[null,"X2D","Et",2,"CPG","X2D2EtCPG",{"$f":"+Tablero!P577","v":0}]
[null,"X2D","Et",3,"CPG","X2D3EtCPG",{"$f":"+Tablero!P578","v":0}]
[null,"X2D","Et",4,"CPG","X2D4EtCPG",{"$f":"+Tablero!P579","v":0}]
[null,"X2D","Et",5,"CPG","X2D5EtCPG",{"$f":"+Tablero!P580","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!P581","v":0}]
[null,"X3D","Et",1,"CPG","X3D1EtCPG",{"$f":"+Tablero!P582","v":0}]
[null,"X3D","Et",2,"CPG","X3D2EtCPG",{"$f":"+Tablero!P583","v":0}]
[null,"X3D","Et",3,"CPG","X3D3EtCPG",{"$f":"+Tablero!P584","v":0}]
[null,"X3D","Et",4,"CPG","X3D4EtCPG",{"$f":"+Tablero!P585","v":0}]
[null,"X3D","Et",5,"CPG","X3D5EtCPG",{"$f":"+Tablero!P586","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!Q525","v":0}]
[null,"ATH","Pp",1,"CPG","ATH1PpCPG",{"$f":"+Tablero!Q526","v":7.1736311380365416}]
[null,{"$f":"+B1321","v":"ATH"},"Pfp",1,"CPG","ATH1PfpCPG",{"$f":"+Tablero!Q528","v":0}]
[null,{"$f":"+B1322","v":"ATD"},"Pp",1,"CPG","ATD1PpCPG",{"$f":"+Tablero!Q529","v":0.54589516678445205}]
[null,{"$f":"+B1323","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!Q530","v":0}]
[null,{"$f":"+B1324","v":"MTH"},"Pp",1,"CPG","MTH1PpCPG",{"$f":"+Tablero!Q531","v":0.92109754007016553}]
[null,{"$f":"+B1326","v":"MTH"},"Pfp",1,"CPG","MTH1PfpCPG",{"$f":"+Tablero!Q533","v":0}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!Q534","v":0}]
[null,"MTD","Pp",1,"CPG","MTD1PpCPG",{"$f":"+Tablero!Q535","v":2.6370169854812584}]
[null,"MTD","Pp",2,"CPG","MTD2PpCPG",{"$f":"+Tablero!Q536","v":0}]
[null,"MTD","Pp",3,"CPG","MTD3PpCPG",{"$f":"+Tablero!Q537","v":0}]
[null,"MTD","Pp",4,"CPG","MTD4PpCPG",{"$f":"+Tablero!Q538","v":0}]
[null,"MTD","Pp",5,"CPG","MTD5PpCPG",{"$f":"+Tablero!Q539","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!Q540","v":0}]
[null,"BTH","Pp",1,"CPG","BTH1PpCPG",{"$f":"+Tablero!Q541","v":0.64664532019789667}]
[null,{"$f":"+B1336","v":"BTH"},"Pfp",1,"CPG","BTH1PfpCPG",{"$f":"+Tablero!Q543","v":0}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!Q544","v":0}]
[null,"BTD","Pp",1,"CPG","BTD1PpCPG",{"$f":"+Tablero!Q545","v":1.8172218214395226}]
[null,"BTD","Pp",2,"CPG","BTD2PpCPG",{"$f":"+Tablero!Q546","v":1.8172218214395226}]
[null,"BTD","Pp",3,"CPG","BTD3PpCPG",{"$f":"+Tablero!Q547","v":1.8172218214395226}]
[null,"BTD","Pp",4,"CPG","BTD4PpCPG",{"$f":"+Tablero!Q548","v":1.8172218214395226}]
[null,"BTD","Pp",5,"CPG","BTD5PpCPG",{"$f":"+Tablero!Q549","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!Q550","v":0}]
[null,"BTS","Pp",1,"CPG","BTS1PpCPG",{"$f":"+Tablero!Q551","v":0}]
[null,"BTS","Pp",2,"CPG","BTS2PpCPG",{"$f":"+Tablero!Q552","v":0}]
[null,"BTS","Pp",3,"CPG","BTS3PpCPG",{"$f":"+Tablero!Q553","v":0}]
[null,"BTS","Pp",4,"CPG","BTS4PpCPG",{"$f":"+Tablero!Q554","v":0}]
[null,"BTS","Pp",5,"CPG","BTS5PpCPG",{"$f":"+Tablero!Q555","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!Q556","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q557","v":0}]
[null,{"$f":"+B1351","v":"BTSH"},"Pfp",1,"CPG",{"$f":"+B1410&D1410&C1410&E1410","v":"BTSH1PfpCPG"},{"$f":"+Tablero!Q558","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q559","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q560","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q561","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q562","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q563","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q564","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q565","v":0}]
[null,{"$f":"+B1359","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!Q566","v":0}]
[null,"BTS Prepago","Pp",1,"CPG","BTS Prepago1PpCPG",{"$f":"+Tablero!Q567","v":0}]
[null,"X1D","Pp",2,"CPG","X1D2PpCPG",{"$f":"+Tablero!Q568","v":0}]
[null,"X1D","Pp",3,"CPG","X1D3PpCPG",{"$f":"+Tablero!Q569","v":0}]
[null,"X1D","Pp",4,"CPG","X1D4PpCPG",{"$f":"+Tablero!Q570","v":0}]
[null,"X1D","Pp",5,"CPG","X1D5PpCPG",{"$f":"+Tablero!Q571","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!Q572","v":0}]
[null,"X2H","Pp",1,"CPG","X2H1PpCPG",{"$f":"+Tablero!Q573","v":0}]
[null,"X2H","Pfp",1,"CPG","X2H1PfpCPG",{"$f":"+Tablero!Q574","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!Q575","v":0}]
[null,"X2D","Pp",1,"CPG","X2D1PpCPG",{"$f":"+Tablero!Q576","v":0}]
[null,"X2D","Pp",2,"CPG","X2D2PpCPG",{"$f":"+Tablero!Q577","v":0}]
[null,"X2D","Pp",3,"CPG","X2D3PpCPG",{"$f":"+Tablero!Q578","v":0}]
[null,"X2D","Pp",4,"CPG","X2D4PpCPG",{"$f":"+Tablero!Q579","v":0}]
[null,"X2D","Pp",5,"CPG","X2D5PpCPG",{"$f":"+Tablero!Q580","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!Q581","v":0}]
[null,"X3D","Pp",1,"CPG","X3D1PpCPG",{"$f":"+Tablero!Q582","v":0}]
[null,"X3D","Pp",2,"CPG","X3D2PpCPG",{"$f":"+Tablero!Q583","v":0}]
[null,"X3D","Pp",3,"CPG","X3D3PpCPG",{"$f":"+Tablero!Q584","v":0}]
[null,"X3D","Pp",4,"CPG","X3D4PpCPG",{"$f":"+Tablero!Q585","v":0}]
[null,"X3D","Pp",5,"CPG","X3D5PpCPG",{"$f":"+Tablero!Q586","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!R525","v":0}]
[null,"ATH","Et",1,"CUCOST",{"$f":"+B1440&D1440&C1440&E1440","v":"ATH1EtCUCOST"},{"$f":"+Tablero!R526","v":1.8993972774053508E-3}]
[null,{"$f":"+B1381","v":"ATH"},"Efpm",1,"CUCOST",{"$f":"+B1441&D1441&C1441&E1441","v":"ATH1EfpmCUCOST"},{"$f":"+Tablero!R527","v":1.8993972774053508E-3}]
[null,{"$f":"+B1382","v":"ATH"},"Efp",1,"CUCOST","ATH1EfpCUCOST",{"$f":"+Tablero!R528","v":1.8993972774053508E-3}]
[null,{"$f":"+B1383","v":"ATD"},"Et",1,"CUCOST","ATD1EtCUCOST",{"$f":"+Tablero!R529","v":3.3435411950708774E-2}]
[null,{"$f":"+B1384","v":"MTH"},null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!R530","v":0}]
[null,{"$f":"+B1385","v":"MTH"},"Et",1,"CUCOST","MTH1EtCUCOST",{"$f":"+Tablero!R531","v":6.3747087292559531E-3}]
[null,{"$f":"+B1385","v":"MTH"},"Efpm",1,"CUCOST",{"$f":"+B1446&D1446&C1446&E1446","v":"MTH1EfpmCUCOST"},{"$f":"+Tablero!R532","v":6.3747087292559531E-3}]
[null,"MTH","Efp",1,"CUCOST","MTH1EfpCUCOST",{"$f":"+Tablero!R533","v":6.3747087292559531E-3}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!R534","v":0}]
[null,"MTD","Et",1,"CUCOST","MTD1EtCUCOST",{"$f":"+Tablero!R535","v":4.5349067681788417E-3}]
[null,"MTD","Et",2,"CUCOST","MTD2EtCUCOST",{"$f":"+Tablero!R536","v":0}]
[null,"MTD","Et",3,"CUCOST","MTD3EtCUCOST",{"$f":"+Tablero!R537","v":0}]
[null,"MTD","Et",4,"CUCOST","MTD4EtCUCOST",{"$f":"+Tablero!R538","v":0}]
[null,"MTD","Et",5,"CUCOST","MTD5EtCUCOST",{"$f":"+Tablero!R539","v":0}]
[null,"BTH",null,1,"CUCOST","BTH1CUCOST",{"$f":"+Tablero!R540","v":0}]
[null,"BTH","Et",1,"CUCOST","BTH1EtCUCOST",{"$f":"+Tablero!R541","v":7.2129798445877621E-3}]
[null,{"$f":"+B1394","v":"BTH"},"Efpm",1,"CUCOST",{"$f":"+B1456&D1456&C1456&E1456","v":"BTH1EfpmCUCOST"},{"$f":"+Tablero!R542","v":7.2129798445877621E-3}]
[null,"BTH","Efp",1,"CUCOST","BTH1EfpCUCOST",{"$f":"+Tablero!R543","v":7.2129798445877621E-3}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!R544","v":0}]
[null,"BTD","Et",1,"CUCOST","BTD1EtCUCOST",{"$f":"+Tablero!R545","v":4.5813050052603893E-3}]
[null,"BTD","Et",2,"CUCOST","BTD2EtCUCOST",{"$f":"+Tablero!R546","v":4.5813050052603893E-3}]
[null,"BTD","Et",3,"CUCOST","BTD3EtCUCOST",{"$f":"+Tablero!R547","v":4.5813050052603893E-3}]
[null,"BTD","Et",4,"CUCOST","BTD4EtCUCOST",{"$f":"+Tablero!R548","v":4.5813050052603893E-3}]
[null,"BTD","Et",5,"CUCOST","BTD5EtCUCOST",{"$f":"+Tablero!R549","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!R550","v":0}]
[null,"BTS","Et",1,"CUCOST","BTS1EtCUCOST",{"$f":"+Tablero!R551","v":1.312211017323639E-2}]
[null,"BTS","Et",2,"CUCOST","BTS2EtCUCOST",{"$f":"+Tablero!R552","v":1.312211017323639E-2}]
[null,"BTS","Et",3,"CUCOST","BTS3EtCUCOST",{"$f":"+Tablero!R553","v":1.312211017323639E-2}]
[null,"BTS","Et",4,"CUCOST","BTS4EtCUCOST",{"$f":"+Tablero!R554","v":0}]
[null,"BTS","Et",5,"CUCOST","BTS5EtCUCOST",{"$f":"+Tablero!R555","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R556","v":0}]
[null,"BTSH","Et",1,"CUCOST","BTSH1EtCUCOST",{"$f":"+Tablero!R557","v":1.2677573045152876E-2}]
[null,{"$f":"+B1410","v":"BTSH"},null,1,"CUCOST",{"$f":"+B1472&D1472&C1472&E1472","v":"BTSH1CUCOST"},{"$f":"+Tablero!R558","v":1.2677573045152876E-2}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R559","v":1.2677573045152876E-2}]
[null,"BTSH","Et",2,"CUCOST","BTSH2EtCUCOST",{"$f":"+Tablero!R560","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R561","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R562","v":0}]
[null,"BTSH","Et",3,"CUCOST","BTSH3EtCUCOST",{"$f":"+Tablero!R563","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R564","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R565","v":0}]
[null,{"$f":"+B1418","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!R566","v":0}]
[null,"BTS Prepago","Et",1,"CUCOST","BTS Prepago1EtCUCOST",{"$f":"+Tablero!R567","v":1.3425406321623068E-2}]
[null,"X1D","Et",2,"CUCOST","X1D2EtCUCOST",{"$f":"+Tablero!R568","v":0}]
[null,"X1D","Et",3,"CUCOST","X1D3EtCUCOST",{"$f":"+Tablero!R569","v":0}]
[null,"X1D","Et",4,"CUCOST","X1D4EtCUCOST",{"$f":"+Tablero!R570","v":0}]
[null,"X1D","Et",5,"CUCOST","X1D5EtCUCOST",{"$f":"+Tablero!R571","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!R572","v":0}]
[null,"X2H","Et",1,"CUCOST","X2H1EtCUCOST",{"$f":"+Tablero!R573","v":0}]
[null,"X2H","Efp",1,"CUCOST","X2H1EfpCUCOST",{"$f":"+Tablero!R574","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!R575","v":0}]
[null,"X2D","Et",1,"CUCOST","X2D1EtCUCOST",{"$f":"+Tablero!R576","v":0}]
[null,"X2D","Et",2,"CUCOST","X2D2EtCUCOST",{"$f":"+Tablero!R577","v":0}]
[null,"X2D","Et",3,"CUCOST","X2D3EtCUCOST",{"$f":"+Tablero!R578","v":0}]
[null,"X2D","Et",4,"CUCOST","X2D4EtCUCOST",{"$f":"+Tablero!R579","v":0}]
[null,"X2D","Et",5,"CUCOST","X2D5EtCUCOST",{"$f":"+Tablero!R580","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!R581","v":0}]
[null,"X3D","Et",1,"CUCOST","X3D1EtCUCOST",{"$f":"+Tablero!R582","v":0}]
[null,"X3D","Et",2,"CUCOST","X3D2EtCUCOST",{"$f":"+Tablero!R583","v":0}]
[null,"X3D","Et",3,"CUCOST","X3D3EtCUCOST",{"$f":"+Tablero!R584","v":0}]
[null,"X3D","Et",4,"CUCOST","X3D4EtCUCOST",{"$f":"+Tablero!R585","v":0}]
[null,"X3D","Et",5,"CUCOST","X3D5EtCUCOST",{"$f":"+Tablero!R586","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!S525","v":0}]
[null,"ATH","Pp",1,"CUCOST","ATH1PpCUCOST",{"$f":"+Tablero!S526","v":6.1672331262233593}]
[null,"ATH","Pfpm",1,"CUCOST",{"$f":"+B1503&D1503&C1503&E1503","v":"ATH1PfpmCUCOST"},{"$f":"+Tablero!S527","v":0.17259047927863877}]
[null,"ATH","Pfp",1,"CUCOST","ATH1PfpCUCOST",{"$f":"+Tablero!S528","v":0.17259047927863877}]
[null,"ATD","Pp",1,"CUCOST","ATD1PpCUCOST",{"$f":"+Tablero!S529","v":2.9156223913144106}]
[null,"MTH",null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!S530","v":0}]
[null,"MTH","Pp",1,"CUCOST","MTH1PpCUCOST",{"$f":"+Tablero!S531","v":2.840549769045309}]
[null,"MTH","Pfpm",1,"CUCOST",{"$f":"+B1508&D1508&C1508&E1508","v":"MTH1PfpmCUCOST"},{"$f":"+Tablero!S532","v":0.3067793750568934}]
[null,"MTH","Pfp",1,"CUCOST","MTH1PfpCUCOST",{"$f":"+Tablero!S533","v":0.3067793750568934}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!S534","v":0}]
[null,"MTD","Pp",1,"CUCOST","MTD1PpCUCOST",{"$f":"+Tablero!S535","v":1.8298777579537826}]
[null,{"$f":"+B1450","v":"MTD"},"Pp",2,"CUCOST","MTD2PpCUCOST",{"$f":"+Tablero!S536","v":0}]
[null,"MTD","Pp",3,"CUCOST","MTD3PpCUCOST",{"$f":"+Tablero!S537","v":0}]
[null,"MTD","Pp",4,"CUCOST","MTD4PpCUCOST",{"$f":"+Tablero!S538","v":0}]
[null,"MTD","Pp",5,"CUCOST","MTD5PpCUCOST",{"$f":"+Tablero!S539","v":0}]
[null,"BTH",null,1,"CUCOST",{"$f":"+B1516&D1516&C1516&E1516","v":"BTH1CUCOST"},{"$f":"+Tablero!S540","v":0}]
[null,"BTH","Pp",1,"CUCOST","BTH1PpCUCOST",{"$f":"+Tablero!S541","v":2.4260008108073796}]
[null,"BTH","Pfpm",1,"CUCOST",{"$f":"+B1518&D1518&C1518&E1518","v":"BTH1PfpmCUCOST"},{"$f":"+Tablero!S542","v":0.23439621360457777}]
[null,"BTH","Pfp",1,"CUCOST","BTH1PfpCUCOST",{"$f":"+Tablero!S543","v":0.23439621360457777}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!S544","v":0}]
[null,"BTD","Pp",1,"CUCOST","BTD1PpCUCOST",{"$f":"+Tablero!S545","v":1.274818162711995}]
[null,"BTD","Pp",2,"CUCOST","BTD2PpCUCOST",{"$f":"+Tablero!S546","v":1.274818162711995}]
[null,"BTD","Pp",3,"CUCOST","BTD3PpCUCOST",{"$f":"+Tablero!S547","v":1.274818162711995}]
[null,"BTD","Pp",4,"CUCOST","BTD4PpCUCOST",{"$f":"+Tablero!S548","v":1.274818162711995}]
[null,"BTD","Pp",5,"CUCOST","BTD5PpCUCOST",{"$f":"+Tablero!S549","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!S550","v":0}]
[null,"BTS","Pp",1,"CUCOST","BTS1PpCUCOST",{"$f":"+Tablero!S551","v":0}]
[null,"BTS","Pp",2,"CUCOST","BTS2PpCUCOST",{"$f":"+Tablero!S552","v":0}]
[null,"BTS","Pp",3,"CUCOST","BTS3PpCUCOST",{"$f":"+Tablero!S553","v":0}]
[null,"BTS","Pp",4,"CUCOST","BTS4PpCUCOST",{"$f":"+Tablero!S554","v":0}]
[null,"BTS","Pp",5,"CUCOST","BTS5PpCUCOST",{"$f":"+Tablero!S555","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!S556","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S557","v":0}]
[null,{"$f":"+B1472","v":"BTSH"},"Pfp",1,"CUCOST",{"$f":"+B1534&D1534&C1534&E1534","v":"BTSH1PfpCUCOST"},{"$f":"+Tablero!S558","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S559","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S560","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S561","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S562","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S563","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S564","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S565","v":0}]
[null,{"$f":"+B1480","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!S566","v":0}]
[null,"BTS Prepago","Pp",1,"CUCOST","BTS Prepago1PpCUCOST",{"$f":"+Tablero!S567","v":0}]
[null,"X1D","Pp",2,"CUCOST","X1D2PpCUCOST",{"$f":"+Tablero!S568","v":0}]
[null,"X1D","Pp",3,"CUCOST","X1D3PpCUCOST",{"$f":"+Tablero!S569","v":0}]
[null,"X1D","Pp",4,"CUCOST","X1D4PpCUCOST",{"$f":"+Tablero!S570","v":0}]
[null,"X1D","Pp",5,"CUCOST","X1D5PpCUCOST",{"$f":"+Tablero!S571","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!S572","v":0}]
[null,"X2H","Pp",1,"CUCOST","X2H1PpCUCOST",{"$f":"+Tablero!S573","v":0}]
[null,"X2H","Pfp",1,"CUCOST","X2H1PfpCUCOST",{"$f":"+Tablero!S574","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!S575","v":0}]
[null,"X2D","Pp",1,"CUCOST","X2D1PpCUCOST",{"$f":"+Tablero!S576","v":0}]
[null,"X2D","Pp",2,"CUCOST","X2D2PpCUCOST",{"$f":"+Tablero!S577","v":0}]
[null,"X2D","Pp",3,"CUCOST","X2D3PpCUCOST",{"$f":"+Tablero!S578","v":0}]
[null,"X2D","Pp",4,"CUCOST","X2D4PpCUCOST",{"$f":"+Tablero!S579","v":0}]
[null,"X2D","Pp",5,"CUCOST","X2D5PpCUCOST",{"$f":"+Tablero!S580","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!S581","v":0}]
[null,"X3D","Pp",1,"CUCOST","X3D1PpCUCOST",{"$f":"+Tablero!S582","v":0}]
[null,"X3D","Pp",2,"CUCOST","X3D2PpCUCOST",{"$f":"+Tablero!S583","v":0}]
[null,"X3D","Pp",3,"CUCOST","X3D3PpCUCOST",{"$f":"+Tablero!S584","v":0}]
[null,"X3D","Pp",4,"CUCOST","X3D4PpCUCOST",{"$f":"+Tablero!S585","v":0}]
[null,"X3D","Pp",5,"CUCOST","X3D5PpCUCOST",{"$f":"+Tablero!S586","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!T525","v":0}]
[null,"ATH","Et",1,"CPST","ATH1EtCPST",{"$f":"+Tablero!T526","v":2.2953424346058215E-3}]
[null,"ATH","Efpm",1,"CPST",{"$f":"+B1565&D1565&C1565&E1565","v":"ATH1EfpmCPST"},{"$f":"+Tablero!T527","v":2.2953424346058215E-3}]
[null,"ATH","Efp",1,"CPST","ATH1EfpCPST",{"$f":"+Tablero!T528","v":2.2953424346058215E-3}]
[null,"ATD","Et",1,"CPST","ATD1EtCPST",{"$f":"+Tablero!T529","v":2.2953424346058211E-3}]
[null,"MTH",null,1,"CPST","MTH1CPST",{"$f":"+Tablero!T530","v":0}]
[null,"MTH","Et",1,"CPST","MTH1EtCPST",{"$f":"+Tablero!T531","v":2.2953424346058215E-3}]
[null,"MTH","Efpm",1,"CPST",{"$f":"+B1570&D1570&C1570&E1570","v":"MTH1EfpmCPST"},{"$f":"+Tablero!T532","v":2.2953424346058215E-3}]
[null,"MTH","Efp",1,"CPST","MTH1EfpCPST",{"$f":"+Tablero!T533","v":2.2953424346058215E-3}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!T534","v":0}]
[null,"MTD","Et",1,"CPST","MTD1EtCPST",{"$f":"+Tablero!T535","v":2.2953424345555163E-3}]
[null,"MTD","Et",2,"CPST","MTD2EtCPST",{"$f":"+Tablero!T536","v":0}]
[null,"MTD","Et",3,"CPST","MTD3EtCPST",{"$f":"+Tablero!T537","v":0}]
[null,"MTD","Et",4,"CPST","MTD4EtCPST",{"$f":"+Tablero!T538","v":0}]
[null,"MTD","Et",5,"CPST","MTD5EtCPST",{"$f":"+Tablero!T539","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!T540","v":0}]
[null,"BTH","Et",1,"CPST","BTH1EtCPST",{"$f":"+Tablero!T541","v":2.2953424266246481E-3}]
[null,{"$f":"+B1517","v":"BTH"},"Efpm",1,"CPST",{"$f":"+B1580&D1580&C1580&E1580","v":"BTH1EfpmCPST"},{"$f":"+Tablero!T542","v":2.2953424266246481E-3}]
[null,{"$f":"+B1519","v":"BTH"},"Efp",1,"CPST","BTH1EfpCPST",{"$f":"+Tablero!T543","v":2.2953424266246481E-3}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!T544","v":0}]
[null,"BTD","Et",1,"CPST","BTD1EtCPST",{"$f":"+Tablero!T545","v":2.2954880424926319E-3}]
[null,"BTD","Et",2,"CPST","BTD2EtCPST",{"$f":"+Tablero!T546","v":2.2954880424926319E-3}]
[null,"BTD","Et",3,"CPST","BTD3EtCPST",{"$f":"+Tablero!T547","v":2.2954880424926319E-3}]
[null,"BTD","Et",4,"CPST","BTD4EtCPST",{"$f":"+Tablero!T548","v":2.2954880424926319E-3}]
[null,"BTD","Et",5,"CPST","BTD5EtCPST",{"$f":"+Tablero!T549","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!T550","v":0}]
[null,"BTS","Et",1,"CPST","BTS1EtCPST",{"$f":"+Tablero!T551","v":2.4372753538102663E-3}]
[null,"BTS","Et",2,"CPST","BTS2EtCPST",{"$f":"+Tablero!T552","v":2.4372753538102663E-3}]
[null,"BTS","Et",3,"CPST",{"$f":"+B1591&D1591&C1591&E1591","v":"BTS3EtCPST"},{"$f":"+Tablero!T553","v":2.4372753538102663E-3}]
[null,"BTS","Et",4,"CPST","BTS4EtCPST",{"$f":"+Tablero!T554","v":0}]
[null,"BTS","Et",5,"CPST","BTS5EtCPST",{"$f":"+Tablero!T555","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T556","v":0}]
[null,"BTSH","Et",1,"CPST","BTSH1EtCPST",{"$f":"+Tablero!T557","v":2.3388147547660355E-3}]
[null,{"$f":"+B1534","v":"BTSH"},null,1,"CPST",{"$f":"+B1596&D1596&C1596&E1596","v":"BTSH1CPST"},{"$f":"+Tablero!T558","v":2.3388147547660355E-3}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T559","v":2.3388147547660355E-3}]
[null,"BTSH","Et",2,"CPST","BTSH2EtCPST",{"$f":"+Tablero!T560","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T561","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T562","v":0}]
[null,"BTSH","Et",3,"CPST","BTSH3EtCPST",{"$f":"+Tablero!T563","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T564","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T565","v":0}]
[null,{"$f":"+B1542","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!T566","v":0}]
[null,"BTS Prepago","Et",1,"CPST","BTS Prepago1EtCPST",{"$f":"+Tablero!T567","v":2.4866206900652538E-3}]
[null,"X1D","Et",2,"CPST","X1D2EtCPST",{"$f":"+Tablero!T568","v":0}]
[null,"X1D","Et",3,"CPST","X1D3EtCPST",{"$f":"+Tablero!T569","v":0}]
[null,"X1D","Et",4,"CPST","X1D4EtCPST",{"$f":"+Tablero!T570","v":0}]
[null,"X1D","Et",5,"CPST","X1D5EtCPST",{"$f":"+Tablero!T571","v":0}]
[null,"X2H",null,1,"CPST","X2H1CPST",{"$f":"+Tablero!T572","v":0}]
[null,"X2H","Et",1,"CPST","X2H1EtCPST",{"$f":"+Tablero!T573","v":0}]
[null,"X2H","Efp",1,"CPST","X2H1EfpCPST",{"$f":"+Tablero!T574","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!T575","v":0}]
[null,"X2D","Et",1,"CPST","X2D1EtCPST",{"$f":"+Tablero!T576","v":0}]
[null,"X2D","Et",2,"CPST","X2D2EtCPST",{"$f":"+Tablero!T577","v":0}]
[null,"X2D","Et",3,"CPST","X2D3EtCPST",{"$f":"+Tablero!T578","v":0}]
[null,"X2D","Et",4,"CPST","X2D4EtCPST",{"$f":"+Tablero!T579","v":0}]
[null,"X2D","Et",5,"CPST","X2D5EtCPST",{"$f":"+Tablero!T580","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!T581","v":0}]
[null,"X3D","Et",1,"CPST","X3D1EtCPST",{"$f":"+Tablero!T582","v":0}]
[null,"X3D","Et",2,"CPST","X3D2EtCPST",{"$f":"+Tablero!T583","v":0}]
[null,"X3D","Et",3,"CPST","X3D3EtCPST",{"$f":"+Tablero!T584","v":0}]
[null,"X3D","Et",4,"CPST","X3D4EtCPST",{"$f":"+Tablero!T585","v":0}]
[null,"X3D","Et",5,"CPST","X3D5EtCPST",{"$f":"+Tablero!T586","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!U525","v":0}]
[null,"ATH","Pp",1,"CPST","ATH1PpCPST",{"$f":"+Tablero!U526","v":0}]
[null,{"$f":"+B1566","v":"ATH"},"Pfp",1,"CPST","ATH1PfpCPST",{"$f":"+Tablero!U528","v":0}]
[null,{"$f":"+B1567","v":"ATD"},"Pp",1,"CPST","ATD1PpCPST",{"$f":"+Tablero!U529","v":0}]
[null,{"$f":"+B1568","v":"MTH"},null,1,"CPST","MTH1CPST",{"$f":"+Tablero!U530","v":0}]
[null,{"$f":"+B1569","v":"MTH"},"Pp",1,"CPST","MTH1PpCPST",{"$f":"+Tablero!U531","v":0}]
[null,{"$f":"+B1571","v":"MTH"},"Pfp",1,"CPST","MTH1PfpCPST",{"$f":"+Tablero!U533","v":0}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!U534","v":0}]
[null,"MTD","Pp",1,"CPST","MTD1PpCPST",{"$f":"+Tablero!U535","v":0}]
[null,"MTD","Pp",2,"CPST","MTD2PpCPST",{"$f":"+Tablero!U536","v":0}]
[null,"MTD","Pp",3,"CPST","MTD3PpCPST",{"$f":"+Tablero!U537","v":0}]
[null,"MTD","Pp",4,"CPST","MTD4PpCPST",{"$f":"+Tablero!U538","v":0}]
[null,"MTD","Pp",5,"CPST","MTD5PpCPST",{"$f":"+Tablero!U539","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!U540","v":0}]
[null,"BTH","Pp",1,"CPST","BTH1PpCPST",{"$f":"+Tablero!U541","v":0}]
[null,{"$f":"+B1581","v":"BTH"},"Pfp",1,"CPST","BTH1PfpCPST",{"$f":"+Tablero!U543","v":0}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!U544","v":0}]
[null,"BTD","Pp",1,"CPST","BTD1PpCPST",{"$f":"+Tablero!U545","v":0}]
[null,"BTD","Pp",2,"CPST","BTD2PpCPST",{"$f":"+Tablero!U546","v":0}]
[null,"BTD","Pp",3,"CPST","BTD3PpCPST",{"$f":"+Tablero!U547","v":0}]
[null,"BTD","Pp",4,"CPST","BTD4PpCPST",{"$f":"+Tablero!U548","v":0}]
[null,"BTD","Pp",5,"CPST","BTD5PpCPST",{"$f":"+Tablero!U549","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!U550","v":0}]
[null,"BTS","Pp",1,"CPST","BTS1PpCPST",{"$f":"+Tablero!U551","v":0}]
[null,"BTS","Pp",2,"CPST","BTS2PpCPST",{"$f":"+Tablero!U552","v":0}]
[null,"BTS","Pp",3,"CPST","BTS3PpCPST",{"$f":"+Tablero!U553","v":0}]
[null,"BTS","Pp",4,"CPST","BTS4PpCPST",{"$f":"+Tablero!U554","v":0}]
[null,"BTS","Pp",5,"CPST","BTS5PpCPST",{"$f":"+Tablero!U555","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!U556","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U557","v":0}]
[null,{"$f":"+B1596","v":"BTSH"},"Pfp",1,"CPST",{"$f":"+B1655&D1655&C1655&E1655","v":"BTSH1PfpCPST"},{"$f":"+Tablero!U558","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U559","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U560","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U561","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U562","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U563","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U564","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U565","v":0}]
[null,{"$f":"+B1604","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!U566","v":0}]
[null,"BTS Prepago","Pp",1,"CPST","BTS Prepago1PpCPST",{"$f":"+Tablero!U567","v":0}]
[null,"X1D","Pp",2,"CPST","X1D2PpCPST",{"$f":"+Tablero!U568","v":0}]
[null,"X1D","Pp",3,"CPST","X1D3PpCPST",{"$f":"+Tablero!U569","v":0}]
[null,"X1D","Pp",4,"CPST","X1D4PpCPST",{"$f":"+Tablero!U570","v":0}]
[null,"X1D","Pp",5,"CPST","X1D5PpCPST",{"$f":"+Tablero!U571","v":0}]
[null,"X2H",null,1,"CPST",{"$f":"+B1669&D1669&C1669&E1669","v":"X2H1CPST"},{"$f":"+Tablero!U572","v":0}]
[null,"X2H","Pp",1,"CPST","X2H1PpCPST",{"$f":"+Tablero!U573","v":0}]
[null,"X2H","Pfp",1,"CPST","X2H1PfpCPST",{"$f":"+Tablero!U574","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!U575","v":0}]
[null,"X2D","Pp",1,"CPST","X2D1PpCPST",{"$f":"+Tablero!U576","v":0}]
[null,"X2D","Pp",2,"CPST","X2D2PpCPST",{"$f":"+Tablero!U577","v":0}]
[null,"X2D","Pp",3,"CPST","X2D3PpCPST",{"$f":"+Tablero!U578","v":0}]
[null,"X2D","Pp",4,"CPST","X2D4PpCPST",{"$f":"+Tablero!U579","v":0}]
[null,"X2D","Pp",5,"CPST","X2D5PpCPST",{"$f":"+Tablero!U580","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!U581","v":0}]
[null,"X3D","Pp",1,"CPST","X3D1PpCPST",{"$f":"+Tablero!U582","v":0}]
[null,"X3D","Pp",2,"CPST","X3D2PpCPST",{"$f":"+Tablero!U583","v":0}]
[null,"X3D","Pp",3,"CPST","X3D3PpCPST",{"$f":"+Tablero!U584","v":0}]
[null,"X3D","Pp",4,"CPST","X3D4PpCPST",{"$f":"+Tablero!U585","v":0}]
[null,"X3D","Pp",5,"CPST","X3D5PpCPST",{"$f":"+Tablero!U586","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!V525","v":0}]
[null,"ATH","Ep",1,"CPP","ATH1EpCPP",{"$f":"+Tablero!V526","v":0}]
[null,"ATH","Efp",1,"CPP","ATH1EfpCPP",{"$f":"+Tablero!V528","v":0}]
[null,"ATD","Et",1,"CPP","ATD1EtCPP",{"$f":"+Tablero!V529","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!V530","v":0}]
[null,"MTH","Ep",1,"CPP","MTH1EpCPP",{"$f":"+Tablero!V531","v":0}]
[null,"MTH","Efp",1,"CPP","MTH1EfpCPP",{"$f":"+Tablero!V533","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!V534","v":0}]
[null,"MTD","Et",1,"CPP","MTD1EtCPP",{"$f":"+Tablero!V535","v":0}]
[null,"MTD","Et",2,"CPP","MTD2EtCPP",{"$f":"+Tablero!V536","v":0}]
[null,"MTD","Et",3,"CPP","MTD3EtCPP",{"$f":"+Tablero!V537","v":0}]
[null,{"$f":"+B1636","v":"MTD"},"Et",4,"CPP","MTD4EtCPP",{"$f":"+Tablero!V538","v":0}]
[null,"MTD","Et",5,"CPP","MTD5EtCPP",{"$f":"+Tablero!V539","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!V540","v":0}]
[null,"BTH","Ep",1,"CPP","BTH1EpCPP",{"$f":"+Tablero!V541","v":0}]
[null,"BTH","Efp",1,"CPP","BTH1EfpCPP",{"$f":"+Tablero!V543","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!V544","v":0}]
[null,"BTD","Et",1,"CPP","BTD1EtCPP",{"$f":"+Tablero!V545","v":0}]
[null,"BTD","Et",2,"CPP","BTD2EtCPP",{"$f":"+Tablero!V546","v":0}]
[null,"BTD","Et",3,"CPP","BTD3EtCPP",{"$f":"+Tablero!V547","v":0}]
[null,"BTD","Et",4,"CPP","BTD4EtCPP",{"$f":"+Tablero!V548","v":0}]
[null,"BTD","Et",5,"CPP","BTD5EtCPP",{"$f":"+Tablero!V549","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!V550","v":0}]
[null,"BTS","Et",1,"CPP","BTS1EtCPP",{"$f":"+Tablero!V551","v":0}]
[null,"BTS","Et",2,"CPP","BTS2EtCPP",{"$f":"+Tablero!V552","v":0}]
[null,"BTS","Et",3,"CPP","BTS3EtCPP",{"$f":"+Tablero!V553","v":0}]
[null,"BTS","Et",4,"CPP","BTS4EtCPP",{"$f":"+Tablero!V554","v":0}]
[null,"BTS","Et",5,"CPP","BTS5EtCPP",{"$f":"+Tablero!V555","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!V556","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V557","v":0}]
[null,{"$f":"+B1655","v":"BTSH"},"Efp",1,"CPP",{"$f":"+B1714&D1714&C1714&E1714","v":"BTSH1EfpCPP"},{"$f":"+Tablero!V558","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V559","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V560","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V561","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V562","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V563","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V564","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V565","v":0}]
[null,{"$f":"+B1663","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!V566","v":0}]
[null,"BTS Prepago","Et",1,"CPP","BTS Prepago1EtCPP",{"$f":"+Tablero!V567","v":0}]
[null,"X1D","Et",2,"CPP","X1D2EtCPP",{"$f":"+Tablero!V568","v":0}]
[null,"X1D","Et",3,"CPP","X1D3EtCPP",{"$f":"+Tablero!V569","v":0}]
[null,"X1D","Et",4,"CPP","X1D4EtCPP",{"$f":"+Tablero!V570","v":0}]
[null,"X1D","Et",5,"CPP","X1D5EtCPP",{"$f":"+Tablero!V571","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!V572","v":0}]
[null,"X2H","Ep",1,"CPP","X2H1EpCPP",{"$f":"+Tablero!V573","v":0}]
[null,"X2H","Efp",1,"CPP","X2H1EfpCPP",{"$f":"+Tablero!V574","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!V575","v":0}]
[null,"X2D","Et",1,"CPP","X2D1EtCPP",{"$f":"+Tablero!V576","v":0}]
[null,"X2D","Et",2,"CPP","X2D2EtCPP",{"$f":"+Tablero!V577","v":0}]
[null,"X2D","Et",3,"CPP","X2D3EtCPP",{"$f":"+Tablero!V578","v":0}]
[null,"X2D","Et",4,"CPP","X2D4EtCPP",{"$f":"+Tablero!V579","v":0}]
[null,"X2D","Et",5,"CPP","X2D5EtCPP",{"$f":"+Tablero!V580","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!V581","v":0}]
[null,"X3D","Et",1,"CPP","X3D1EtCPP",{"$f":"+Tablero!V582","v":0}]
[null,"X3D","Et",2,"CPP","X3D2EtCPP",{"$f":"+Tablero!V583","v":0}]
[null,"X3D","Et",3,"CPP",{"$f":"+B1740&D1740&C1740&E1740","v":"X3D3EtCPP"},{"$f":"+Tablero!V584","v":0}]
[null,"X3D","Et",4,"CPP","X3D4EtCPP",{"$f":"+Tablero!V585","v":0}]
[null,"X3D","Et",5,"CPP","X3D5EtCPP",{"$f":"+Tablero!V586","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!W525","v":0}]
[null,"ATH","Pp",1,"CPP","ATH1PpCPP",{"$f":"+Tablero!W526","v":0}]
[null,"ATH","Pfp",1,"CPP","ATH1PfpCPP",{"$f":"+Tablero!W528","v":0}]
[null,"ATD","Pp",1,"CPP","ATD1PpCPP",{"$f":"+Tablero!W529","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!W530","v":0}]
[null,"MTH","Pp",1,"CPP","MTH1PpCPP",{"$f":"+Tablero!W531","v":0}]
[null,"MTH","Pfp",1,"CPP","MTH1PfpCPP",{"$f":"+Tablero!W533","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!W534","v":0}]
[null,"MTD","Pp",1,"CPP","MTD1PpCPP",{"$f":"+Tablero!W535","v":0}]
[null,"MTD","Pp",2,"CPP","MTD2PpCPP",{"$f":"+Tablero!W536","v":0}]
[null,"MTD","Pp",3,"CPP","MTD3PpCPP",{"$f":"+Tablero!W537","v":0}]
[null,{"$f":"+B1695","v":"MTD"},"Pp",4,"CPP","MTD4PpCPP",{"$f":"+Tablero!W538","v":0}]
[null,"MTD","Pp",5,"CPP","MTD5PpCPP",{"$f":"+Tablero!W539","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!W540","v":0}]
[null,"BTH","Pp",1,"CPP","BTH1PpCPP",{"$f":"+Tablero!W541","v":0}]
[null,"BTH","Pfp",1,"CPP","BTH1PfpCPP",{"$f":"+Tablero!W543","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!W544","v":0}]
[null,"BTD","Pp",1,"CPP","BTD1PpCPP",{"$f":"+Tablero!W545","v":0}]
[null,"BTD","Pp",2,"CPP","BTD2PpCPP",{"$f":"+Tablero!W546","v":0}]
[null,"BTD","Pp",3,"CPP","BTD3PpCPP",{"$f":"+Tablero!W547","v":0}]
[null,"BTD","Pp",4,"CPP","BTD4PpCPP",{"$f":"+Tablero!W548","v":0}]
[null,"BTD","Pp",5,"CPP","BTD5PpCPP",{"$f":"+Tablero!W549","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!W550","v":0}]
[null,"BTS","Pp",1,"CPP","BTS1PpCPP",{"$f":"+Tablero!W551","v":0}]
[null,"BTS","Pp",2,"CPP","BTS2PpCPP",{"$f":"+Tablero!W552","v":0}]
[null,"BTS","Pp",3,"CPP","BTS3PpCPP",{"$f":"+Tablero!W553","v":0}]
[null,"BTS","Pp",4,"CPP","BTS4PpCPP",{"$f":"+Tablero!W554","v":0}]
[null,"BTS","Pp",5,"CPP","BTS5PpCPP",{"$f":"+Tablero!W555","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!W556","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W557","v":0}]
[null,{"$f":"+B1714","v":"BTSH"},"Pfp",1,"CPP",{"$f":"+B1773&D1773&C1773&E1773","v":"BTSH1PfpCPP"},{"$f":"+Tablero!W558","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W559","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W560","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W561","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W562","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W563","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W564","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W565","v":0}]
[null,{"$f":"+B1722","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!W566","v":0}]
[null,"BTS Prepago","Pp",1,"CPP","BTS Prepago1PpCPP",{"$f":"+Tablero!W567","v":0}]
[null,"X1D","Pp",2,"CPP","X1D2PpCPP",{"$f":"+Tablero!W568","v":0}]
[null,"X1D","Pp",3,"CPP","X1D3PpCPP",{"$f":"+Tablero!W569","v":0}]
[null,"X1D","Pp",4,"CPP","X1D4PpCPP",{"$f":"+Tablero!W570","v":0}]
[null,"X1D","Pp",5,"CPP","X1D5PpCPP",{"$f":"+Tablero!W571","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!W572","v":0}]
[null,"X2H","Pp",1,"CPP","X2H1PpCPP",{"$f":"+Tablero!W573","v":0}]
[null,"X2H","Pfp",1,"CPP","X2H1PfpCPP",{"$f":"+Tablero!W574","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!W575","v":0}]
[null,"X2D","Pp",1,"CPP","X2D1PpCPP",{"$f":"+Tablero!W576","v":0}]
[null,"X2D","Pp",2,"CPP","X2D2PpCPP",{"$f":"+Tablero!W577","v":0}]
[null,"X2D","Pp",3,"CPP","X2D3PpCPP",{"$f":"+Tablero!W578","v":0}]
[null,"X2D","Pp",4,"CPP","X2D4PpCPP",{"$f":"+Tablero!W579","v":0}]
[null,"X2D","Pp",5,"CPP","X2D5PpCPP",{"$f":"+Tablero!W580","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!W581","v":0}]
[null,"X3D","Pp",1,"CPP","X3D1PpCPP",{"$f":"+Tablero!W582","v":0}]
[null,"X3D","Pp",2,"CPP","X3D2PpCPP",{"$f":"+Tablero!W583","v":0}]
[null,"X3D","Pp",3,"CPP","X3D3PpCPP",{"$f":"+Tablero!W584","v":0}]
[null,"X3D","Pp",4,"CPP","X3D4PpCPP",{"$f":"+Tablero!W585","v":0}]
[null,"X3D","Pp",5,"CPP","X3D5PpCPP",{"$f":"+Tablero!W586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!X525","v":0}]
[null,"ATH","Ep",1,"CPEP","ATH1EpCPEP",{"$f":"+Tablero!X526","v":1.0865722222309445E-2}]
[null,{"$f":"+B1744","v":"ATH"},"Efpm",1,"CPEFP",{"$f":"+B1804&D1804&C1804&E1804","v":"ATH1EfpmCPEFP"},{"$f":"+Tablero!X527","v":7.0641891093643919E-3}]
[null,{"$f":"+B1745","v":"ATH"},"Efp",1,"CPEFP","ATH1EfpCPEFP",{"$f":"+Tablero!X528","v":7.0641891093643919E-3}]
[null,{"$f":"+B1746","v":"ATD"},"Et",1,"CPEP","ATD1EtCPEP",{"$f":"+Tablero!X529","v":7.9657057312879694E-3}]
[null,{"$f":"+B1747","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!X530","v":0}]
[null,{"$f":"+B1748","v":"MTH"},"Ep",1,"CPEP","MTH1EpCPEP",{"$f":"+Tablero!X531","v":1.0437723312290382E-2}]
[null,{"$f":"+B1748","v":"MTH"},"Efpm",1,"CPEFP",{"$f":"+B1809&D1809&C1809&E1809","v":"MTH1EfpmCPEFP"},{"$f":"+Tablero!X532","v":7.131790270709688E-3}]
[null,"MTH","Efp",1,"CPEFP","MTH1EfpCPEFP",{"$f":"+Tablero!X533","v":7.131790270709688E-3}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!X534","v":0}]
[null,"MTD","Et",1,"CPEP","MTD1EtCPEP",{"$f":"+Tablero!X535","v":7.9653006400724705E-3}]
[null,"MTD","Et",2,"CPEP",{"$f":"+B1813&D1813&C1813&E1813","v":"MTD2EtCPEP"},{"$f":"+Tablero!X536","v":0}]
[null,"MTD","Et",3,"CPEP","MTD3EtCPEP",{"$f":"+Tablero!X537","v":0}]
[null,"MTD","Et",4,"CPEP","MTD4EtCPEP",{"$f":"+Tablero!X538","v":0}]
[null,"MTD","Et",5,"CPEP","MTD5EtCPEP",{"$f":"+Tablero!X539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!X540","v":0}]
[null,"BTH","Ep",1,"CPEP","BTH1EpCPEP",{"$f":"+Tablero!X541","v":1.026586418602546E-2}]
[null,{"$f":"+B1757","v":"BTH"},"Efpm",1,"CPEFP",{"$f":"+B1819&D1819&C1819&E1819","v":"BTH1EfpmCPEFP"},{"$f":"+Tablero!X542","v":7.0614340938030921E-3}]
[null,"BTH","Efp",1,"CPEFP","BTH1EfpCPEFP",{"$f":"+Tablero!X543","v":7.0614340938030921E-3}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!X544","v":0}]
[null,"BTD","Et",1,"CPEP","BTD1EtCPEP",{"$f":"+Tablero!X545","v":7.9418137387726497E-3}]
[null,"BTD","Et",2,"CPEP","BTD2EtCPEP",{"$f":"+Tablero!X546","v":7.9418137387726497E-3}]
[null,"BTD","Et",3,"CPEP","BTD3EtCPEP",{"$f":"+Tablero!X547","v":7.9418137387726497E-3}]
[null,"BTD","Et",4,"CPEP","BTD4EtCPEP",{"$f":"+Tablero!X548","v":7.9418137387726497E-3}]
[null,"BTD","Et",5,"CPEP","BTD5EtCPEP",{"$f":"+Tablero!X549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!X550","v":0}]
[null,"BTS","Et",1,"CPEP","BTS1EtCPEP",{"$f":"+Tablero!X551","v":8.892492759173724E-3}]
[null,"BTS","Et",2,"CPEP","BTS2EtCPEP",{"$f":"+Tablero!X552","v":8.892492759173724E-3}]
[null,"BTS","Et",3,"CPEP","BTS3EtCPEP",{"$f":"+Tablero!X553","v":8.892492759173724E-3}]
[null,"BTS","Et",4,"CPEP","BTS4EtCPEP",{"$f":"+Tablero!X554","v":0}]
[null,"BTS","Et",5,"CPEP","BTS5EtCPEP",{"$f":"+Tablero!X555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!X556","v":0}]
[null,"BTSH","Et",1,"CPEP","BTSH1EtCPEP",{"$f":"+Tablero!X557","v":8.881453407925774E-3}]
[null,{"$f":"+B1773","v":"BTSH"},null,1,"CPEP",{"$f":"+B1835&D1835&C1835&E1835","v":"BTSH1CPEP"},{"$f":"+Tablero!X558","v":8.881453407925774E-3}]
[null,"BTSH",null,1,"CPEP","BTSH1CPEP",{"$f":"+Tablero!X559","v":8.881453407925774E-3}]
[null,"BTSH","Et",2,"CPEP","BTSH2EtCPEP",{"$f":"+Tablero!X560","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X561","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X562","v":0}]
[null,"BTSH","Et",3,"CPEP","BTSH3EtCPEP",{"$f":"+Tablero!X563","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X564","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X565","v":0}]
[null,{"$f":"+B1781","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!X566","v":0}]
[null,"BTS Prepago","Et",1,"CPEP","BTS Prepago1EtCPEP",{"$f":"+Tablero!X567","v":1.0809284210750345E-2}]
[null,"X1D","Et",2,"CPEP","X1D2EtCPEP",{"$f":"+Tablero!X568","v":0}]
[null,"X1D","Et",3,"CPEP","X1D3EtCPEP",{"$f":"+Tablero!X569","v":0}]
[null,"X1D","Et",4,"CPEP","X1D4EtCPEP",{"$f":"+Tablero!X570","v":0}]
[null,"X1D","Et",5,"CPEP","X1D5EtCPEP",{"$f":"+Tablero!X571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!X572","v":0}]
[null,"X2H","Ep",1,"CPEP","X2H1EpCPEP",{"$f":"+Tablero!X573","v":0}]
[null,"X2H","Efp",1,"CPEFP","X2H1EfpCPEFP",{"$f":"+Tablero!X574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!X575","v":0}]
[null,"X2D","Et",1,"CPEP","X2D1EtCPEP",{"$f":"+Tablero!X576","v":0}]
[null,"X2D","Et",2,"CPEP","X2D2EtCPEP",{"$f":"+Tablero!X577","v":0}]
[null,"X2D","Et",3,"CPEP","X2D3EtCPEP",{"$f":"+Tablero!X578","v":0}]
[null,"X2D","Et",4,"CPEP","X2D4EtCPEP",{"$f":"+Tablero!X579","v":0}]
[null,"X2D","Et",5,"CPEP","X2D5EtCPEP",{"$f":"+Tablero!X580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!X581","v":0}]
[null,"X3D","Et",1,"CPEP","X3D1EtCPEP",{"$f":"+Tablero!X582","v":0}]
[null,"X3D","Et",2,"CPEP","X3D2EtCPEP",{"$f":"+Tablero!X583","v":0}]
[null,"X3D","Et",3,"CPEP","X3D3EtCPEP",{"$f":"+Tablero!X584","v":0}]
[null,"X3D","Et",4,"CPEP","X3D4EtCPEP",{"$f":"+Tablero!X585","v":0}]
[null,"X3D","Et",5,"CPEP","X3D5EtCPEP",{"$f":"+Tablero!X586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!Y525","v":0}]
[null,"ATH","Pp",1,"CPEP","ATH1PpCPEP",{"$f":"+Tablero!Y526","v":2.2541185461191366}]
[null,"ATH","Pfpm",1,"CPEFP",{"$f":"+B1866&D1866&C1866&E1866","v":"ATH1PfpmCPEFP"},{"$f":"+Tablero!Y527","v":6.1756672496414707E-2}]
[null,"ATH","Pfp",1,"CPEFP","ATH1PfpCPEFP",{"$f":"+Tablero!Y528","v":6.1756672496414707E-2}]
[null,"ATD","Pp",1,"CPEP","ATD1PpCPEP",{"$f":"+Tablero!Y529","v":6.0401957965232199E-2}]
[null,"MTH",null,1,null,"MTH1",{"$f":"+Tablero!Y530","v":0}]
[null,"MTH","Pp",1,"CPEP","MTH1PpCPEP",{"$f":"+Tablero!Y531","v":0.3206318746525465}]
[null,"MTH","Pfp",1,"CPEFP",{"$f":"+B1871&D1871&C1871&E1871","v":"MTH1PfpCPEFP"},{"$f":"+Tablero!Y532","v":2.2902276760896179E-2}]
[null,"MTH","Pfp",1,"CPEFP"]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!Y534","v":0}]
[null,"MTD","Pp",1,"CPEP","MTD1PpCPEP",{"$f":"+Tablero!Y535","v":0.27948470601921505}]
[null,{"$f":"+B1813","v":"MTD"},"Pp",2,"CPEP","MTD2PpCPEP",{"$f":"+Tablero!Y536","v":0}]
[null,"MTD","Pp",3,"CPEP","MTD3PpCPEP",{"$f":"+Tablero!Y537","v":0}]
[null,"MTD","Pp",4,"CPEP","MTD4PpCPEP",{"$f":"+Tablero!Y538","v":0}]
[null,"MTD","Pp",5,"CPEP","MTD5PpCPEP",{"$f":"+Tablero!Y539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!Y540","v":0}]
[null,"BTH","Pp",1,"CPEP","BTH1PpCPEP",{"$f":"+Tablero!Y541","v":0.23660244427761423}]
[null,"BTH","Pfpm",1,"CPEFP",{"$f":"+B1881&D1881&C1881&E1881","v":"BTH1PfpmCPEFP"},{"$f":"+Tablero!Y542","v":1.6317409950180294E-2}]
[null,"BTH","Pfp",1,"CPEFP","BTH1PfpCPEFP",{"$f":"+Tablero!Y543","v":1.6317409950180294E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!Y544","v":0}]
[null,"BTD","Pp",1,"CPEP","BTD1PpCPEP",{"$f":"+Tablero!Y545","v":0.19216792153703174}]
[null,"BTD","Pp",2,"CPEP","BTD2PpCPEP",{"$f":"+Tablero!Y546","v":0.19216792153703174}]
[null,"BTD","Pp",3,"CPEP","BTD3PpCPEP",{"$f":"+Tablero!Y547","v":0.19216792153703174}]
[null,"BTD","Pp",4,"CPEP","BTD4PpCPEP",{"$f":"+Tablero!Y548","v":0.19216792153703174}]
[null,"BTD","Pp",5,"CPEP",{"$f":"+B1888&D1888&C1888&E1888","v":"BTD5PpCPEP"},{"$f":"+Tablero!Y549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!Y550","v":0}]
[null,"BTS","Pp",1,"CPEP","BTS1PpCPEP",{"$f":"+Tablero!Y551","v":0}]
[null,"BTS","Pp",2,"CPEP","BTS2PpCPEP",{"$f":"+Tablero!Y552","v":0}]
[null,"BTS","Pp",3,"CPEP","BTS3PpCPEP",{"$f":"+Tablero!Y553","v":0}]
[null,"BTS","Pp",4,"CPEP","BTS4PpCPEP",{"$f":"+Tablero!Y554","v":0}]
[null,"BTS","Pp",5,"CPEP","BTS5PpCPEP",{"$f":"+Tablero!Y555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!Y556","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y557","v":0}]
[null,{"$f":"+B1835","v":"BTSH"},"Pfp",1,"CPEFP",{"$f":"+B1897&D1897&C1897&E1897","v":"BTSH1PfpCPEFP"},{"$f":"+Tablero!Y558","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y559","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y560","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y561","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y562","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y563","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y564","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y565","v":0}]
[null,{"$f":"+B1843","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!Y566","v":0}]
[null,"BTS Prepago","Pp",1,"CPEP","BTS Prepago1PpCPEP",{"$f":"+Tablero!Y567","v":0}]
[null,"X1D","Pp",2,"CPEP","X1D2PpCPEP",{"$f":"+Tablero!Y568","v":0}]
[null,"X1D","Pp",3,"CPEP","X1D3PpCPEP",{"$f":"+Tablero!Y569","v":0}]
[null,"X1D","Pp",4,"CPEP","X1D4PpCPEP",{"$f":"+Tablero!Y570","v":0}]
[null,"X1D","Pp",5,"CPEP","X1D5PpCPEP",{"$f":"+Tablero!Y571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!Y572","v":0}]
[null,"X2H","Pp",1,"CPEP","X2H1PpCPEP",{"$f":"+Tablero!Y573","v":0}]
[null,"X2H","Pfp",1,"CPEFP","X2H1PfpCPEFP",{"$f":"+Tablero!Y574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!Y575","v":0}]
[null,"X2D","Pp",1,"CPEP","X2D1PpCPEP",{"$f":"+Tablero!Y576","v":0}]
[null,"X2D","Pp",2,"CPEP","X2D2PpCPEP",{"$f":"+Tablero!Y577","v":0}]
[null,"X2D","Pp",3,"CPEP","X2D3PpCPEP",{"$f":"+Tablero!Y578","v":0}]
[null,"X2D","Pp",4,"CPEP","X2D4PpCPEP",{"$f":"+Tablero!Y579","v":0}]
[null,"X2D","Pp",5,"CPEP","X2D5PpCPEP",{"$f":"+Tablero!Y580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!Y581","v":0}]
[null,"X3D","Pp",1,"CPEP","X3D1PpCPEP",{"$f":"+Tablero!Y582","v":0}]
[null,"X3D","Pp",2,"CPEP","X3D2PpCPEP",{"$f":"+Tablero!Y583","v":0}]
[null,"X3D","Pp",3,"CPEP","X3D3PpCPEP",{"$f":"+Tablero!Y584","v":0}]
[null,"X3D","Pp",4,"CPEP","X3D4PpCPEP",{"$f":"+Tablero!Y585","v":0}]
[null,"X3D","Pp",5,"CPEP","X3D5PpCPEP",{"$f":"+Tablero!Y586","v":0}]

{"sheet":"CD","index":4,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,12,7,15],[7,9,7,10],[1,25,2,25],[5,1,5,2],[7,4,8,4],[7,1,8,1],[5,6,5,10],[5,12,5,20],[7,6,7,7],[7,2,8,2],[7,17,8,17],[7,19,8,19],[7,20,8,20],[7,36,8,36],[6,37,6,38],[1,26,2,26],[7,16,8,16],[7,25,7,28],[1,27,2,27],[5,22,5,34],[7,30,7,33],[7,22,7,23]]}
[{"$f":"+\"Cargo de Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo de Distribución - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Distribución","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0028371109943421,1.0043134131771481]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos por uso de red",{"$f":"+Costos!E35","v":187170394.50014156},{"$f":"+Costos!F35","v":222164825.49742457},{"$f":"+Costos!G35","v":225308969.262943},{"$f":"+Costos!H35","v":227150613.48103508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.019431600825349},null,null,"Factor de ajuste Ene-Jun 23",1.0165475426159218,1.0234688091407915]
[null,null,null,null,"VP Costos Permitidos uso red",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":702912036.97048116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172861915.54409701,{"$f":"+SUM(Z10,AE10)","v":209366216.81946158},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.019431600825349,1.0278834529885394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,"Variables Auxiliares",null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente",null,null,null,"Ingreso por Potencia Cargo Relativo"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"2022/2023"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,{"$f":"+SUM(AP10,AP14,AP15,AP19,AP75,AP79,AP135,AP191,AP195,AP208,AP264,AP267,AP323)","v":132837201.5066129}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":89962949.810920104},91020640.033601537,92168579.095236585,93354154.430428922,{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":300712476.19025141},119403267.00854149,121523700.07302696,123740453.15435429,125859302.85641631,402199560.78022969,null,{"$f":"+A10","v":"TOTAL"},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":97624577.735354424},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":129461709.37274225},null,null,{"$f":"+SUM(AP11:AP13)","v":23.021088492688794}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!B8","v":9.981289232874025E-8},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,77.552308162719882,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":0},0,0,0,0,20.826617800016727,21.198090209457309,21.586337306436171,21.957173866827745,{"$f":"+SUM(AI12:AI14)","v":70.15968346271012},null,{"$f":"+A11","v":"ATH"},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":22.582278667887607},null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":2.1202419424492147}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":9.981289232874025E-8},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":6.89},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":7.1425665451295277},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":0.90467563280645891},null,{"$f":"+J12*T12","v":0},{"$f":"+U12*K12","v":6.2332151100365012},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T12*$X12*12*1000*(1-$C12),AM12)","v":1.9181312209880386},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":1.9523438249319722},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":1.9881013773739502},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":2.0222554196289679},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":6.4617059090772964},null,"ATH Punta",{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":2.0798275634506829},null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":10.450423275119789}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":9.981289232874025E-8},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":5.66},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":35.204870808795178},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":0.90467563280645891},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":5.1204640816845579},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T13*$X13*12*1000*(1-$C13),AM13)","v":9.4542432895143431},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":9.6228731922626682},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":9.7991179645311117},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":9.9674592235993895},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":31.848988776816412},null,"ATH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":10.251225552218463},null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":10.450423275119789}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":9.981289232874025E-8},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":5.66},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":35.204870808795178},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":0.90467563280645891},null,0,5.1204640816845579,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T14*$X14*12*1000*(1-$C14),AM14)","v":9.4542432895143431},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":9.6228731922626682},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":9.7991179645311117},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":9.9674592235993895},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":31.848988776816412},null,"ATH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":10.251225552218463},null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":1762.9088592021862}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B9","v":7.6434714285909256E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":6.51},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":5938.8004678865072},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$14*PremisaCosto!$F$84)))","v":0.90467563280645902},null,0,5.8894383695700476,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T15*$X15*12*1000*(1-$C15),AM15)","v":1594.8606877788504},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":1623.3073010551936},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":1653.0384863134816},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":1681.4364075428784},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":5372.6880713965202},null,"ATD",{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":1729.3056814943793},null,null,{"$f":"+SUM(AP16:AP18)","v":489722.81311080919}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B10","v":2.0425348054702403E-3},null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,1649754.0734768149,null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},null,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},426188.34846158879,433790.02503714903,441734.97273078241,449323.63752215978,{"$f":"+SUM(AI17:AI19)","v":1435722.3006961921},null,"MTH",{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":462115.55531396245},null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":410904.96786342829}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.0425348054702403E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":15.16},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":1384236.4014828207},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":0.87026443745669546},null,0,13.193208871843503,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T17*$X17*12*1000*(1-$C17),AM17)","v":357595.98070582794},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":363974.21464830509},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":370640.47235435637},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":377007.78867850255},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":1204651.7132435273},null,"MTH Punta",{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":403072.62157731102},null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":48722.729019091144}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E17","v":2.0425348054702403E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":2.5099999999999998},null,{"$f":"+$J18*Energía!Z17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":164134.72788731407},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":0.87026443745669546},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":2.1843637380163052},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T18*$X18*12*1000*(1-$C18),AM18)","v":42401.658361154376},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":43157.952366592079},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":43948.398560202761},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":44703.398017749634},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":142840.61663196117},null,"MTH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":29521.466868325737},null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":30095.116228289808}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.0425348054702403E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":2.5099999999999998},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":101382.94410668006},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":0.87026443745669546},null,0,2.1843637380163052,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T19*$X19*12*1000*(1-$C19),AM19)","v":26190.709394606492},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":26657.858022251887},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":27146.101816223312},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":27612.450825907599},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":88229.970820703529},null,"MTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":29521.466868325737},null,null,{"$f":"+SUM(AP20,AP31,AP42,AP53,AP64)","v":43207341.566013396}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B11","v":0.18733441435534823},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,145554505.96215418,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.90467563280677932},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},39088629.07313183,39785775.952722117,40514408.667085513,41210377.652336307,{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":131679614.78918995},null,"MTD",{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":42383757.312447913},null,null,{"$f":"+SUM(AP21:AP30)","v":43207341.566013396}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18733441435534823},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.89},null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,145554505.96215418,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.90467563280677932},null,{"$f":"+W22","v":0},{"$f":"+X22","v":15.279971438106504},null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},39088629.07313183,39785775.952722117,40514408.667085513,41210377.652336307,{"$f":"+SUM(AI22:AI31)","v":131679614.78918995},null,"MTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":42378776.391606964}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.18733441435534823},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":16.89},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":142763300.00256807},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.90467563280677932},null,0,15.279971438106504,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T22*$X22*12*1000*(1-$C22),AM22)","v":38339046.349654034},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":39022828.360463321},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":39737492.265056558},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":40420117.842886209},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":129154478.77140732},null,"MTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":41570985.593643419},null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":827768.24950644991}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18733441435534823,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},16.89,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":2788544.8767301785},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.90467563280677932},null,0,15.279971438106504,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T23*$X23*12*1000*(1-$C23),AM23)","v":748861.76493960735},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":762218.78175487858},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":776178.96525985631},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":789513.11887930485},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":2522728.6009659762},null,"MTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":811989.98425816372},null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":796.92489998192912}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,{"$f":"+H23","v":1},null,0,16.89,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":2661.0828559514375},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0.90467563280677932},null,0,15.279971438106504,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T24*$X24*12*1000*(1-$C24),AM24)","v":720.9585381906312},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":728.810503916676},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":737.43676909854923},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":746.69057079274785},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":2407.4168166591385},null,"MTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":781.73454632633093},null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T25*$X25*12*1000*(1-$C25),AM25)","v":0},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T26*$X26*12*1000*(1-$C26),AM26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T27*$X27*12*1000*(1-$C27),AM27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T28*$X28*12*1000*(1-$C28),AM28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T29*$X29*12*1000*(1-$C29),AM29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T30*$X30*12*1000*(1-$C30),AM30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T31*$X31*12*1000*(1-$C31),AM31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP32:AP41)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.89},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":16.89},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T33*$X33*12*1000*(1-$C33),AM33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18733441435534823,null,0,1,null,{"$f":"+J33","v":0},16.89,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T34*$X34*12*1000*(1-$C34),AM34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T35*$X35*12*1000*(1-$C35),AM35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,{"$f":"+H35","v":1},null,0,16.89,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T36*$X36*12*1000*(1-$C36),AM36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T37*$X37*12*1000*(1-$C37),AM37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T38*$X38*12*1000*(1-$C38),AM38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T39*$X39*12*1000*(1-$C39),AM39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T40*$X40*12*1000*(1-$C40),AM40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T41*$X41*12*1000*(1-$C41),AM41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T42*$X42*12*1000*(1-$C42),AM42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP43:AP52)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.89},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":16.89},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T44*$X44*12*1000*(1-$C44),AM44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18733441435534823,null,0,1,null,{"$f":"+J44","v":0},16.89,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T45*$X45*12*1000*(1-$C45),AM45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E45","v":0.18733441435534823},null,0,1,null,0,16.89,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T46*$X46*12*1000*(1-$C46),AM46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T47*$X47*12*1000*(1-$C47),AM47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T48*$X48*12*1000*(1-$C48),AM48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,{"$f":"+H48","v":1},null,0,16.89,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T49*$X49*12*1000*(1-$C49),AM49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T50*$X50*12*1000*(1-$C50),AM50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T51*$X51*12*1000*(1-$C51),AM51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T52*$X52*12*1000*(1-$C52),AM52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T53*$X53*12*1000*(1-$C53),AM53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP54:AP63)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.89},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":16.89},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T55*$X55*12*1000*(1-$C55),AM55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18733441435534823,null,0,1,null,{"$f":"+J55","v":0},16.89,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T56*$X56*12*1000*(1-$C56),AM56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T57*$X57*12*1000*(1-$C57),AM57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T58*$X58*12*1000*(1-$C58),AM58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18733441435534823,null,0,{"$f":"+H58","v":1},null,0,16.89,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T59*$X59*12*1000*(1-$C59),AM59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T60*$X60*12*1000*(1-$C60),AM60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T61*$X61*12*1000*(1-$C61),AM61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T62*$X62*12*1000*(1-$C62),AM62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T63*$X63*12*1000*(1-$C63),AM63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18733441435534823,null,0,1,null,0,16.89,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T64*$X64*12*1000*(1-$C64),AM64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP65:AP74)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T66*$X66*12*1000*(1-$C66),AM66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18733441435534823,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T67*$X67*12*1000*(1-$C67),AM67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T68*$X68*12*1000*(1-$C68),AM68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,{"$f":"+G68","v":0},{"$f":"+H68","v":1},null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T69*$X69*12*1000*(1-$C69),AM69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18733441435534823,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T70*$X70*12*1000*(1-$C70),AM70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T71*$X71*12*1000*(1-$C71),AM71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18733441435534823,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T72*$X72*12*1000*(1-$C72),AM72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18733441435534823,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T73*$X73*12*1000*(1-$C73),AM73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E73","v":0.18733441435534823},null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T74*$X74*12*1000*(1-$C74),AM74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18733441435534823,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T75*$X75*12*1000*(1-$C75),AM75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP76:AP78)","v":1259130.5036900998}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B12","v":5.457659369046566E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,4240475.0662403572,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.90467563286224195},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":0},0,0,0,0,1139104.6852819943,1159162.5660424647,1180147.9727665039,1200244.9147518296,3836254.4641875527,null,"BTH",{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":1235129.9515472089},null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":1086156.7628282269}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.457659369046566E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.59},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":3657956.2284444021},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.90467563286224195},null,0,15.008568749184594,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T77*$X77*12*1000*(1-$C77),AM77)","v":982619.55679923028},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":999925.95867471118},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":1018032.313109695},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":1035371.2774567646},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":3309263.865950319},null,{"$f":"+A77","v":"BTH Punta"},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":1065453.2996478828},null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":81837.329513836608}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.457659369046566E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":2.29},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":275596.77046656795},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.90467563286224195},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":2.0717071992545342},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T78*$X78*12*1000*(1-$C78),AM78)","v":74036.237869685967},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":75337.056874592177},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":76698.270543753024},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":78002.437379788738},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":249325.68273663239},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":80277.410912931839},null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":91136.41134803617}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.457659369046566E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":2.29},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":306922.06732938759},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":0.90467563286224195},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":2.0717071992545342},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T79*$X79*12*1000*(1-$C79),AM79)","v":82448.890613078227},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":83899.55049316131},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":85417.389113055964},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":86871.199915276215},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":277664.91550060135},null,"BTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":89399.240986394172},null,null,{"$f":"+SUM(AP80,AP91,AP102,AP113,AP124)","v":87879220.69385089}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B13","v":0.37734810677248376},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$61,2,FALSE)","v":0},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$61,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,295999729.07855451,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},78747729.214360505,80143327.023833945,81602486.916947871,82997653.258224607,{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":265242526.37840113},null,"BTD",{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":85378954.665472999},null,null,{"$f":"+SUM(AP81:AP90)","v":40683213.414986975}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.37734810677248376},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.02},null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,{"$f":"+SUM(R82:R91)","v":137015705.31395215},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+SUM(AE82:AE91)","v":36455838.459632628},37098632.005621836,37770939.320945486,38414361.556866534,{"$f":"+SUM(AI82:AI91)","v":122778463.15645242},null,"BTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":39571644.373497695}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":16.02},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":133296903.95127511},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T82*$X82*12*1000*(1-$C82),AM82)","v":35459772.072252974},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":36090230.612207308},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":36749190.647982478},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":37378763.904628851},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":119446080.82081142},null,"BTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":38817360.911293417},null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":231495.6992303502}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.37734810677248376,null,0,1,null,{"$f":"+J82","v":0},16.02,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":779851.30072186154},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T83*$X83*12*1000*(1-$C83),AM83)","v":207441.08212780545},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":211141.0894614454},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":215008.17910142578},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":218701.85313524405},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":698817.29232276953},null,"BTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":227083.11086582698},null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":841216.26266928739}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,16.02,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":2808980.0868156366},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T84*$X84*12*1000*(1-$C84),AM84)","v":753805.84784854203},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":762015.55391049304},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":771034.83698259247},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":780710.24751233519},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":2517100.1915879138},null,"BTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":31454.173299808135}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":105031.42933310637},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T85*$X85*12*1000*(1-$C85),AM85)","v":28185.783876075919},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":28492.755494044519},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":28829.998252392583},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":29191.774472200348},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":94117.659337635021},null,"BTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":30854.618666266881},null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":7402.906289828451}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":24938.545806417627},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T86*$X86*12*1000*(1-$C86),AM86)","v":6633.6735272333644},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":6751.9945485468506},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":6875.6586266023805},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":6993.7771179110268},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":22347.192392673518},null,"BTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":7261.7979311558847},null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T87*$X87*12*1000*(1-$C87),AM87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T88*$X88*12*1000*(1-$C88),AM88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T89*$X89*12*1000*(1-$C89),AM89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T90*$X90*12*1000*(1-$C90),AM90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T91*$X91*12*1000*(1-$C91),AM91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP92:AP101)","v":23869585.111967996}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.02},null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,80404428.230022654,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+SUM(AE93:AE102)","v":21389306.937583163},21769558.71405495,22167012.302581094,22546763.925536688,{"$f":"+SUM(AI93:AI102)","v":72049639.174102813},null,"BTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":23724934.778955147}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":16.02},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":79917686.572127774},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T93*$X93*12*1000*(1-$C93),AM93)","v":21259687.157560922},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":21637742.616690736},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":22032891.01529729},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":22410417.39701682},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":71613474.629508302},null,"BTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":23272708.791662551},null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":118971.52362495776}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.37734810677248376,null,0,1,null,{"$f":"+J93","v":0},16.02,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":400785.4044643137},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T94*$X94*12*1000*(1-$C94),AM94)","v":106609.24451385833},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":108510.77232353333},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":110498.16797706966},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":112396.4409429965},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":359139.96795413224},null,"BTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":116703.78231225755},null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T95*$X95*12*1000*(1-$C95),AM95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":18579.907018956434}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":62041.821047927966},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+IF($AK$3=1,+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T96*$X96*12*1000*(1-$C96),AM96)","v":16649.276987263449},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":16830.604408110019},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":17029.812921180739},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":17243.51329288114},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":55595.08249246348},null,"BTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":18225.751491236711},null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":7098.9023689364931}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":23914.432382624676},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T97*$X97*12*1000*(1-$C97),AM97)","v":6361.2585211205615},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":6474.7206325687894},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":6593.3063855543332},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":6706.5742839901504},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":21429.494147913338},null,"BTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":6963.5886931394925},null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T98*$X98*12*1000*(1-$C98),AM98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T99*$X99*12*1000*(1-$C99),AM99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T100*$X100*12*1000*(1-$C100),AM100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T101*$X101*12*1000*(1-$C101),AM101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T102*$X102*12*1000*(1-$C102),AM102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP103:AP112)","v":9436711.8398697022}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.02},null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,31788846.09003441,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},8456147.2299447358,8606746.5325811766,8764165.614341557,8914571.6160358582,{"$f":"+SUM(AI104:AI113)","v":28485680.962691728},null,"BTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":9404397.0447111055}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":16.02},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":31679985.600959338},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T104*$X104*12*1000*(1-$C104),AM104)","v":8427190.2510517184},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":8577273.0647016708},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":8734152.3342323154},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":8884042.7310139444},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":28388132.119539246},null,"BTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":9225137.8485191651},null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":32314.795158596331}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.37734810677248376,null,0,1,null,{"$f":"+J104","v":0},16.02,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":108860.48907507275},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T105*$X105*12*1000*(1-$C105),AM105)","v":28956.978893017556},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":29473.467879505839},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":30013.280109242129},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":30528.885021913498},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":97548.843152480506},null,"BTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":31698.836030228729},null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T106*$X106*12*1000*(1-$C106),AM106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T107*$X107*12*1000*(1-$C107),AM107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T108*$X108*12*1000*(1-$C108),AM108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T109*$X109*12*1000*(1-$C109),AM109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T110*$X110*12*1000*(1-$C110),AM110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T111*$X111*12*1000*(1-$C111),AM111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T112*$X112*12*1000*(1-$C112),AM112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T113*$X113*12*1000*(1-$C113),AM113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP114:AP123)","v":13889710.32702622}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":16.02},null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,46790749.444545254,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},12446436.587199984,12668389.771575985,12900369.679079741,13121956.159785524,{"$f":"+SUM(AI115:AI124)","v":41928743.085154183},null,"BTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":13786134.38358745}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":16.02},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":46441827.911735937},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T115*$X115*12*1000*(1-$C115),AM115)","v":12353623.174852451},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":12573920.899746543},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":12804170.59170351},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":13024104.446576156},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":41616077.836580232},null,"BTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":13523353.967479568},null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":103575.94343877047}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.37734810677248376,null,0,1,null,{"$f":"+J115","v":0},16.02,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":348921.53280932008},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0.89609043631255902},null,0,14.355368789727196,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T116*$X116*12*1000*(1-$C116),AM116)","v":92813.412347532765},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":94468.8718294422},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":96199.087376231691},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":97851.713209367925},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":312665.24857395049},null,"BTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":101601.66052819398},null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T117*$X117*12*1000*(1-$C117),AM117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T118*$X118*12*1000*(1-$C118),AM118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T119*$X119*12*1000*(1-$C119),AM119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T120*$X120*12*1000*(1-$C120),AM120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T121*$X121*12*1000*(1-$C121),AM121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T122*$X122*12*1000*(1-$C122),AM122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T123*$X123*12*1000*(1-$C123),AM123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.37734810677248376,null,0,1,null,0,16.02,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T124*$X124*12*1000*(1-$C124),AM124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP125:AP134)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T126*$X126*12*1000*(1-$C126),AM126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.37734810677248376,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T127*$X127*12*1000*(1-$C127),AM127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T128*$X128*12*1000*(1-$C128),AM128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T129*$X129*12*1000*(1-$C129),AM129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,{"$f":"+E129","v":0.37734810677248376},null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T130*$X130*12*1000*(1-$C130),AM130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T131*$X131*12*1000*(1-$C131),AM131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T132*$X132*12*1000*(1-$C132),AM132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T133*$X133*12*1000*(1-$C133),AM133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T134*$X134*12*1000*(1-$C134),AM134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.37734810677248376,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T135*$X135*12*1000*(1-$C135),AM135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP136,AP147,AP158,AP169,AP180)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B14","v":0.42557559032619219},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":99941810.844278365},101118616.94638729,102395656.71040213,103714372.66177626,334076023.48073459,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":89491048.66688998},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":90544797.956258148},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":91688299.626936004},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":92869119.469855458},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":299142205.08109874},0,0,0,0,{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},null,"BTS",{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":97112895.846087202},{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP137:AP146)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.42557559032619219},null,{"$f":"+G136","v":1},{"$f":"+H136","v":0},null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":4.9070000000000003E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":26808508.892728727},27060771.389242809,27341476.028088544,27642545.857434697,89336644.830068707,{"$f":"+SUM(R138:R147)","v":0},null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":24005184.154048055},{"$f":"+SUM(AA138:AA147)","v":24231067.947444085},{"$f":"+SUM(AB138:AB147)","v":24482419.731884982},{"$f":"+SUM(AC138:AC147)","v":24752007.150029026},{"$f":"+SUM(AD138:AD147)","v":79994848.62928161},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+J137","v":4.9070000000000003E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":20854111.76097732},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":21051122.135958198},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":21270187.382246174},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":21504526.273202498},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":69497176.586685181},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":18673429.215868834},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":18849838.517505027},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":19045996.446315497},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":19255830.87815097},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":62229963.211503558},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":20456605.071998004},{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.42557559032619219,null,1,0,null,{"$f":"+J138","v":4.9070000000000003E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":8339.9861612722998},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":8483.8014048683708},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":8634.3871469313599},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":8777.0409790195972},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":28072.483916305806},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":7467.8865745440607},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":7596.6632782576844},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":7731.5024997772543},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":7859.2392390066261},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":25136.987244197349},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":8181.0159254628816},{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":5842543.3667616239},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":5896659.6270426111},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":5957045.423268239},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":6022441.8377933362},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":19466355.668632969},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":5231597.5501779998},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":5280054.9559580665},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":5334126.3019059263},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":5392684.3134675184},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":17430788.653839521},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":5731176.8052223651},{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":93.154826465718941},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":94.710678354615467},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":96.342871232057732},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":97.876550288324466},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":313.32681287464061},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":83.413768855846257},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":84.806927694289342},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":86.268444660962331},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":87.641749245943387},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":280.56270766692109},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":91.379182664436954},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":103420.62400204188},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":104411.11415878104},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":105512.49255596509},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":106702.82890955804},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":344726.76402136812},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":92606.087657823504},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":93493.003775032281},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":94479.212719121075},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":95545.077422286544},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":308679.21398666443},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":101449.29102462223},{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP148:AP157)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":4.9070000000000003E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":29253945.840575449},29575969.440649025,29928312.311618131,30299305.258117996,97692715.092491418,{"$f":"+SUM(R149:R158)","v":0},null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":26194905.503529593},{"$f":"+SUM(AA149:AA158)","v":26483255.588670384},{"$f":"+SUM(AB149:AB158)","v":26798754.504959356},{"$f":"+SUM(AC149:AC158)","v":27130953.286928825},{"$f":"+SUM(AD149:AD158)","v":87477137.41513899},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+J148","v":4.9070000000000003E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":22144417.513422087},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":22402350.719693154},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":22682973.997388292},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":22976199.880707704},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":74012964.582936674},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":19828809.670872997},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":20059771.196586967},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":20311050.127688255},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":20573613.829234712},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":66273542.1693791},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":21722316.280772973},{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.42557559032619219,null,1,0,null,{"$f":"+J149","v":4.9070000000000003E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":19777.43614199432},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":20126.685342425098},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":20491.873657718781},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":20839.863190863784},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":66608.969361037263},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":17709.339918277539},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":18022.068664420858},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":18349.069796584128},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":18660.670596921547},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":59643.771394414645},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":19400.45425900293},{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":5415227.6737556849},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":5471320.1161372904},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":5533206.9175157966},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":5599785.1065125046},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":18069388.172267232},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":4848965.6050904291},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":4899192.5466338275},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":4954607.9399233442},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":5014224.1496090107},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":16179899.910207286},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":4408008.5761527997},{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1556996.1609374546},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1563422.2730175445},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1571541.5891482094},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1580932.6511706},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":5151569.0058982084},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":1394183.4557082334},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1399937.5990846653},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1407207.8907559193},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1415616.9437976838},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":4612877.3205440855},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":1527317.7292442236},{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":180.38425960397717},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":183.55588220671237},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":186.87307636198449},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":190.0307005531898},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":607.45744892390439},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":161.52175369438589},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":164.36172457640876},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":167.33204481654852},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":170.15948107950754},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":543.93655333518666},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":176.945917173781},{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+$W154*Energía!AA154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AB154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AC154*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":117346.67205862221},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":118566.09057640706},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":119911.06083175396},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":121357.72583577014},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":391576.90457934252},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":105075.91018596143},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":106167.81597592578},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":107372.14475043947},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":108667.53420941996},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":350630.30706078355},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":99121.674950826666},{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP159:AP168)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":4.9070000000000003E-2},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":43879356.110974185},44481876.116495468,45125868.370695449,45772521.546223566,147046663.55817446,{"$f":"+SUM(R160:R169)","v":0},null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":39290959.009312332},{"$f":"+SUM(AA160:AA169)","v":39830474.420143686},{"$f":"+SUM(AB160:AB169)","v":40407125.390091665},{"$f":"+SUM(AC160:AC169)","v":40986159.032897614},{"$f":"+SUM(AD160:AD169)","v":131670219.03667812},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+J159","v":4.9070000000000003E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":38984267.85950198},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":39547768.687525317},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":40147508.052949704},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":40746026.398739189},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":130765854.99610725},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":34907742.64330329},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":35412319.052300341},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":35949344.590313368},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":36485276.788845658},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":117091869.70464092},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":38241178.702987447},{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.42557559032619219,null,1,0,null,{"$f":"+J160","v":4.9070000000000003E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":142639.68337296252},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":145178.20619603922},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":147831.40692880089},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":150364.42397974659},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":480490.87969305622},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":127724.0700235957},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":129997.14340082252},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":132372.90299425795},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":134641.04632951773},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":430246.68389896193},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":139920.79827374298},{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":4744768.8395991698},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":4781167.8137260685},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":4822677.778747187},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":4868184.4205443412},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":15774683.773297692},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":4248615.6249391343},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":4281208.4140581004},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":4318377.7455769572},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":4359125.8274991577},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":14125149.237695672},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":4654327.2701408109},{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":689.86262167179461},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":702.12523558272187},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":714.9426863562478},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":727.17599509273839},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":2323.7783850862329},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":617.72474330780312},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":628.70507445265264},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":640.18222401867672},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":651.1363143863224},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":2080.7844364041216},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":676.7130046913104},{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+$W165*Energía!AA165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AB165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AC165*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":6989.8658784061481},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":7059.2838124657537},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":7136.189383399058},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":7219.126965201398},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":23310.130691367514},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89543153071668913},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.393882521226794E-2,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":6258.9463030055758},{"$f":"+$W167*Energía!AA167*(1-$C167)*1000","v":6321.1053099597602},{"$f":"+$W167*Energía!AB167*(1-$C167)*1000","v":6389.9689830612015},{"$f":"+$W167*Energía!AC167*(1-$C167)*1000","v":6464.2339088884128},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":20872.626006177295},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":2947.1370304037114},{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.42557559032619219,null,1,0,null,4.9070000000000003E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP170:AP179)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,{"$f":"+SUM(R171:R180)","v":0},null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.42557559032619219,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP181:AP190)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,{"$f":"+SUM(R182:R191)","v":0},null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.42557559032619219,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.42557559032619219,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$191*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T192*$X192*12*1000*(1-$C192),AM192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T193*$X193*12*1000*(1-$C193),AM193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18733441435534823},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0.90467563280677932},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T194*$X194*12*1000*(1-$C194),AM194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.37734810677248376},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0.89609043631255902},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T195*$X195*12*1000*(1-$C195),AM195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B15","v":2.4444580247147987E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":0},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},null,null,{"$f":"+SUM(M197,M201,M205)","v":56545.473272047835},{"$f":"+SUM(N197,N201,N205)","v":57423.179496476019},58351.158287716913,59262.373554417194,189928.73927107293,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.90467560414266068},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":51155.310193922545},51949.349602766903,52788.869376364324,53613.223598270415,171823.8969441118,0,0,0,0,0,{"$f":"+AD196/AD136","v":5.7438868212370637E-4},"BTSH",{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":55467.646308123389},{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.4444580247147987E-4},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":56545.473272047835},{"$f":"+SUM(N198:N200)","v":57423.179496476019},{"$f":"+SUM(O198:O200)","v":58351.158287716913},{"$f":"+SUM(P198:P200)","v":59262.373554417194},{"$f":"+SUM(Q198:Q200)","v":189928.73927107293},{"$f":"+Potencia!X197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.90467560414266068},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":51155.310193922545},{"$f":"+SUM(AA198:AA200)","v":51949.349602766903},52788.869376364324,53613.223598270415,171823.8969441118,{"$f":"+SUM(AE198:AE200)","v":0},{"$f":"+SUM(AF198:AF200)","v":0},0,0,{"$f":"+SUMPRODUCT(AE197:AH197,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1",{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":55467.646308123389},{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.4444580247147987E-4},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":5.2089999999999997E-2},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":11616.982521240503},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":11791.369289103504},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":11976.186799394931},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":12157.633573905181},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":38993.401122617594},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.90467560414266068},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,4.7124552219791192E-2,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":10509.600680717982},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":10667.364135288928},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":10834.564028067965},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":10998.714498417765},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":35276.378718181179},{"$f":"+IF($AK$3=1,Potencia!T198*$X198*12*1000*(1-$C198),AM198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Punta",{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":11395.548367182504},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":4.65E-2},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":17775.478661677607},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":18056.070872983029},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":18352.337044935659},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":18642.73191384758},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":59725.883858255773},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.90467560414266068},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,4.2067415592633724E-2,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":16081.041897178164},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":16334.886825458621},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":16602.911603556902},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":16865.62475702972},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":54032.550062421928},{"$f":"+IF($AK$3=1,Potencia!T199*$X199*12*1000*(1-$C199),AM199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":17436.656003661948},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":4.1509999999999998E-2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":27153.012089129723},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":27575.739334389491},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":28022.63444338632},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":28462.008066664432},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":91209.454290199559},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.90467560414266068},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,3.7553084327961846E-2,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":24564.667616026403},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":24947.098642019348},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":25351.393744739453},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":25748.88434282293},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":82514.968163508689},{"$f":"+IF($AK$3=1,Potencia!T200*$X200*12*1000*(1-$C200),AM200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":26635.441937278934},{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+Potencia!X201*$K201*12*1000*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},0,0,0,0,{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,{"$f":"+SUMPRODUCT(AE201:AH201,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2",{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T202*$X202*12*1000*(1-$C202),AM202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T203*$X203*12*1000*(1-$C203),AM203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T204*$X204*12*1000*(1-$C204),AM204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+Potencia!X205*$K205*12*1000*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},0,0,0,0,{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},0,0,{"$f":"+SUMPRODUCT(AE205:AH205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z205/Z145","v":0},"BTSH_3",{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T206*$X206*12*1000*(1-$C206),AM206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T207*$X207*12*1000*(1-$C207),AM207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4444580247147987E-4,null,1,0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T208*$X208*12*1000*(1-$C208),AM208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP209,AP220,AP231,AP242,AP253)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B16","v":1.9895052846666669E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":465079.2685299649},468557.74650291563,472534.72063735058,476880.07753029629,1545799.7542168177,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90467553018670888},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":420745.83383619273},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":423892.72774061462},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":427490.59892422362},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":431421.73697519966},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":1398447.2122085835},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":456214.24295908934},{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.9895052846666669E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":4.9759999999999999E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":465079.2685299649},468557.74650291563,472534.72063735058,476880.07753029629,1545799.7542168177,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90467553018670888},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.5016654382090633E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":420745.83383619273},{"$f":"+SUM(AA211:AA220)","v":423892.72774061462},{"$f":"+SUM(AB211:AB220)","v":427490.59892422362},{"$f":"+SUM(AC211:AC220)","v":431421.73697519966},{"$f":"+SUM(AD211:AD220)","v":1398447.2122085835},0,0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.9895052846666669E-3},null,1,0,null,{"$f":"+J210","v":4.9759999999999999E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":373518.09065083507},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":376340.73842045793},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":379562.99109763652},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":383076.55088907538},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":1241600.733950909},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90467553018670888},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.5016654382090633E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":337912.67669387138},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":340466.25706138526},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":343381.35021050746},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":346559.98177767004},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":1123245.8022672455},{"$f":"+IF($AK$3=1,Potencia!T211*$X211*12*1000*(1-$C211),AM211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":366398.34246008552},{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J211","v":4.9759999999999999E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T212*$X212*12*1000*(1-$C212),AM212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,{"$f":"+G212","v":1},{"$f":"+H212","v":0},null,4.9759999999999999E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":90271.433577544391},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":90918.025659573002},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":91662.115998692578},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":92482.196283131401},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":299914.02784855722},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90467553018670888},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.5016654382090633E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":81666.357032479224},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":82251.313067102994},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":82924.473389152816},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":83666.37995527318},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":271324.88215432479},{"$f":"+IF($AK$3=1,Potencia!T213*$X213*12*1000*(1-$C213),AM213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":88550.740432875507},{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T214*$X214*12*1000*(1-$C214),AM214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T215*$X215*12*1000*(1-$C215),AM215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T216*$X216*12*1000*(1-$C216),AM216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T217*$X217*12*1000*(1-$C217),AM217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":1289.7443015854092},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":1298.9824228846603},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":1309.613541021494},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":1321.3303580895315},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":4284.9924173512463},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90467553018670888},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.5016654382090633E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":1166.8001098420666},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":1175.1576121263959},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":1184.7753245633132},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":1195.3752422564407},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":3876.5277870132654},{"$f":"+IF($AK$3=1,Potencia!T218*$X218*12*1000*(1-$C218),AM218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":1265.1600661283821},{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T219*$X219*12*1000*(1-$C219),AM219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9895052846666669E-3,null,1,0,null,4.9759999999999999E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T220*$X220*12*1000*(1-$C220),AM220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP221:AP230)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T222*$X222*12*1000*(1-$C222),AM222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T223*$X223*12*1000*(1-$C223),AM223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T224*$X224*12*1000*(1-$C224),AM224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T225*$X225*12*1000*(1-$C225),AM225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T226*$X226*12*1000*(1-$C226),AM226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T227*$X227*12*1000*(1-$C227),AM227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T228*$X228*12*1000*(1-$C228),AM228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T229*$X229*12*1000*(1-$C229),AM229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T230*$X230*12*1000*(1-$C230),AM230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T231*$X231*12*1000*(1-$C231),AM231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP232:AP241)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T233*$X233*12*1000*(1-$C233),AM233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T234*$X234*12*1000*(1-$C234),AM234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T235*$X235*12*1000*(1-$C235),AM235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T236*$X236*12*1000*(1-$C236),AM236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T237*$X237*12*1000*(1-$C237),AM237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T238*$X238*12*1000*(1-$C238),AM238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T239*$X239*12*1000*(1-$C239),AM239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T240*$X240*12*1000*(1-$C240),AM240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T241*$X241*12*1000*(1-$C241),AM241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T242*$X242*12*1000*(1-$C242),AM242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP243:AP252)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T244*$X244*12*1000*(1-$C244),AM244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T245*$X245*12*1000*(1-$C245),AM245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T246*$X246*12*1000*(1-$C246),AM246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T247*$X247*12*1000*(1-$C247),AM247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T248*$X248*12*1000*(1-$C248),AM248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T249*$X249*12*1000*(1-$C249),AM249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T250*$X250*12*1000*(1-$C250),AM250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T251*$X251*12*1000*(1-$C251),AM251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T252*$X252*12*1000*(1-$C252),AM252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T253*$X253*12*1000*(1-$C253),AM253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP254:AP263)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T255*$X255*12*1000*(1-$C255),AM255)","v":0},{"$f":"+Potencia!U255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.9895052846666669E-3,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T256*$X256*12*1000*(1-$C256),AM256)","v":0},{"$f":"+Potencia!U256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T257*$X257*12*1000*(1-$C257),AM257)","v":0},{"$f":"+Potencia!U257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T258*$X258*12*1000*(1-$C258),AM258)","v":0},{"$f":"+Potencia!U258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T259*$X259*12*1000*(1-$C259),AM259)","v":0},{"$f":"+Potencia!U259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T260*$X260*12*1000*(1-$C260),AM260)","v":0},{"$f":"+Potencia!U260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T261*$X261*12*1000*(1-$C261),AM261)","v":0},{"$f":"+Potencia!U261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T262*$X262*12*1000*(1-$C262),AM262)","v":0},{"$f":"+Potencia!U262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.9895052846666669E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T263*$X263*12*1000*(1-$C263),AM263)","v":0},{"$f":"+Potencia!U263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!V263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!W263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.9895052846666669E-3,null,{"$f":"+G263","v":1},{"$f":"+H263","v":0},null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T264*$X264*12*1000*(1-$C264),AM264)","v":0},{"$f":"+Potencia!U264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!V264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!W264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Potencia!T265*$X265*12*1000*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T266*$X266*12*1000*(1-$C266),AM266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T267*$X267*12*1000*(1-$C267),AM267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP268,AP279,AP290,AP301,AP312)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269:AP278)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0 - 10000)",{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},{"$f":"+H269","v":1},null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T270*$X270*12*1000*(1-$C270),AM270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G270","v":0},1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T271*$X271*12*1000*(1-$C271),AM271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T272*$X272*12*1000*(1-$C272),AM272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T273*$X273*12*1000*(1-$C273),AM273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T274*$X274*12*1000*(1-$C274),AM274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T275*$X275*12*1000*(1-$C275),AM275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T276*$X276*12*1000*(1-$C276),AM276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T277*$X277*12*1000*(1-$C277),AM277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T278*$X278*12*1000*(1-$C278),AM278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T279*$X279*12*1000*(1-$C279),AM279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP280:AP289)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T281*$X281*12*1000*(1-$C281),AM281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T282*$X282*12*1000*(1-$C282),AM282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T283*$X283*12*1000*(1-$C283),AM283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T284*$X284*12*1000*(1-$C284),AM284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T285*$X285*12*1000*(1-$C285),AM285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T286*$X286*12*1000*(1-$C286),AM286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G286","v":0},1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T287*$X287*12*1000*(1-$C287),AM287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T288*$X288*12*1000*(1-$C288),AM288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T289*$X289*12*1000*(1-$C289),AM289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T290*$X290*12*1000*(1-$C290),AM290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP291:AP300)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T292*$X292*12*1000*(1-$C292),AM292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T293*$X293*12*1000*(1-$C293),AM293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T294*$X294*12*1000*(1-$C294),AM294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T295*$X295*12*1000*(1-$C295),AM295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T296*$X296*12*1000*(1-$C296),AM296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T297*$X297*12*1000*(1-$C297),AM297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T298*$X298*12*1000*(1-$C298),AM298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T299*$X299*12*1000*(1-$C299),AM299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T300*$X300*12*1000*(1-$C300),AM300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T301*$X301*12*1000*(1-$C301),AM301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP302:AP311)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G302","v":0},1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T303*$X303*12*1000*(1-$C303),AM303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T304*$X304*12*1000*(1-$C304),AM304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T305*$X305*12*1000*(1-$C305),AM305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T306*$X306*12*1000*(1-$C306),AM306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T307*$X307*12*1000*(1-$C307),AM307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T308*$X308*12*1000*(1-$C308),AM308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T309*$X309*12*1000*(1-$C309),AM309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T310*$X310*12*1000*(1-$C310),AM310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T311*$X311*12*1000*(1-$C311),AM311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T312*$X312*12*1000*(1-$C312),AM312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP313:AP322)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T314*$X314*12*1000*(1-$C314),AM314)","v":0},{"$f":"+Potencia!U314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T315*$X315*12*1000*(1-$C315),AM315)","v":0},{"$f":"+Potencia!U315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T316*$X316*12*1000*(1-$C316),AM316)","v":0},{"$f":"+Potencia!U316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T317*$X317*12*1000*(1-$C317),AM317)","v":0},{"$f":"+Potencia!U317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T318*$X318*12*1000*(1-$C318),AM318)","v":0},{"$f":"+Potencia!U318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G318","v":0},1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T319*$X319*12*1000*(1-$C319),AM319)","v":0},{"$f":"+Potencia!U319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T320*$X320*12*1000*(1-$C320),AM320)","v":0},{"$f":"+Potencia!U320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T321*$X321*12*1000*(1-$C321),AM321)","v":0},{"$f":"+Potencia!U321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T322*$X322*12*1000*(1-$C322),AM322)","v":0},{"$f":"+Potencia!U322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!V322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!W322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T323*$X323*12*1000*(1-$C323),AM323)","v":0},{"$f":"+Potencia!U323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!V323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!W323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP324,AP335,AP346,AP357,AP368)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!B19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,2,FALSE)","v":0},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,3,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325:AP334)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T326*$X326*12*1000*(1-$C326),AM326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T327*$X327*12*1000*(1-$C327),AM327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T328*$X328*12*1000*(1-$C328),AM328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T329*$X329*12*1000*(1-$C329),AM329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T330*$X330*12*1000*(1-$C330),AM330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T331*$X331*12*1000*(1-$C331),AM331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J332*T332","v":0},{"$f":"+U332*K332","v":0},null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T332*$X332*12*1000*(1-$C332),AM332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T333*$X333*12*1000*(1-$C333),AM333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T334*$X334*12*1000*(1-$C334),AM334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T335*$X335*12*1000*(1-$C335),AM335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP336:AP345)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T337*$X337*12*1000*(1-$C337),AM337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T338*$X338*12*1000*(1-$C338),AM338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T339*$X339*12*1000*(1-$C339),AM339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T340*$X340*12*1000*(1-$C340),AM340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T341*$X341*12*1000*(1-$C341),AM341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T342*$X342*12*1000*(1-$C342),AM342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T343*$X343*12*1000*(1-$C343),AM343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T344*$X344*12*1000*(1-$C344),AM344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T345*$X345*12*1000*(1-$C345),AM345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T346*$X346*12*1000*(1-$C346),AM346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP347:AP356)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T348*$X348*12*1000*(1-$C348),AM348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T349*$X349*12*1000*(1-$C349),AM349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T350*$X350*12*1000*(1-$C350),AM350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T351*$X351*12*1000*(1-$C351),AM351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T352*$X352*12*1000*(1-$C352),AM352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T353*$X353*12*1000*(1-$C353),AM353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T354*$X354*12*1000*(1-$C354),AM354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T355*$X355*12*1000*(1-$C355),AM355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T356*$X356*12*1000*(1-$C356),AM356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T357*$X357*12*1000*(1-$C357),AM357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP358:AP367)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T359*$X359*12*1000*(1-$C359),AM359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T360*$X360*12*1000*(1-$C360),AM360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T361*$X361*12*1000*(1-$C361),AM361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T362*$X362*12*1000*(1-$C362),AM362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T363*$X363*12*1000*(1-$C363),AM363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T364*$X364*12*1000*(1-$C364),AM364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T365*$X365*12*1000*(1-$C365),AM365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T366*$X366*12*1000*(1-$C366),AM366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T367*$X367*12*1000*(1-$C367),AM367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T368*$X368*12*1000*(1-$C368),AM368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP369:AP378)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,4,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,5,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T370*$X370*12*1000*(1-$C370),AM370)","v":0},{"$f":"+Potencia!U370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T371*$X371*12*1000*(1-$C371),AM371)","v":0},{"$f":"+Potencia!U371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T372*$X372*12*1000*(1-$C372),AM372)","v":0},{"$f":"+Potencia!U372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T373*$X373*12*1000*(1-$C373),AM373)","v":0},{"$f":"+Potencia!U373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T374*$X374*12*1000*(1-$C374),AM374)","v":0},{"$f":"+Potencia!U374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T375*$X375*12*1000*(1-$C375),AM375)","v":0},{"$f":"+Potencia!U375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T376*$X376*12*1000*(1-$C376),AM376)","v":0},{"$f":"+Potencia!U376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T377*$X377*12*1000*(1-$C377),AM377)","v":0},{"$f":"+Potencia!U377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T378*$X378*12*1000*(1-$C378),AM378)","v":0},{"$f":"+Potencia!U378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!V378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!W378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T379*$X379*12*1000*(1-$C379),AM379)","v":0},{"$f":"+Potencia!U379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!V379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!W379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CD!$A$7:$W$149,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CD!$A$7:$W$149,AM$6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMF","index":5,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo de Comercialización Fijo\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Fijo - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos Comercialización Fijo",{"$f":"+Costos!E15","v":22902651.138215207},{"$f":"+Costos!F15","v":23610748.20336663},{"$f":"+Costos!G15","v":24340930.219582275},{"$f":"+Costos!H15","v":25093871.304365888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0458103288341425},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":78542550.635596022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20404092.541565638,{"$f":"+SUM(Z10,AE10)","v":22902651.138160158},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Cliente a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Clientes",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Cliente",null,"Energía","Cliente",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":104773.67381100143},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":105557.30993748081},106453.24793969096,{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":107432.17569781902},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":348239.81670342729},22797877.464349158,23505190.893414106,24234476.971667446,24986439.128733724,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":78194310.818892583},null,{"$f":"+A10","v":"TOTAL"},null,{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":21899431.002700865},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":22797877.464349158}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!C8","v":2.9865833952712141E-11},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.34},null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":2.3457387755051965E-3},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0.99999999999999978},null,null,{"$f":"+U11*K11","v":14.339999999999996},null,{"$f":"+IF($AK$3=1,$W11*Energía!Z11*(1-$C11)*1000,AL11)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T11*$X11*12*(1-$C11),AM11)","v":6.8874800588760517E-4},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":7.0655774129668475E-4},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":7.2484242338280913E-4},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":7.4363678699581204E-4},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":2.3457387755051956E-3},null,{"$f":"+A11","v":"ATH"},null,{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":6.5857831663932191E-4},null,null,{"$f":"+K11*Clientes!T11*12*(1-$C11)","v":6.8874800588760528E-4}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.9865833952712141E-11},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},0,null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T12*$X12*12*(1-$C12),AM12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K12*Clientes!T12*12*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.9865833952712141E-11},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T13*$X13*12*(1-$C13),AM13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},null,{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K13*Clientes!T13*12*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.9865833952712141E-11},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T14*$X14*12*(1-$C14),AM14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K14*Clientes!T14*12*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C9","v":1.6383543196916371E-5},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.34},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":1286.8052711342791},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":0.99999999999999967},null,0,14.339999999999995,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T15*$X15*12*(1-$C15),AM15)","v":377.82747751548624},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":387.5973895113242},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":397.62784368428379},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":407.9378945805596},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":1286.8052711342784},null,"ATD",null,{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":361.27724798499946},null,null,{"$f":"+K15*Clientes!T15*12*(1-$C15)","v":377.82747751548635}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C10","v":9.2782897718925679E-5},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.34},null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":7287.4054422060499},null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0.99999999999999967},null,0,14.339999999999995,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T16*$X16*12*(1-$C16),AM16)","v":2138.1676495302122},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":2194.5786756713405},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":2252.5236829275032},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":2312.1062522308116},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":7287.4054422060472},null,"MTH",null,{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2044.5080628662538},null,null,{"$f":"+K16*Clientes!T16*12*(1-$C16)","v":2138.1676495302127}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":9.2782897718925679E-5},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T17*$X17*12*(1-$C17),AM17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K17*Clientes!T17*12*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":9.2782897718925679E-5},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T18*$X18*12*(1-$C18),AM18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K18*Clientes!T18*12*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":9.2782897718925679E-5},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T19*$X19*12*(1-$C19),AM19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K19*Clientes!T19*12*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C11","v":5.3309318429242665E-3},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.27},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,418704.98420779046,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999989},null,0,14.269999999999998,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},0,0,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":0},122923.38162424356,126113.18550074399,129388.35108865656,132755.0350784875,{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":418704.9842077904},null,"MTD",null,{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":117538.88657924919},null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":122923.38162424357}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":5.3309318429242665E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":14.27},null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,418704.98420779046,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999989},null,{"$f":"+W22","v":0},14.269999999999998,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},0,0,0,{"$f":"+SUM(AE22:AE31)","v":122923.38162424356},126113.18550074399,129388.35108865656,132755.0350784875,{"$f":"+SUM(AI22:AI31)","v":418704.9842077904},null,"MTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":117538.88657924919},null,null,{"$f":"+SUM(AP22:AP31)","v":122923.38162424357}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":5.3309318429242665E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":14.27},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":387907.36674630718},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999989},null,0,14.269999999999998,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T22*$X22*12*(1-$C22),AM22)","v":113883.07615076459},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":116837.37005227356},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":119870.699070267},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":122988.77058528888},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":387907.36674630712},null,"MTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":108894.57964879747},null,null,{"$f":"+K22*Clientes!T22*12*(1-$C22)","v":113883.07615076461}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.3309318429242665E-3,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},{"$f":"+K22","v":14.27},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":29804.191326654836},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999989},null,0,14.269999999999998,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T23*$X23*12*(1-$C23),AM23)","v":8751.0073831239806},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":8977.2920688494814},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":9209.6112720499896},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":9448.40632239144},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":29804.191326654833},null,"MTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":8367.681157710027},null,null,{"$f":"+K23*Clientes!T23*12*(1-$C23)","v":8751.0073831239824}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":516.58159011080636},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999989},null,0,14.269999999999998,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T24*$X24*12*(1-$C24),AM24)","v":150.43500698458868},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":155.23215740289646},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":160.18118809657585},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":165.28624881973428},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":516.58159011080625},null,"MTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":143.84540182567514},null,null,{"$f":"+K24*Clientes!T24*12*(1-$C24)","v":150.43500698458868}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":476.84454471766742},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.99999999999999989},null,0,14.269999999999998,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T25*$X25*12*(1-$C25),AM25)","v":138.86308337038955},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":143.29122221805824},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":147.8595582429931},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":152.57192198744701},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":476.8445447176673},null,"MTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":132.78037091600783},null,null,{"$f":"+K25*Clientes!T25*12*(1-$C25)","v":138.86308337038955}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T26*$X26*12*(1-$C26),AM26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K26*Clientes!T26*12*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T27*$X27*12*(1-$C27),AM27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K27*Clientes!T27*12*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T28*$X28*12*(1-$C28),AM28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K28*Clientes!T28*12*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T29*$X29*12*(1-$C29),AM29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K29*Clientes!T29*12*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T30*$X30*12*(1-$C30),AM30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K30*Clientes!T30*12*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T31*$X31*12*(1-$C31),AM31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K31*Clientes!T31*12*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K31","v":14.27},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},0,0,0,{"$f":"+SUM(AE33:AE42)","v":0},0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":14.27},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T33*$X33*12*(1-$C33),AM33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K33*Clientes!T33*12*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J33","v":0},{"$f":"+K33","v":14.27},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T34*$X34*12*(1-$C34),AM34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K34*Clientes!T34*12*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T35*$X35*12*(1-$C35),AM35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K35*Clientes!T35*12*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T36*$X36*12*(1-$C36),AM36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K36*Clientes!T36*12*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T37*$X37*12*(1-$C37),AM37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K37*Clientes!T37*12*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T38*$X38*12*(1-$C38),AM38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K38*Clientes!T38*12*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,{"$f":"+H38","v":1},null,0,14.27,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T39*$X39*12*(1-$C39),AM39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K39*Clientes!T39*12*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T40*$X40*12*(1-$C40),AM40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K40*Clientes!T40*12*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T41*$X41*12*(1-$C41),AM41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K41*Clientes!T41*12*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T42*$X42*12*(1-$C42),AM42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K42*Clientes!T42*12*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K42","v":14.27},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},0,0,0,{"$f":"+SUM(AE44:AE53)","v":0},0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":14.27},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T44*$X44*12*(1-$C44),AM44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K44*Clientes!T44*12*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J44","v":0},{"$f":"+K44","v":14.27},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T45*$X45*12*(1-$C45),AM45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K45*Clientes!T45*12*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T46*$X46*12*(1-$C46),AM46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K46*Clientes!T46*12*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T47*$X47*12*(1-$C47),AM47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K47*Clientes!T47*12*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T48*$X48*12*(1-$C48),AM48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K48*Clientes!T48*12*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T49*$X49*12*(1-$C49),AM49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K49*Clientes!T49*12*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T50*$X50*12*(1-$C50),AM50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K50*Clientes!T50*12*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T51*$X51*12*(1-$C51),AM51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K51*Clientes!T51*12*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T52*$X52*12*(1-$C52),AM52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K52*Clientes!T52*12*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T53*$X53*12*(1-$C53),AM53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K53*Clientes!T53*12*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K53","v":14.27},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},0,0,0,{"$f":"+SUM(AE55:AE64)","v":0},0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,{"$f":"+H54","v":1},null,{"$f":"+J54","v":0},{"$f":"+K54","v":14.27},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T55*$X55*12*(1-$C55),AM55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K55*Clientes!T55*12*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J55","v":0},{"$f":"+K55","v":14.27},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T56*$X56*12*(1-$C56),AM56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K56*Clientes!T56*12*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T57*$X57*12*(1-$C57),AM57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K57*Clientes!T57*12*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T58*$X58*12*(1-$C58),AM58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K58*Clientes!T58*12*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T59*$X59*12*(1-$C59),AM59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K59*Clientes!T59*12*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T60*$X60*12*(1-$C60),AM60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K60*Clientes!T60*12*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T61*$X61*12*(1-$C61),AM61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K61*Clientes!T61*12*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T62*$X62*12*(1-$C62),AM62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K62*Clientes!T62*12*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T63*$X63*12*(1-$C63),AM63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K63*Clientes!T63*12*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T64*$X64*12*(1-$C64),AM64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K64*Clientes!T64*12*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K64","v":14.27},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+SUM(AE66:AE75)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K65*Clientes!T65*12*(1-$C65)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":14.27},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T66*$X66*12*(1-$C66),AM66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K66*Clientes!T66*12*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.3309318429242665E-3,null,0,1,null,{"$f":"+J66","v":0},{"$f":"+K66","v":14.27},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T67*$X67*12*(1-$C67),AM67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K67*Clientes!T67*12*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T68*$X68*12*(1-$C68),AM68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K68*Clientes!T68*12*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T69*$X69*12*(1-$C69),AM69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K69*Clientes!T69*12*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.3309318429242665E-3,null,0,1,null,0,14.27,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T70*$X70*12*(1-$C70),AM70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K70*Clientes!T70*12*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,{"$f":"+H70","v":1},null,0,14.27,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T71*$X71*12*(1-$C71),AM71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K71*Clientes!T71*12*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.3309318429242665E-3,null,0,{"$f":"+H71","v":1},null,0,14.27,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T72*$X72*12*(1-$C72),AM72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K72*Clientes!T72*12*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,{"$f":"+H72","v":1},null,0,14.27,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T73*$X73*12*(1-$C73),AM73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K73*Clientes!T73*12*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.3309318429242665E-3,null,0,{"$f":"+H73","v":1},null,0,14.27,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T74*$X74*12*(1-$C74),AM74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K74*Clientes!T74*12*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.3309318429242665E-3,null,0,{"$f":"+H74","v":1},null,0,14.27,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T75*$X75*12*(1-$C75),AM75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K75*Clientes!T75*12*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C12","v":2.4687295475809624E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":5.67},null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":19390.031549646985},null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0.99999999999999978},null,0,5.669999999999999,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T76*$X76*12*(1-$C76),AM76)","v":5683.2657261321483},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":5837.5074339826533},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":5996.0547133930804},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":6159.1665892823712},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":19390.031549646985},null,"BTH",null,{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":5434.317838941015},null,null,{"$f":"+K76*Clientes!T76*12*(1-$C76)","v":5683.2657261321492}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":2.4687295475809624E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K76","v":5.67},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T77*$X77*12*(1-$C77),AM77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K77*Clientes!T77*12*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":2.4687295475809624E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K76","v":5.67},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T78*$X78*12*(1-$C78),AM78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},null,{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K78*Clientes!T78*12*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":2.4687295475809624E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K77","v":5.67},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T79*$X79*12*(1-$C79),AM79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":0},null,"BTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K79*Clientes!T79*12*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C13","v":2.8769344840920169E-2},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":5.66},null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,2259617.7239208957,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},0,0,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":0},663432.11321054795,680608.64097021532,698243.79450092174,716370.95079533465,{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":2259617.7239208962},null,"BTD",null,{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":634371.35292987071},null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":663432.11321054795}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":2.8769344840920169E-2},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K80","v":5.66},null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,1578111.1224927574,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},0,0,0,{"$f":"+SUM(AE82:AE91)","v":463335.73253460467},475334.25786201202,487653.22041613166,500315.92067082948,{"$f":"+SUM(AI82:AI91)","v":1578111.1224927574},null,"BTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":443039.9277573842},null,null,{"$f":"+SUM(AP82:AP91)","v":463335.73253460467}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":5.66},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":1565399.1513189001},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T82*$X82*12*(1-$C82),AM82)","v":459606.31732186372},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":471506.19266009331},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":483723.81598569558},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":496282.30808022991},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":1565399.1513189001},null,"BTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":439473.87461187883},null,null,{"$f":"+K82*Clientes!T82*12*(1-$C82)","v":459606.31732186372}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J82","v":0},{"$f":"+K82","v":5.66},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":11017.245655227749},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T83*$X83*12*(1-$C83),AM83)","v":3234.8469721560377},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":3318.4940653896747},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":3404.3718435865194},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":3492.643446128252},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":11017.245655227751},null,"BTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3093.1488081229877},null,null,{"$f":"+K83*Clientes!T83*12*(1-$C83)","v":3234.8469721560377}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,5.66,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":141.85039189393822},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T84*$X84*12*(1-$C84),AM84)","v":41.308604688668794},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":42.625875144755256},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":43.984851068080303},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":45.386671957723394},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":141.85039189393819},null,"BTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":39.499136267586074},null,null,{"$f":"+K84*Clientes!T84*12*(1-$C84)","v":41.308604688668794}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":1119.0419804966234},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T85*$X85*12*(1-$C85),AM85)","v":325.87899254394273},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":336.27079280862472},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":346.99160287041121},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":358.05041211092896},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":1119.0419804966236},null,"BTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":311.60429722206794},null,null,{"$f":"+K85*Clientes!T85*12*(1-$C85)","v":325.87899254394273}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":433.83314623927936},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T86*$X86*12*(1-$C86),AM86)","v":127.38064335228347},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":130.67446857565946},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":134.05613291110956},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":137.53206040266838},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":433.83314623927936},null,"BTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":121.80090389266472},null,null,{"$f":"+K86*Clientes!T86*12*(1-$C86)","v":127.38064335228347}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":2.8769344840920169E-2},null,0,1,null,0,5.66,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T87*$X87*12*(1-$C87),AM87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K87*Clientes!T87*12*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T88*$X88*12*(1-$C88),AM88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K88*Clientes!T88*12*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T89*$X89*12*(1-$C89),AM89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K89*Clientes!T89*12*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T90*$X90*12*(1-$C90),AM90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K90*Clientes!T90*12*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T91*$X91*12*(1-$C91),AM91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K91*Clientes!T91*12*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K91","v":5.66},null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,515545.19472599268,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},0,0,0,{"$f":"+SUM(AE93:AE102)","v":151368.35571147662},155285.60444874136,159307.4007010629,163441.36633818553,{"$f":"+SUM(AI93:AI102)","v":515545.19472599268},null,"BTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":144737.86645444622},null,null,{"$f":"+SUM(AP93:AP102)","v":151368.35571147662}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":5.66},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":512442.13244024816},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T93*$X93*12*(1-$C93),AM93)","v":150458.11643268098},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":154351.19147716585},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":158348.15256997079},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":162456.57808763068},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":512442.13244024816},null,"BTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":143867.49899516674},null,null,{"$f":"+K93*Clientes!T93*12*(1-$C93)","v":150458.11643268098}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J93","v":0},{"$f":"+K93","v":5.66},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":2613.580173685415},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T94*$X94*12*(1-$C94),AM94)","v":767.39070507351266},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":787.23399361433894},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":807.60645924497737},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":828.54680291363638},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":2613.5801736854155},null,"BTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":733.77617710946799},null,null,{"$f":"+K94*Clientes!T94*12*(1-$C94)","v":767.39070507351266}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T95*$X95*12*(1-$C95),AM95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K95*Clientes!T95*12*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":362.5065570622865},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T96*$X96*12*(1-$C96),AM96)","v":105.56643420437581},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":108.93279203659674},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":112.40573050731629},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":115.98816166973756},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":362.5065570622865},null,"BTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":100.94223712827552},null,null,{"$f":"+K96*Clientes!T96*12*(1-$C96)","v":105.56643420437581}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":126.97555499686229},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T97*$X97*12*(1-$C97),AM97)","v":37.282139517741513},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":38.246185924583266},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":39.235941339836948},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":40.253285971512696},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":126.97555499686226},null,"BTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":35.649045041755535},null,null,{"$f":"+K97*Clientes!T97*12*(1-$C97)","v":37.282139517741513}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T98*$X98*12*(1-$C98),AM98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K98*Clientes!T98*12*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T99*$X99*12*(1-$C99),AM99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K99*Clientes!T99*12*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,{"$f":"+H99","v":1},null,0,5.66,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T100*$X100*12*(1-$C100),AM100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K100*Clientes!T100*12*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T101*$X101*12*(1-$C101),AM101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K101*Clientes!T101*12*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T102*$X102*12*(1-$C102),AM102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K102*Clientes!T102*12*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K102","v":5.66},null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,99282.753413672166,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},0,0,0,{"$f":"+SUM(AE104:AE113)","v":29150.212455613917},29904.609817163633,30679.141869440387,31475.276335261624,{"$f":"+SUM(AI104:AI113)","v":99282.753413672137},null,"BTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":27873.326215959489},null,null,{"$f":"+SUM(AP104:AP113)","v":29150.212455613917}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":5.66},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":98953.771293907572},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T104*$X104*12*(1-$C104),AM104)","v":29053.617821408858},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":29805.517426359031},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":30577.48511233263},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":31370.983730699067},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":98953.771293907543},null,"BTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":27780.962781078575},null,null,{"$f":"+K104*Clientes!T104*12*(1-$C104)","v":29053.617821408858}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J104","v":0},{"$f":"+K104","v":5.66},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":328.9821197645976},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T105*$X105*12*(1-$C105),AM105)","v":96.594634205057545},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":99.092390804602076},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":101.65675710775936},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":104.29260456255564},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":328.98211976459766},null,"BTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":92.363434880912052},null,null,{"$f":"+K105*Clientes!T105*12*(1-$C105)","v":96.594634205057545}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T106*$X106*12*(1-$C106),AM106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K106*Clientes!T106*12*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T107*$X107*12*(1-$C107),AM107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K107*Clientes!T107*12*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T108*$X108*12*(1-$C108),AM108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K108*Clientes!T108*12*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T109*$X109*12*(1-$C109),AM109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K109*Clientes!T109*12*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T110*$X110*12*(1-$C110),AM110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K110*Clientes!T110*12*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T111*$X111*12*(1-$C111),AM111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K111*Clientes!T111*12*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T112*$X112*12*(1-$C112),AM112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K112*Clientes!T112*12*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T113*$X113*12*(1-$C113),AM113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K113*Clientes!T113*12*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K113","v":5.66},null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,66678.653288473361,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},0,0,0,{"$f":"+SUM(AE115:AE124)","v":19577.812508852752},20084.168842298201,20604.031514286715,21138.387451058043,{"$f":"+SUM(AI115:AI124)","v":66678.653288473375},null,"BTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":18720.232502080828},null,null,{"$f":"+SUM(AP115:AP124)","v":19577.812508852752}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":5.66},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":66196.14617948528},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T115*$X115*12*(1-$C115),AM115)","v":19436.140378685333},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":19938.833335784784},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":20454.934937195336},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":20985.424964366295},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":66196.146179485295},null,"BTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":18584.766130922155},null,null,{"$f":"+K115*Clientes!T115*12*(1-$C115)","v":19436.140378685333}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8769344840920169E-2,null,0,{"$f":"+H115","v":1},null,{"$f":"+J115","v":0},{"$f":"+K115","v":5.66},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":482.50710898807665},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1},null,0,5.66,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T116*$X116*12*(1-$C116),AM116)","v":141.67213016741775},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":145.33550651341639},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":149.0965770913804},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":152.96248669174824},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":482.50710898807665},null,"BTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":135.46637115867102},null,null,{"$f":"+K116*Clientes!T116*12*(1-$C116)","v":141.67213016741775}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T117*$X117*12*(1-$C117),AM117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K117*Clientes!T117*12*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T118*$X118*12*(1-$C118),AM118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K118*Clientes!T118*12*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T119*$X119*12*(1-$C119),AM119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K119*Clientes!T119*12*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T120*$X120*12*(1-$C120),AM120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K120*Clientes!T120*12*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T121*$X121*12*(1-$C121),AM121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K121*Clientes!T121*12*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T122*$X122*12*(1-$C122),AM122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K122*Clientes!T122*12*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T123*$X123*12*(1-$C123),AM123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K123*Clientes!T123*12*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T124*$X124*12*(1-$C124),AM124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K124*Clientes!T124*12*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K124","v":5.66},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+SUM(AE126:AE135)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K125*Clientes!T125*12*(1-$C125)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":5.66},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T126*$X126*12*(1-$C126),AM126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K126*Clientes!T126*12*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.8769344840920169E-2,null,0,1,null,{"$f":"+J126","v":0},{"$f":"+K126","v":5.66},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T127*$X127*12*(1-$C127),AM127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K127*Clientes!T127*12*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T128*$X128*12*(1-$C128),AM128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K128*Clientes!T128*12*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T129*$X129*12*(1-$C129),AM129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K129*Clientes!T129*12*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T130*$X130*12*(1-$C130),AM130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K130*Clientes!T130*12*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,1,null,0,5.66,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T131*$X131*12*(1-$C131),AM131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K131*Clientes!T131*12*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.8769344840920169E-2,null,0,{"$f":"+H131","v":1},null,0,5.66,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T132*$X132*12*(1-$C132),AM132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K132*Clientes!T132*12*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,{"$f":"+H132","v":1},null,0,5.66,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T133*$X133*12*(1-$C133),AM133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K133*Clientes!T133*12*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.8769344840920169E-2,null,0,{"$f":"+H133","v":1},null,0,5.66,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T134*$X134*12*(1-$C134),AM134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K134*Clientes!T134*12*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.8769344840920169E-2,null,0,{"$f":"+H134","v":1},null,0,5.66,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T135*$X135*12*(1-$C135),AM135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K135*Clientes!T135*12*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C14","v":0.96100177807559628},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":3.16},null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},0,0,0,0,75479530.815400332,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},0,0,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":0},22000835.589596458,22687493.14368777,23395571.28914354,24125733.433032017,{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":75479530.815400332},null,"BTS",null,{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":21037118.283315051},null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":22000835.589596458}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.96100177807559628},null,{"$f":"+G136","v":0},{"$f":"+H136","v":1},null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K136","v":3.16},null,{"$f":"+SUM(M138:M147)","v":0},0,0,0,0,54350957.946855024,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},0,0,0,{"$f":"+SUM(AE138:AE147)","v":15837524.074488018},16335307.48849503,16848695.732155222,17378153.158545874,{"$f":"+SUM(AI138:AI147)","v":54350957.946855024},null,"BTS_1 (0-300)",null,{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP138:AP147)","v":15837524.074488018}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":3.16},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!X138*12*(1-$C138)","v":44140629.295236453},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T138*$X138*12*(1-$C138),AM138)","v":12864115.04101081},{"$f":"+$X138*Clientes!U138*12*(1-$C138)","v":13267105.783673957},{"$f":"+$X138*Clientes!V138*12*(1-$C138)","v":13682700.705016792},{"$f":"+$X138*Clientes!W138*12*(1-$C138)","v":14111282.04199307},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":44140629.295236453},null,"BTS_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":12300619.611733591},null,null,{"$f":"+K138*Clientes!T138*12*(1-$C138)","v":12864115.04101081}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96100177807559628,null,0,1,null,{"$f":"+J138","v":0},{"$f":"+K138","v":3.16},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!X139*12*(1-$C139)","v":13547.850519240299},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T139*$X139*12*(1-$C139),AM139)","v":3977.8747431842703},{"$f":"+$X139*Clientes!U139*12*(1-$C139)","v":4080.7351450452857},{"$f":"+$X139*Clientes!V139*12*(1-$C139)","v":4186.3386087733797},{"$f":"+$X139*Clientes!W139*12*(1-$C139)","v":4294.8857460301142},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":13547.850519240301},null,"BTS_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3803.6292370708943},null,null,{"$f":"+K139*Clientes!T139*12*(1-$C139)","v":3977.8747431842703}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!X140*12*(1-$C140)","v":10052865.66375895},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T140*$X140*12*(1-$C140),AM140)","v":2927520.5784559678},{"$f":"+$X140*Clientes!U140*12*(1-$C140)","v":3020874.4353735633},{"$f":"+$X140*Clientes!V140*12*(1-$C140)","v":3117183.9141769167},{"$f":"+$X140*Clientes!W140*12*(1-$C140)","v":3216529.7723314548},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":10052865.66375895},null,"BTS_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2799284.4378574216},null,null,{"$f":"+K140*Clientes!T140*12*(1-$C140)","v":2927520.5784559678}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!X141*12*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000),AL141)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T141*$X141*12*(1-$C141),AM141)","v":0},{"$f":"+$X141*Clientes!U141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!V141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!W141*12*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K141*Clientes!T141*12*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!X142*12*(1-$C142)","v":289.47136242217539},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T142*$X142*12*(1-$C142),AM142)","v":84.993617239798212},{"$f":"+$X142*Clientes!U142*12*(1-$C142)","v":87.191393235607663},{"$f":"+$X142*Clientes!V142*12*(1-$C142)","v":89.447779108662431},{"$f":"+$X142*Clientes!W142*12*(1-$C142)","v":91.7670612460104},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":289.47136242217539},null,{"$f":"+A142","v":"BTS_1 Político"},null,{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":81.270585015686478},null,null,{"$f":"+K142*Clientes!T142*12*(1-$C142)","v":84.993617239798212}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!X143*12*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000)),AL143)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T143*$X143*12*(1-$C143),AM143)","v":0},{"$f":"+$X143*Clientes!U143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!V143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!W143*12*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K143*Clientes!T143*12*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!X144*12*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000),AL144)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T144*$X144*12*(1-$C144),AM144)","v":0},{"$f":"+$X144*Clientes!U144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!V144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!W144*12*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K144*Clientes!T144*12*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!X145*12*(1-$C145)","v":143625.66597796301},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000),AL145)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T145*$X145*12*(1-$C145),AM145)","v":41825.58666081485},{"$f":"+$X145*Clientes!U145*12*(1-$C145)","v":43159.342909228835},{"$f":"+$X145*Clientes!V145*12*(1-$C145)","v":44535.326573634331},{"$f":"+$X145*Clientes!W145*12*(1-$C145)","v":45954.691414073764},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":143625.66597796298},null,"BTS_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":39993.472532865053},null,null,{"$f":"+K145*Clientes!T145*12*(1-$C145)","v":41825.58666081485}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!X146*12*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000),AL146)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T146*$X146*12*(1-$C146),AM146)","v":0},{"$f":"+$X146*Clientes!U146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!V146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!W146*12*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K146*Clientes!T146*12*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!X147*12*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T147*$X147*12*(1-$C147),AM147)","v":0},{"$f":"+$X147*Clientes!U147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!V147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!W147*12*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K147*Clientes!T147*12*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K147","v":3.16},null,{"$f":"+SUM(M149:M158)","v":0},0,0,0,0,15021960.995736476,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},0,0,0,{"$f":"+SUM(AE149:AE158)","v":4379076.1098532956},4515408.9868512508,4655987.3841086933,4800944.6366068991,{"$f":"+SUM(AI149:AI158)","v":15021960.995736474},null,"BTS_2 (301-750)",null,{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP149:AP158)","v":4379076.1098532956}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":3.16},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!X149*12*(1-$C149)","v":11355281.519281371},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T149*$X149*12*(1-$C149),AM149)","v":3311269.6874763668},{"$f":"+$X149*Clientes!U149*12*(1-$C149)","v":3413569.1677050125},{"$f":"+$X149*Clientes!V149*12*(1-$C149)","v":3519037.0251287143},{"$f":"+$X149*Clientes!W149*12*(1-$C149)","v":3627777.0734314872},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":11355281.519281371},null,"BTS_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":3166223.9281646153},null,null,{"$f":"+K149*Clientes!T149*12*(1-$C149)","v":3311269.6874763668}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96100177807559628,null,0,1,null,{"$f":"+J149","v":0},{"$f":"+K149","v":3.16},null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!X150*12*(1-$C150)","v":9686.6569992579789},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T150*$X150*12*(1-$C150),AM150)","v":2844.1639630223904},{"$f":"+$X150*Clientes!U150*12*(1-$C150)","v":2917.708724253589},{"$f":"+$X150*Clientes!V150*12*(1-$C150)","v":2993.2147633566083},{"$f":"+$X150*Clientes!W150*12*(1-$C150)","v":3070.8255168384335},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":9686.6569992579789},null,"BTS_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2719.5791479636964},null,null,{"$f":"+K150*Clientes!T150*12*(1-$C150)","v":2844.1639630223904}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!X151*12*(1-$C151)","v":3065900.2366771195},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T151*$X151*12*(1-$C151),AM151)","v":892828.41732637724},{"$f":"+$X151*Clientes!U151*12*(1-$C151)","v":921299.39826031006},{"$f":"+$X151*Clientes!V151*12*(1-$C151)","v":950671.78524727072},{"$f":"+$X151*Clientes!W151*12*(1-$C151)","v":980970.20698550041},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":3065900.2366771186},null,"BTS_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":853719.25741228077},null,null,{"$f":"+K151*Clientes!T151*12*(1-$C151)","v":892828.41732637724}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!X152*12*(1-$C152)","v":528657.19646024157},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T152*$X152*12*(1-$C152),AM152)","v":153951.57428062949},{"$f":"+$X152*Clientes!U152*12*(1-$C152)","v":158860.86284160335},{"$f":"+$X152*Clientes!V152*12*(1-$C152)","v":163925.58202982496},{"$f":"+$X152*Clientes!W152*12*(1-$C152)","v":169149.97860401444},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":528657.19646024145},null,"BTS_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":147207.93057403914},null,null,{"$f":"+K152*Clientes!T152*12*(1-$C152)","v":153951.57428062949}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96100177807559628,null,0,{"$f":"+H152","v":1},null,0,3.16,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!X153*12*(1-$C153)","v":126.02834826543692},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T153*$X153*12*(1-$C153),AM153)","v":37.0040238322931},{"$f":"+$X153*Clientes!U153*12*(1-$C153)","v":37.960878687611498},{"$f":"+$X153*Clientes!V153*12*(1-$C153)","v":38.943250768397256},{"$f":"+$X153*Clientes!W153*12*(1-$C153)","v":39.953006256766436},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":126.0283482654369},null,"BTS_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":35.383111843564187},null,null,{"$f":"+K153*Clientes!T153*12*(1-$C153)","v":37.0040238322931}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!X154*12*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000),AL154)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T154*$X154*12*(1-$C154),AM154)","v":0},{"$f":"+$X154*Clientes!U154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!V154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!W154*12*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K154*Clientes!T154*12*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!X155*12*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000),AL155)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T155*$X155*12*(1-$C155),AM155)","v":0},{"$f":"+$X155*Clientes!U155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!V155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!W155*12*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K155*Clientes!T155*12*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!X156*12*(1-$C156)","v":62309.357970221543},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T156*$X156*12*(1-$C156),AM156)","v":18145.262783067639},{"$f":"+$X156*Clientes!U156*12*(1-$C156)","v":18723.888441382762},{"$f":"+$X156*Clientes!V156*12*(1-$C156)","v":19320.833688757797},{"$f":"+$X156*Clientes!W156*12*(1-$C156)","v":19936.599062802128},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":62309.35797022155},null,"BTS_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":17350.433709423938},null,null,{"$f":"+K156*Clientes!T156*12*(1-$C156)","v":18145.262783067639}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!X157*12*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000),AL157)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T157*$X157*12*(1-$C157),AM157)","v":0},{"$f":"+$X157*Clientes!U157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!V157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!W157*12*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K157*Clientes!T157*12*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!X158*12*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T158*$X158*12*(1-$C158),AM158)","v":0},{"$f":"+$X158*Clientes!U158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!V158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!W158*12*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K158*Clientes!T158*12*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K158","v":3.16},null,{"$f":"+SUM(M160:M169)","v":0},0,0,0,0,6106611.8728088308,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},0,0,0,{"$f":"+SUM(AE160:AE169)","v":1784235.4052551473},1836776.6683414893,1890888.172879627,1946635.6378792454,{"$f":"+SUM(AI160:AI169)","v":6106611.8728088308},null,"BTS_3 (751-más)",null,{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP160:AP169)","v":1784235.4052551473}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":3.16},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!X160*12*(1-$C160)","v":5313307.1431717845},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T160*$X160*12*(1-$C160),AM160)","v":1553175.8324156771},{"$f":"+$X160*Clientes!U160*12*(1-$C160)","v":1598377.9148432966},{"$f":"+$X160*Clientes!V160*12*(1-$C160)","v":1644918.4966165456},{"$f":"+$X160*Clientes!W160*12*(1-$C160)","v":1692856.8132105949},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":5313307.1431717845},null,"BTS_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1485141.0333144634},null,null,{"$f":"+K160*Clientes!T160*12*(1-$C160)","v":1553175.8324156771}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96100177807559628,null,0,1,null,{"$f":"+J160","v":0},{"$f":"+K160","v":3.16},null,{"$f":"+$J161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!X161*12*(1-$C161)","v":16118.238065972724},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T161*$X161*12*(1-$C161),AM161)","v":4732.5833730013364},{"$f":"+$X161*Clientes!U161*12*(1-$C161)","v":4854.9591286537125},{"$f":"+$X161*Clientes!V161*12*(1-$C161)","v":4980.5983779607077},{"$f":"+$X161*Clientes!W161*12*(1-$C161)","v":5109.7397939513221},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":16118.238065972724},null,"BTS_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":4525.2788603428371},null,null,{"$f":"+K161*Clientes!T161*12*(1-$C161)","v":4732.5833730013364}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!X162*12*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T162*$X162*12*(1-$C162),AM162)","v":0},{"$f":"+$X162*Clientes!U162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!V162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!W162*12*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K162*Clientes!T162*12*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!X163*12*(1-$C163)","v":769967.13227222417},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T163*$X163*12*(1-$C163),AM163)","v":224224.33786847483},{"$f":"+$X163*Clientes!U163*12*(1-$C163)","v":231374.30151643784},{"$f":"+$X163*Clientes!V163*12*(1-$C163)","v":238750.63202675321},{"$f":"+$X163*Clientes!W163*12*(1-$C163)","v":246359.51546661358},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":769967.13227222406},null,"BTS_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":214402.4893294347},null,null,{"$f":"+K163*Clientes!T163*12*(1-$C163)","v":224224.33786847483}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!X164*12*(1-$C164)","v":118.15157649884711},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T164*$X164*12*(1-$C164),AM164)","v":34.691272342774781},{"$f":"+$X164*Clientes!U164*12*(1-$C164)","v":35.588323769635778},{"$f":"+$X164*Clientes!V164*12*(1-$C164)","v":36.509297595372431},{"$f":"+$X164*Clientes!W164*12*(1-$C164)","v":37.455943365718539},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":118.15157649884711},null,"BTS_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":33.171667353341419},null,null,{"$f":"+K164*Clientes!T164*12*(1-$C164)","v":34.691272342774781}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!X165*12*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000),AL165)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T165*$X165*12*(1-$C165),AM165)","v":0},{"$f":"+$X165*Clientes!U165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!V165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!W165*12*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K165*Clientes!T165*12*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!X166*12*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000),AL166)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T166*$X166*12*(1-$C166),AM166)","v":0},{"$f":"+$X166*Clientes!U166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!V166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!W166*12*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K166*Clientes!T166*12*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!X167*12*(1-$C167)","v":7101.2077223511897},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1},null,0,3.16,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000),AL167)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T167*$X167*12*(1-$C167),AM167)","v":2067.9603256511205},{"$f":"+$X167*Clientes!U167*12*(1-$C167)","v":2133.9045293314339},{"$f":"+$X167*Clientes!V167*12*(1-$C167)","v":2201.9365607721425},{"$f":"+$X167*Clientes!W167*12*(1-$C167)","v":2272.1134647198583},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":7101.2077223511915},null,"BTS_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1977.3760773203103},null,null,{"$f":"+K167*Clientes!T167*12*(1-$C167)","v":2067.9603256511205}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!X168*12*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T168*$X168*12*(1-$C168),AM168)","v":0},{"$f":"+$X168*Clientes!U168*12*(1-$C168)","v":0},{"$f":"+$X168*Clientes!V168*12*(1-$C168)","v":0},{"$f":"+$X168*Clientes!W168*12*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K168*Clientes!T168*12*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96100177807559628,null,0,{"$f":"+H168","v":1},null,0,3.16,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!X169*12*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T169*$X169*12*(1-$C169),AM169)","v":0},{"$f":"+$X169*Clientes!U169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!V169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!W169*12*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K169*Clientes!T169*12*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K169","v":3.16},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},0,0,0,{"$f":"+SUM(AE171:AE180)","v":0},0,0,0,{"$f":"+SUM(AI171:AI180)","v":0},null,"BTS_4 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":3.16},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!X171*12*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T171*$X171*12*(1-$C171),AM171)","v":0},{"$f":"+$X171*Clientes!U171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!V171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!W171*12*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K171*Clientes!T171*12*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96100177807559628,null,0,1,null,{"$f":"+J171","v":0},{"$f":"+K171","v":3.16},null,{"$f":"+$J172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!X172*12*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T172*$X172*12*(1-$C172),AM172)","v":0},{"$f":"+$X172*Clientes!U172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!V172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!W172*12*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K172*Clientes!T172*12*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!X173*12*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T173*$X173*12*(1-$C173),AM173)","v":0},{"$f":"+$X173*Clientes!U173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!V173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!W173*12*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K173*Clientes!T173*12*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!X174*12*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000),AL174)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T174*$X174*12*(1-$C174),AM174)","v":0},{"$f":"+$X174*Clientes!U174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!V174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!W174*12*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K174*Clientes!T174*12*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!X175*12*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T175*$X175*12*(1-$C175),AM175)","v":0},{"$f":"+$X175*Clientes!U175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!V175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!W175*12*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K175*Clientes!T175*12*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!X176*12*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000),AL176)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T176*$X176*12*(1-$C176),AM176)","v":0},{"$f":"+$X176*Clientes!U176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!V176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!W176*12*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K176*Clientes!T176*12*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!X177*12*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000),AL177)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T177*$X177*12*(1-$C177),AM177)","v":0},{"$f":"+$X177*Clientes!U177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!V177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!W177*12*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K177*Clientes!T177*12*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!X178*12*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000),AL178)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T178*$X178*12*(1-$C178),AM178)","v":0},{"$f":"+$X178*Clientes!U178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!V178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!W178*12*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K178*Clientes!T178*12*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!X179*12*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000),AL179)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T179*$X179*12*(1-$C179),AM179)","v":0},{"$f":"+$X179*Clientes!U179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!V179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!W179*12*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K179*Clientes!T179*12*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!X180*12*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T180*$X180*12*(1-$C180),AM180)","v":0},{"$f":"+$X180*Clientes!U180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!V180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!W180*12*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K180*Clientes!T180*12*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K180","v":3.16},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},0,0,0,{"$f":"+SUM(AE182:AE191)","v":0},0,0,0,{"$f":"+SUM(AI182:AI191)","v":0},null,"BTS_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":3.16},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!X182*12*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T182*$X182*12*(1-$C182),AM182)","v":0},{"$f":"+$X182*Clientes!U182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!V182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!W182*12*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K182*Clientes!T182*12*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96100177807559628,null,0,1,null,{"$f":"+J182","v":0},{"$f":"+K182","v":3.16},null,{"$f":"+$J183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!X183*12*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T183*$X183*12*(1-$C183),AM183)","v":0},{"$f":"+$X183*Clientes!U183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!V183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!W183*12*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K183*Clientes!T183*12*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!X184*12*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T184*$X184*12*(1-$C184),AM184)","v":0},{"$f":"+$X184*Clientes!U184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!V184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!W184*12*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K184*Clientes!T184*12*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,{"$f":"+H184","v":1},null,0,3.16,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!X185*12*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000),AL185)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T185*$X185*12*(1-$C185),AM185)","v":0},{"$f":"+$X185*Clientes!U185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!V185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!W185*12*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K185*Clientes!T185*12*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!X186*12*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T186*$X186*12*(1-$C186),AM186)","v":0},{"$f":"+$X186*Clientes!U186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!V186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!W186*12*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K186*Clientes!T186*12*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,{"$f":"+J186","v":0},3.16,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!X187*12*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000),AL187)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T187*$X187*12*(1-$C187),AM187)","v":0},{"$f":"+$X187*Clientes!U187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!V187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!W187*12*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K187*Clientes!T187*12*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!X188*12*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000),AL188)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T188*$X188*12*(1-$C188),AM188)","v":0},{"$f":"+$X188*Clientes!U188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!V188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!W188*12*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K188*Clientes!T188*12*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E188","v":0.96100177807559628},null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!X189*12*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000),AL189)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T189*$X189*12*(1-$C189),AM189)","v":0},{"$f":"+$X189*Clientes!U189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!V189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!W189*12*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K189*Clientes!T189*12*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!X190*12*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000),AL190)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T190*$X190*12*(1-$C190),AM190)","v":0},{"$f":"+$X190*Clientes!U190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!V190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!W190*12*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K190*Clientes!T190*12*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96100177807559628,null,0,1,null,0,3.16,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!X191*12*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T191*$X191*12*(1-$C191),AM191)","v":0},{"$f":"+$X191*Clientes!U191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!V191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!W191*12*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K191*Clientes!T191*12*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T192*$X192*12*(1-$C192),AM192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K192*Clientes!T192*12*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T193*$X193*12*(1-$C193),AM193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K193*Clientes!T193*12*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":5.3309318429242665E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0.99999999999999989},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T194*$X194*12*(1-$C194),AM194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K194*Clientes!T194*12*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":2.8769344840920169E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":1},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T195*$X195*12*(1-$C195),AM195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K195*Clientes!T195*12*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C15","v":1.0813311620403923E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":3.06},null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,8493.050754840544,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999956},null,0,3.0599999999999987,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AE197,AE201,AE205)","v":2487.1183759844967},{"$f":"+SUM(AF197,AF201,AF205)","v":2556.239049655182},{"$f":"+SUM(AG197,AG201,AG205)","v":2627.3299694816897},{"$f":"+SUM(AH197,AH201,AH205)","v":2700.4983481554682},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":8493.0507548405385},null,"BTSH",null,{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2378.1734674174704},null,null,{"$f":"+K196*Clientes!T196*12*(1-$C196)","v":2487.1183759844976}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":1.0813311620403923E-4},null,{"$f":"+G196","v":0},{"$f":"+H196","v":1},null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K196","v":3.06},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,8493.050754840544,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999956},null,0,3.0599999999999987,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":0},0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+SUM(AE198:AE200)","v":2487.1183759844967},{"$f":"+SUM(AF198:AF200)","v":2556.239049655182},{"$f":"+SUM(AG198:AG200)","v":2627.3299694816897},{"$f":"+SUM(AH198:AH200)","v":2700.4983481554682},{"$f":"+SUM(AI198:AI200)","v":8493.0507548405385},null,"BTSH_1",null,{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2378.1734674174704},null,null,{"$f":"+K197*Clientes!T197*12*(1-$C197)","v":2487.1183759844976}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":1.0813311620403923E-4},null,{"$f":"+G197","v":0},{"$f":"+H197","v":1},null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K197","v":3.06},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!X198*12*(1-$C198)","v":8493.050754840544},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999956},null,{"$f":"+J198*T198","v":0},{"$f":"+U198*K198","v":3.0599999999999987},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z206*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC206*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T198*$X198*12*(1-$C198),AM198)","v":2487.1183759844967},{"$f":"+$X198*Clientes!U198*12*(1-$C198)","v":2556.239049655182},{"$f":"+$X198*Clientes!V198*12*(1-$C198)","v":2627.3299694816897},{"$f":"+$X198*Clientes!W198*12*(1-$C198)","v":2700.4983481554682},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":8493.0507548405385},null,{"$f":"+A198","v":"BTSH_1 Punta"},null,{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2378.1734674174704},null,null,{"$f":"+K198*Clientes!T198*12*(1-$C198)","v":2487.1183759844976}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E198","v":1.0813311620403923E-4},null,0,1,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K198","v":3.06},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!X199*12*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z207*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC207*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T199*$X199*12*(1-$C199),AM199)","v":0},{"$f":"+$X199*Clientes!U199*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!V199*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!W199*12*(1-$C199)","v":0},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K199*Clientes!T199*12*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!X200*12*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z208*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC208*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T200*$X200*12*(1-$C200),AM200)","v":0},{"$f":"+$X200*Clientes!U200*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!V200*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!W200*12*(1-$C200)","v":0},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K200*Clientes!T200*12*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",null,{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K201*Clientes!T201*12*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X202*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z210*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC210*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T202*$X202*12*(1-$C202),AM202)","v":0},{"$f":"+$X202*Clientes!U202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W202*12*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K202*Clientes!T202*12*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X203*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z211*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC211*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T203*$X203*12*(1-$C203),AM203)","v":0},{"$f":"+$X203*Clientes!U203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W203*12*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K203*Clientes!T203*12*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X204*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z212*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC212*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T204*$X204*12*(1-$C204),AM204)","v":0},{"$f":"+$X204*Clientes!U204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W204*12*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K204*Clientes!T204*12*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",null,{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K205*Clientes!T205*12*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X206*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z214*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC214*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T206*$X206*12*(1-$C206),AM206)","v":0},{"$f":"+$X206*Clientes!U206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W206*12*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K206*Clientes!T206*12*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X207*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z215*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC215*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T207*$X207*12*(1-$C207),AM207)","v":0},{"$f":"+$X207*Clientes!U207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W207*12*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K207*Clientes!T207*12*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0813311620403923E-4,null,0,1,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},3.06,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X208*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z216*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC216*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T208*$X208*12*(1-$C208),AM208)","v":0},{"$f":"+$X208*Clientes!U208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W208*12*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K208*Clientes!T208*12*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C16","v":4.4337726988153423E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":104773.68569575777},105557.32191112707,106453.26001496585,107432.18788413628,348239.85620519536,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99999988656735461},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,{"$f":"+U209*K209","v":0},null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":104773.67381100143},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":105557.30993748081},106453.24793969096,107432.17569781902,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":348239.81670342729},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":100184.20260090736},null,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":4.4337726988153423E-3},null,{"$f":"+G209","v":1},{"$f":"+H209","v":0},null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":1.1209999999999999E-2},{"$f":"+K209","v":0},null,{"$f":"+SUM(M211:M220)","v":104773.68569575777},105557.32191112707,106453.26001496585,107432.18788413628,348239.85620519536,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99999988656735461},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1209998728420045E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":104773.67381100143},{"$f":"+SUM(AA211:AA220)","v":105557.30993748081},106453.24793969096,107432.17569781902,348239.81670342723,{"$f":"+SUM(AE211:AE220)","v":0},0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+SUM(AP211:AP220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":4.4337726988153423E-3},null,1,0,null,{"$f":"+J210","v":1.1209999999999999E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":84146.659891395931},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":84782.549792872451},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":85508.463227582513},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":86300.002722398203},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":279709.49010429438},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99999988656735461},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1209998728420045E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":84146.650346417693},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":84782.540175763541},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":85508.453528131329},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":86299.992933160611},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":279709.45837610698},{"$f":"+IF($AK$3=1,Clientes!T211*$X211*12*(1-$C211),AM211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":80460.718489557432},null,null,null,{"$f":"+K211*Clientes!T211*12*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J211","v":1.1209999999999999E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T212*$X212*12*(1-$C212),AM212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K212*Clientes!T212*12*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":20336.470466323804},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":20482.135603774383},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":20649.765280252086},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":20834.514074234383},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":67565.037222313622},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99999988656735461},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1209998728420045E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":20336.468159504162},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":20482.133280431557},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":20649.762937894582},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":20834.511710920338},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":67565.029558232724},{"$f":"+IF($AK$3=1,Clientes!T213*$X213*12*(1-$C213),AM213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":19445.656195313248},null,null,null,{"$f":"+K213*Clientes!T213*12*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T214*$X214*12*(1-$C214),AM214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K214*Clientes!T214*12*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T215*$X215*12*(1-$C215),AM215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K215*Clientes!T215*12*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T216*$X216*12*(1-$C216),AM216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K216*Clientes!T216*12*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T217*$X217*12*(1-$C217),AM217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K217*Clientes!T217*12*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":290.55533803803132},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":292.63651448024603},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":295.03150713124893},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":297.67108750369067},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":965.32887858736876},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.99999988656735461},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.1209998728420045E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":290.55530507957064},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":292.63648128571202},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":295.03147366504464},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":297.67105373807181},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":965.32876908756032},{"$f":"+IF($AK$3=1,Clientes!T218*$X218*12*(1-$C218),AM218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":277.82791603669705},null,null,null,{"$f":"+K218*Clientes!T218*12*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T219*$X219*12*(1-$C219),AM219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K219*Clientes!T219*12*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.4337726988153423E-3,null,1,0,null,1.1209999999999999E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T220*$X220*12*(1-$C220),AM220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},null,null,null,{"$f":"+K220*Clientes!T220*12*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K220","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},0,0,0,{"$f":"+SUM(AE222:AE231)","v":0},0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T222*$X222*12*(1-$C222),AM222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K222*Clientes!T222*12*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T223*$X223*12*(1-$C223),AM223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K223*Clientes!T223*12*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T224*$X224*12*(1-$C224),AM224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K224*Clientes!T224*12*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T225*$X225*12*(1-$C225),AM225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K225*Clientes!T225*12*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.4337726988153423E-3,null,1,{"$f":"+H225","v":0},null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T226*$X226*12*(1-$C226),AM226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K226*Clientes!T226*12*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T227*$X227*12*(1-$C227),AM227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K227*Clientes!T227*12*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T228*$X228*12*(1-$C228),AM228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K228*Clientes!T228*12*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T229*$X229*12*(1-$C229),AM229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K229*Clientes!T229*12*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T230*$X230*12*(1-$C230),AM230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K230*Clientes!T230*12*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T231*$X231*12*(1-$C231),AM231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K231*Clientes!T231*12*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K231","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},0,0,0,{"$f":"+SUM(AE233:AE242)","v":0},0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T233*$X233*12*(1-$C233),AM233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K233*Clientes!T233*12*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T234*$X234*12*(1-$C234),AM234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K234*Clientes!T234*12*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T235*$X235*12*(1-$C235),AM235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K235*Clientes!T235*12*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T236*$X236*12*(1-$C236),AM236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K236*Clientes!T236*12*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T237*$X237*12*(1-$C237),AM237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K237*Clientes!T237*12*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T238*$X238*12*(1-$C238),AM238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K238*Clientes!T238*12*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T239*$X239*12*(1-$C239),AM239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K239*Clientes!T239*12*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T240*$X240*12*(1-$C240),AM240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K240*Clientes!T240*12*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T241*$X241*12*(1-$C241),AM241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K241*Clientes!T241*12*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.4337726988153423E-3,null,1,{"$f":"+H241","v":0},null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T242*$X242*12*(1-$C242),AM242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K242*Clientes!T242*12*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K242","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},0,0,0,{"$f":"+SUM(AE244:AE253)","v":0},0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T244*$X244*12*(1-$C244),AM244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K244*Clientes!T244*12*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T245*$X245*12*(1-$C245),AM245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K245*Clientes!T245*12*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T246*$X246*12*(1-$C246),AM246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K246*Clientes!T246*12*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T247*$X247*12*(1-$C247),AM247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K247*Clientes!T247*12*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T248*$X248*12*(1-$C248),AM248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K248*Clientes!T248*12*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T249*$X249*12*(1-$C249),AM249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K249*Clientes!T249*12*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T250*$X250*12*(1-$C250),AM250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K250*Clientes!T250*12*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T251*$X251*12*(1-$C251),AM251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K251*Clientes!T251*12*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T252*$X252*12*(1-$C252),AM252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K252*Clientes!T252*12*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T253*$X253*12*(1-$C253),AM253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K253*Clientes!T253*12*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K253","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},0,0,0,{"$f":"+SUM(AE255:AE264)","v":0},0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T255*$X255*12*(1-$C255),AM255)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K255*Clientes!T255*12*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.4337726988153423E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T256*$X256*12*(1-$C256),AM256)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K256*Clientes!T256*12*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T257*$X257*12*(1-$C257),AM257)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K257*Clientes!T257*12*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T258*$X258*12*(1-$C258),AM258)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K258*Clientes!T258*12*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T259*$X259*12*(1-$C259),AM259)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K259*Clientes!T259*12*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T260*$X260*12*(1-$C260),AM260)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K260*Clientes!T260*12*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T261*$X261*12*(1-$C261),AM261)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K261*Clientes!T261*12*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T262*$X262*12*(1-$C262),AM262)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K262*Clientes!T262*12*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T263*$X263*12*(1-$C263),AM263)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K263*Clientes!T263*12*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.4337726988153423E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T264*$X264*12*(1-$C264),AM264)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K264*Clientes!T264*12*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Clientes!T265*$X265*12*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",null,{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K265*Clientes!T265*12*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T266*$X266*12*(1-$C266),AM266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",null,{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K266*Clientes!T266*12*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T267*$X267*12*(1-$C267),AM267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",null,{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K267*Clientes!T267*12*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",null,{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0 - 10000)",null,{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T270*$X270*12*(1-$C270),AM270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K270*Clientes!T270*12*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T271*$X271*12*(1-$C271),AM271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K271*Clientes!T271*12*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T272*$X272*12*(1-$C272),AM272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K272*Clientes!T272*12*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T273*$X273*12*(1-$C273),AM273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K273*Clientes!T273*12*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T274*$X274*12*(1-$C274),AM274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K274*Clientes!T274*12*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T275*$X275*12*(1-$C275),AM275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K275*Clientes!T275*12*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T276*$X276*12*(1-$C276),AM276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K276*Clientes!T276*12*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T277*$X277*12*(1-$C277),AM277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K277*Clientes!T277*12*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T278*$X278*12*(1-$C278),AM278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K278*Clientes!T278*12*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T279*$X279*12*(1-$C279),AM279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K279*Clientes!T279*12*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K279","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T281*$X281*12*(1-$C281),AM281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K281*Clientes!T281*12*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T282*$X282*12*(1-$C282),AM282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K282*Clientes!T282*12*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T283*$X283*12*(1-$C283),AM283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K283*Clientes!T283*12*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T284*$X284*12*(1-$C284),AM284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K284*Clientes!T284*12*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T285*$X285*12*(1-$C285),AM285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K285*Clientes!T285*12*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G285","v":0},1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T286*$X286*12*(1-$C286),AM286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K286*Clientes!T286*12*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T287*$X287*12*(1-$C287),AM287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K287*Clientes!T287*12*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T288*$X288*12*(1-$C288),AM288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K288*Clientes!T288*12*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T289*$X289*12*(1-$C289),AM289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K289*Clientes!T289*12*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T290*$X290*12*(1-$C290),AM290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K290*Clientes!T290*12*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K290","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T292*$X292*12*(1-$C292),AM292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K292*Clientes!T292*12*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T293*$X293*12*(1-$C293),AM293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K293*Clientes!T293*12*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T294*$X294*12*(1-$C294),AM294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K294*Clientes!T294*12*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T295*$X295*12*(1-$C295),AM295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K295*Clientes!T295*12*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T296*$X296*12*(1-$C296),AM296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K296*Clientes!T296*12*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T297*$X297*12*(1-$C297),AM297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K297*Clientes!T297*12*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T298*$X298*12*(1-$C298),AM298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K298*Clientes!T298*12*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G298","v":0},1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T299*$X299*12*(1-$C299),AM299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K299*Clientes!T299*12*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T300*$X300*12*(1-$C300),AM300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K300*Clientes!T300*12*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T301*$X301*12*(1-$C301),AM301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K301*Clientes!T301*12*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,{"$f":"+H301","v":1},null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K301","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T303*$X303*12*(1-$C303),AM303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K303*Clientes!T303*12*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T304*$X304*12*(1-$C304),AM304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K304*Clientes!T304*12*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T305*$X305*12*(1-$C305),AM305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K305*Clientes!T305*12*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T306*$X306*12*(1-$C306),AM306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K306*Clientes!T306*12*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T307*$X307*12*(1-$C307),AM307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K307*Clientes!T307*12*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T308*$X308*12*(1-$C308),AM308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K308*Clientes!T308*12*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T309*$X309*12*(1-$C309),AM309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K309*Clientes!T309*12*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T310*$X310*12*(1-$C310),AM310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K310*Clientes!T310*12*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T311*$X311*12*(1-$C311),AM311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K311*Clientes!T311*12*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T312*$X312*12*(1-$C312),AM312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K312*Clientes!T312*12*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K312","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T314*$X314*12*(1-$C314),AM314)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K314*Clientes!T314*12*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G314","v":0},{"$f":"+H314","v":1},null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T315*$X315*12*(1-$C315),AM315)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K315*Clientes!T315*12*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T316*$X316*12*(1-$C316),AM316)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K316*Clientes!T316*12*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T317*$X317*12*(1-$C317),AM317)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K317*Clientes!T317*12*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T318*$X318*12*(1-$C318),AM318)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K318*Clientes!T318*12*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T319*$X319*12*(1-$C319),AM319)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K319*Clientes!T319*12*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T320*$X320*12*(1-$C320),AM320)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K320*Clientes!T320*12*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T321*$X321*12*(1-$C321),AM321)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K321*Clientes!T321*12*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T322*$X322*12*(1-$C322),AM322)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K322*Clientes!T322*12*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T323*$X323*12*(1-$C323),AM323)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K323*Clientes!T323*12*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!C19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,7,FALSE)","v":0},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,8,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,10,FALSE)","v":0},null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",null,{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T326*$X326*12*(1-$C326),AM326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K326*Clientes!T326*12*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T327*$X327*12*(1-$C327),AM327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K327*Clientes!T327*12*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T328*$X328*12*(1-$C328),AM328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K328*Clientes!T328*12*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T329*$X329*12*(1-$C329),AM329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K329*Clientes!T329*12*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T330*$X330*12*(1-$C330),AM330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K330*Clientes!T330*12*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T331*$X331*12*(1-$C331),AM331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K331*Clientes!T331*12*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T332*$X332*12*(1-$C332),AM332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K332*Clientes!T332*12*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T333*$X333*12*(1-$C333),AM333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K333*Clientes!T333*12*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T334*$X334*12*(1-$C334),AM334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K334*Clientes!T334*12*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T335*$X335*12*(1-$C335),AM335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K335*Clientes!T335*12*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T337*$X337*12*(1-$C337),AM337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K337*Clientes!T337*12*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T338*$X338*12*(1-$C338),AM338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K338*Clientes!T338*12*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T339*$X339*12*(1-$C339),AM339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K339*Clientes!T339*12*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T340*$X340*12*(1-$C340),AM340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K340*Clientes!T340*12*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T341*$X341*12*(1-$C341),AM341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K341*Clientes!T341*12*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T342*$X342*12*(1-$C342),AM342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K342*Clientes!T342*12*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T343*$X343*12*(1-$C343),AM343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K343*Clientes!T343*12*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T344*$X344*12*(1-$C344),AM344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K344*Clientes!T344*12*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T345*$X345*12*(1-$C345),AM345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K345*Clientes!T345*12*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T346*$X346*12*(1-$C346),AM346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K346*Clientes!T346*12*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T348*$X348*12*(1-$C348),AM348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K348*Clientes!T348*12*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T349*$X349*12*(1-$C349),AM349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K349*Clientes!T349*12*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T350*$X350*12*(1-$C350),AM350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K350*Clientes!T350*12*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T351*$X351*12*(1-$C351),AM351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K351*Clientes!T351*12*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T352*$X352*12*(1-$C352),AM352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K352*Clientes!T352*12*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T353*$X353*12*(1-$C353),AM353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K353*Clientes!T353*12*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T354*$X354*12*(1-$C354),AM354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K354*Clientes!T354*12*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T355*$X355*12*(1-$C355),AM355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K355*Clientes!T355*12*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T356*$X356*12*(1-$C356),AM356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K356*Clientes!T356*12*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,{"$f":"+K356","v":0},null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T357*$X357*12*(1-$C357),AM357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K357*Clientes!T357*12*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T359*$X359*12*(1-$C359),AM359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K359*Clientes!T359*12*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T360*$X360*12*(1-$C360),AM360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K360*Clientes!T360*12*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T361*$X361*12*(1-$C361),AM361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K361*Clientes!T361*12*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T362*$X362*12*(1-$C362),AM362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K362*Clientes!T362*12*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T363*$X363*12*(1-$C363),AM363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K363*Clientes!T363*12*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T364*$X364*12*(1-$C364),AM364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K364*Clientes!T364*12*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T365*$X365*12*(1-$C365),AM365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K365*Clientes!T365*12*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T366*$X366*12*(1-$C366),AM366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K366*Clientes!T366*12*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T367*$X367*12*(1-$C367),AM367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K367*Clientes!T367*12*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T368*$X368*12*(1-$C368),AM368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K368*Clientes!T368*12*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,9,FALSE)","v":0},0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},0,null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T370*$X370*12*(1-$C370),AM370)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K370*Clientes!T370*12*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T371*$X371*12*(1-$C371),AM371)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T372*$X372*12*(1-$C372),AM372)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T373*$X373*12*(1-$C373),AM373)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T374*$X374*12*(1-$C374),AM374)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T375*$X375*12*(1-$C375),AM375)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T376*$X376*12*(1-$C376),AM376)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T377*$X377*12*(1-$C377),AM377)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T378*$X378*12*(1-$C378),AM378)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T379*$X379*12*(1-$C379),AM379)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMV","index":6,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo de Comercialización Variable\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Variable - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Comercialización Variable",{"$f":"+Costos!E16","v":30890100.399379529},{"$f":"+Costos!F16","v":36996110.053191163},{"$f":"+Costos!G16","v":37739936.571965724},{"$f":"+Costos!H16","v":38465549.469056748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0458103288341425},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":117406416.33964363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31276063.531809639,{"$f":"+SUM(Z10,AE10)","v":34976219.211749882},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar",null,null,null,null,null,null,null,null,{"$f":"+AD10-F4","v":0}]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":34976219.211749882},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":35502402.489376388},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":36059897.315538637},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":36608350.103832439},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":117406416.33964364},{"$f":"+SUM(AE11,AE15,AE16,AE20,AE76,AE80,AE136,AE192,AE196,AE209,AE265,AE268,AE324)","v":0},0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":37210391.203161381},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!D8","v":2.7915555009595139E-7},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":10.82454974508698},11.017638828313093,11.219424169210727,11.412176894447521,36.46525292910988,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":9.7290113311724493},{"$f":"+SUM(AA12:AA14)","v":9.9025581227593413},10.08392103523971,10.257165511186093,32.774652738087511,0,0,0,0,0,null,{"$f":"+A11","v":"ATH"},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":10.350394757674717},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.7915555009595139E-7},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":2.497973018096995},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":2.5425320373030211},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":2.589097885202476},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":2.6335792833340435},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":8.4150583682561262},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.8987913179103113},{"$f":"IF(R12=0,0,$E11*$F$4*H12/R11)","v":0},null,{"$f":"+J12*T12","v":7.2891975882526236E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":2.2451564610397958},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":2.2852057206367711},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":2.3270587004399328},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":2.3670381948890982},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":7.5633814010971161},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!X12*$X12*12*1000*(1-$C12)","v":0},null,"ATH Punta",{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2.3885526363864726},{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.7915555009595139E-7},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":4.163288363494992},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":4.237553395505036},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":4.3151631420041259},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":4.3892988055567388},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":14.025097280426877},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.8987913179103113},{"$f":"IF(R13=0,0,$E10*$F$4*H13/R10)","v":0},null,{"$f":"+J13*T13","v":7.2891975882526236E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":3.7419274350663265},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":3.8086762010612856},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":3.8784311673998881},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":3.9450636581484972},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":12.605635668495196},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!X13*$X13*12*1000*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3.9809210606441217},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.7915555009595139E-7},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":4.163288363494992},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":4.237553395505036},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":4.3151631420041259},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":4.3892988055567388},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":14.025097280426877},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.8987913179103113},{"$f":"IF(R14=0,0,$E11*$F$4*H14/R11)","v":0},null,7.2891975882526236E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":3.7419274350663265},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":3.8086762010612856},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":3.8784311673998881},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":3.9450636581484972},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":12.605635668495196},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!X14*$X14*12*1000*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3.9809210606441217},{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D9","v":4.9389058863129844E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":191.51126472076959},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":194.92745619323162},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":198.49750453218979},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":201.90774505560998},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":645.15447489963617},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0.89879131791031142},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,7.2891975882526244E-3,0,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":172.12866201305101},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":175.19910524881917},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":178.40783370039483},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":181.47292827483085},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":579.85924075077901},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!X15*$X15*12*1000*(1-$C15)","v":0},null,"ATD",{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":183.12236878962955},{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D10","v":2.8421107858169286E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":110205.83173628175},112171.69115004521,114226.08803947762,116188.52295865727,371256.41464675509,0,null,null,{"$f":"IF(R16=0,0,$E16*$F$4*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":99052.044747654669},{"$f":"+SUM(AA17:AA19)","v":100818.94212097753},{"$f":"+SUM(AB17:AB19)","v":102665.41620874131},{"$f":"+SUM(AC17:AC19)","v":104429.23567606403},{"$f":"+SUM(AD17:AD19)","v":333682.04220301402},{"$f":"+SUM(AE17:AE19)","v":0},0,0,0,0,null,"MTH",{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":105378.41202920415},{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8421107858169286E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":27718.457838551127},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":28212.9016480885},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":28729.613991403046},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":29223.196488002213},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":93376.685376349895},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.8987913179103113},{"$f":"IF(R17=0,0,$E16*$F$4*H17/R16)","v":0},null,7.2891975882526236E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":24913.109251152768},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":25357.511054359456},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":25821.927622387659},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":26265.555285003487},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":83926.154111506024},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!X17*$X17*12*1000*(1-$C17)","v":0},null,"MTH Punta",{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":26504.287703346123},{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+E16","v":2.8421107858169286E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":32174.417047423092},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":32748.346572190741},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":33348.124471963769},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":33921.05422099198},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":108387.71894539622},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.8987913179103113},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R15)","v":0},null,{"$f":"+J18*T18","v":7.2891975882526236E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":28918.086701049386},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":29433.929575002941},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":29973.004743993421},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":30487.94902819251},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":97417.940756225085},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!X18*$X18*12*1000*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":30765.059552711406},{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8421107858169286E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":50312.956850307521},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":51210.442929765966},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":52148.349576110799},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":53044.272249663081},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":169492.010325009},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.8987913179103113},{"$f":"IF(R19=0,0,$E19*$F$4*H19/R16)","v":0},null,7.2891975882526236E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":45220.848795452519},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":46027.501491615134},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":46870.483842360241},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":47675.731362868028},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":152337.94733528292},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!X19*$X19*12*1000*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":48109.064773146616},{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D11","v":0.21615895286898992},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":8381806.7044134038},8531308.8234295435,8687545.232354518,8836790.5317864083,28236194.77557778,0,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.89879136398465831},{"$f":"IF(R20=0,0,$E20*$F$4*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":7533495.4805154782},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":7667866.6939845895},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":7808290.6290663322},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":7942431.0153110176},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":25378448.016078036},0,0,0,0,0,null,"MTD",{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":8014653.0601057485},{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21615895286898992},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":8381806.7044134038},8531308.8234295435,8687545.232354518,8836790.5317864083,28236194.77557778,0,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.89879136398465831},0,null,{"$f":"+W22","v":7.2981858755554255E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":7533495.4805154782},{"$f":"+SUM(AA22:AA31)","v":7667866.6939845895},{"$f":"+SUM(AB22:AB31)","v":7808290.6290663322},{"$f":"+SUM(AC22:AC31)","v":7942431.0153110176},{"$f":"+SUM(AD22:AD31)","v":25378448.016078036},0,0,0,0,0,null,"MTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.21615895286898992},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":8.1200000000000005E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":8315722.6001056349},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":8464048.3112831526},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":8619055.1414238326},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":8767125.4997982457},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":28013583.961833596},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.89879136398465831},0,null,7.2981858755554255E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":7474099.6582669932},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":7607413.5265302276},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":7746732.326819309},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":7879816.686188343},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":25178367.339155167},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!X22*$X22*12*1000*(1-$C22)","v":0},null,"MTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":7951463.4448325345},{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21615895286898992,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":8.1200000000000005E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":65785.457743472987},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":66958.943387165753},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":68185.279939676737},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":69356.72139078741},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":221615.07057250236},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.89879136398465831},0,null,7.2981858755554255E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":59127.401295611184},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":60182.12005792222},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":61284.340760657811},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":62337.222220329742},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":199185.71155941568},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!X23*$X23*12*1000*(1-$C23)","v":0},null,"MTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":62903.813368156225},{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":314.44990328598158},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":317.87604338004775},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":321.63817549167265},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":325.67407329004584},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":1050.0105536448232},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.89879136398465831},0,null,7.2981858755554255E-3,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":282.62485747925126},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":285.7042426075995},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":289.08561445969735},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":292.71304454679984},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":943.74041770871702},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!X24*$X24*12*1000*(1-$C24)","v":0},null,"MTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":300.67581431890642},{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-15.803338990435362},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-16.307284154318619},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-16.827184483995854},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-17.363475915039526},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":-54.267381963664462},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.89879136398465831},0,null,7.2981858755554255E-3,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":-14.203904606725333},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-14.656846167945435},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-15.124128094392109},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-15.606142201193137},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":-48.775054254998423},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!X25*$X25*12*1000*(1-$C25)","v":0},null,"MTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":-14.873909261878769},{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!X26*$X26*12*1000*(1-$C26)","v":0},null,"MTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!X27*$X27*12*1000*(1-$C27)","v":0},null,"MTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!X28*$X28*12*1000*(1-$C28)","v":0},null,"MTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!X29*$X29*12*1000*(1-$C29)","v":0},null,"MTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!X30*$X30*12*1000*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!X31*$X31*12*1000*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,0,null,"MTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+J32","v":8.1200000000000005E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!X33*$X33*12*1000*(1-$C33)","v":0},null,"MTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21615895286898992,null,1,0,null,{"$f":"+J33","v":8.1200000000000005E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!X34*$X34*12*1000*(1-$C34)","v":0},null,"MTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!X35*$X35*12*1000*(1-$C35)","v":0},null,"MTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!X36*$X36*12*1000*(1-$C36)","v":0},null,"MTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!X37*$X37*12*1000*(1-$C37)","v":0},null,"MTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!X38*$X38*12*1000*(1-$C38)","v":0},null,"MTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,{"$f":"+G38","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!X39*$X39*12*1000*(1-$C39)","v":0},null,"MTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!X40*$X40*12*1000*(1-$C40)","v":0},null,"MTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!X41*$X41*12*1000*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!X42*$X42*12*1000*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,0,null,"MTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+J43","v":8.1200000000000005E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!X44*$X44*12*1000*(1-$C44)","v":0},null,"MTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21615895286898992,null,1,0,null,{"$f":"+J44","v":8.1200000000000005E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!X45*$X45*12*1000*(1-$C45)","v":0},null,"MTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!X46*$X46*12*1000*(1-$C46)","v":0},null,"MTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!X47*$X47*12*1000*(1-$C47)","v":0},null,"MTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!X48*$X48*12*1000*(1-$C48)","v":0},null,"MTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!X49*$X49*12*1000*(1-$C49)","v":0},null,"MTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!X50*$X50*12*1000*(1-$C50)","v":0},null,"MTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!X51*$X51*12*1000*(1-$C51)","v":0},null,"MTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,$E52*$F$4*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!X52*$X52*12*1000*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!X53*$X53*12*1000*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,0,null,"MTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":8.1200000000000005E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!X55*$X55*12*1000*(1-$C55)","v":0},null,"MTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21615895286898992,null,1,0,null,{"$f":"+J55","v":8.1200000000000005E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!X56*$X56*12*1000*(1-$C56)","v":0},null,"MTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!X57*$X57*12*1000*(1-$C57)","v":0},null,"MTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!X58*$X58*12*1000*(1-$C58)","v":0},null,"MTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!X59*$X59*12*1000*(1-$C59)","v":0},null,"MTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!X60*$X60*12*1000*(1-$C60)","v":0},null,"MTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!X61*$X61*12*1000*(1-$C61)","v":0},null,"MTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!X62*$X62*12*1000*(1-$C62)","v":0},null,"MTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!X63*$X63*12*1000*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21615895286898992,null,1,0,null,8.1200000000000005E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!X64*$X64*12*1000*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,0,null,"MTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!X66*$X66*12*1000*(1-$C66)","v":0},null,"MTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21615895286898992,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!X67*$X67*12*1000*(1-$C67)","v":0},null,"MTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!X68*$X68*12*1000*(1-$C68)","v":0},null,"MTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!X69*$X69*12*1000*(1-$C69)","v":0},null,"MTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!X70*$X70*12*1000*(1-$C70)","v":0},null,"MTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!X71*$X71*12*1000*(1-$C71)","v":0},null,"MTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!X72*$X72*12*1000*(1-$C72)","v":0},null,"MTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!X73*$X73*12*1000*(1-$C73)","v":0},null,"MTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!X74*$X74*12*1000*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21615895286898992,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!X75*$X75*12*1000*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D12","v":5.1173268385705951E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":198491.06820864091},201983.22689162986,205636.70355790365,209136.46938121994,668461.07150157425,0,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.89879131481157115},{"$f":"IF(R76=0,0,$E76*$F$4*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":178402.04817359761},{"$f":"+SUM(AA77:AA79)","v":181540.77006781189},184824.4831643255,187970.04229019658,600807.0053552516,0,0,0,0,0,null,"BTH",{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":189796.43062020614},{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.1173268385705951E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":49319.564740345108},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":50188.292227736507},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":51097.063754352515},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":51967.391310138381},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":166098.52128971647},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.89879131481157115},{"$f":"IF(R77=0,0,$E77*$F$4*H77/R76)","v":0},null,7.2891975631218416E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":44327.996438909184},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":45108.801159514653},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":45925.597114785174},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":46707.839962966696},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":149287.90833824201},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!X77*$X77*12*1000*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":47159.186731661961},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1173268385705951E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":58952.647058606526},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":59988.55066308297},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":61072.415301621375},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":62110.941963829253},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":198530.17548965028},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.89879131481157115},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R75)","v":0},null,{"$f":"+J78*T78","v":7.2891975631218416E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":52986.127161427459},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":53917.188324112889},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":54891.356447662598},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":55824.775191855289},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":178437.19745811477},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!X78*$X78*12*1000*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":56370.304643211944},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1173268385705951E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":90218.856409689266},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":91806.384000810387},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":93467.224501929741},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":95058.136107252314},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":303832.37472220755},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.89879131481157115},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R76)","v":0},null,{"$f":"+J79*T79","v":7.2891975631218416E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":81087.924573260956},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":82514.780584184351},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":84007.52960187773},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":85437.427135374586},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":273081.8995588948},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!X79*$X79*12*1000*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":86266.939245332222},{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D13","v":0.31966216714976992},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":12394777.938769815},12615621.691630844,12846432.871905511,13066963.322660547,{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":41753879.686632432},0,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},{"$f":"IF(R80=0,0,$E80*$F$4*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":11141020.837013122},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":11339525.793253835},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":11546989.951269314},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":11745213.296551898},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":37530389.484418631},0,0,0,0,0,null,"BTD",{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":11852594.435833558},{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31966216714976992},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":5124542.5366637781},5215830.2510004817,5311239.6100158459,5402402.7767218435,17262797.376222156,0,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":4606184.5934770899},{"$f":"+SUM(AA82:AA91)","v":4688238.3690761905},{"$f":"+SUM(AB82:AB91)","v":4773996.8765772739},{"$f":"+SUM(AC82:AC91)","v":4855938.7027928717},{"$f":"+SUM(AD82:AD91)","v":15516630.166648617},0,0,0,0,0,null,"BTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G81","v":1},0,null,{"$f":"+J81","v":8.1200000000000005E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":5100303.3144699456},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":5191184.2183114504},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":5286166.3863966186},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":5376916.8062412366},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":17181250.745458752},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":4584397.218110743},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":4666085.3329270445},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":4751459.8607329521},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":4833030.6902751327},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":15443332.144125637},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!X82*$X82*12*1000*(1-$C82)","v":0},null,"BTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":4876891.3180966172},{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31966216714976992,null,{"$f":"+G82","v":1},0,null,{"$f":"+J82","v":8.1200000000000005E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":20484.561385127043},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":20849.966438574051},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":21231.828437417236},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":21596.596961304869},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":69007.462632759431},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":18412.506166401359},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":18740.949752443295},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":19084.185630245363},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":19412.057072992808},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":62027.216856882391},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!X83*$X83*12*1000*(1-$C83)","v":0},null,"BTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":19587.262451273549},{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G83","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-1.0194931008258774},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-1.0306011538157578},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-1.0427985426275101},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-1.0558835202919421},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":-3.4042895356265808},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":-0.91636929161633074},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-0.92635374236085011},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-0.93731734038416181},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-0.94907874583502505},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":-3.0599386966835604},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!X84*$X84*12*1000*(1-$C84)","v":0},null,"BTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G84","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":3401.5061676728501},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":3436.6049342455653},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":3475.3437423296118},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":3517.0283870421804},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":11349.446637924435},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":3057.4368720826865},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":3088.9853267360736},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":3123.8056252680408},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":3161.2737830374181},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":10201.426932077356},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!X85*$X85*12*1000*(1-$C85)","v":0},null,"BTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3253.9107372019794},{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31966216714976992,null,{"$f":"+G85","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":354.17413413475327},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":360.49191736573914},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":367.09423802355161},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":373.40101578064406},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":1193.1257822556659},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":318.34869715447235},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":324.02742370914353},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":329.96190614882096},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":335.63074045575905},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":1072.4386727179437},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!X86*$X86*12*1000*(1-$C86)","v":0},null,"BTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":338.66000781382854},{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.31966216714976992},null,{"$f":"+G86","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!X87*$X87*12*1000*(1-$C87)","v":0},null,"BTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G87","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!X88*$X88*12*1000*(1-$C88)","v":0},null,"BTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G88","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!X89*$X89*12*1000*(1-$C89)","v":0},null,"BTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G89","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!X90*$X90*12*1000*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31966216714976992,null,{"$f":"+G90","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!X91*$X91*12*1000*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G91","v":1},0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":3308361.6121101198},3367294.8122367831,3428889.0091357199,3487742.5605096114,11144711.408798898,0,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":2973714.0785397058},{"$f":"+SUM(AA93:AA102)","v":3026686.065117158},{"$f":"+SUM(AB93:AB102)","v":3082049.8832089454},{"$f":"+SUM(AC93:AC102)","v":3134950.2776676323},{"$f":"+SUM(AD93:AD102)","v":10017401.08949863},0,0,0,0,0,null,"BTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G92","v":1},0,null,{"$f":"+J92","v":8.1200000000000005E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":3288441.3137946185},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":3347036.159916379},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":3408275.3505159728},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":3466786.3464822508},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":11077677.124629756},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":2955808.7590810708},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":3008476.6168522206},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":3063521.338256855},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":3116113.8274869928},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":9957147.4600740466},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!X93*$X93*12*1000*(1-$C93)","v":0},null,"BTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3144395.5201149648},{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31966216714976992,null,{"$f":"+G93","v":1},0,null,{"$f":"+J93","v":8.1200000000000005E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":17009.446848710541},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":17312.86256350196},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":17629.943376254017},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":17932.830545888712},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":57300.65417307544},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":15288.906562400221},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":15561.631157989381},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":15846.638598972897},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":16118.888112827357},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":51504.575981139082},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!X94*$X94*12*1000*(1-$C94)","v":0},null,"BTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":16264.370679597781},{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G94","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!X95*$X95*12*1000*(1-$C95)","v":0},null,"BTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G95","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":2446.6560053445032},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":2473.3139440135924},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":2502.5861524881971},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":2533.9884632606245},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":8169.8693493118426},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":2199.1717537177419},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":2223.1331874482453},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":2249.4444522544409},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":2277.6703551608311},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":7343.4703797034599},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!X96*$X96*12*1000*(1-$C96)","v":0},null,"BTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3090.3480898279545},{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31966216714976992,null,{"$f":"+G96","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":464.19546144629783},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":472.47581288808135},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":481.12909100466914},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":489.39501821119654},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":1563.7606467527125},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":417.24114251726621},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":424.68391950015564},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":432.46190086308309},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":439.89171265157046},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":1405.583063741617},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!X97*$X97*12*1000*(1-$C97)","v":0},null,"BTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":443.86199738893146},{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G97","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!X98*$X98*12*1000*(1-$C98)","v":0},null,"BTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G98","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!X99*$X99*12*1000*(1-$C99)","v":0},null,"BTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G99","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!X100*$X100*12*1000*(1-$C100)","v":0},null,"BTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G100","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!X101*$X101*12*1000*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31966216714976992,null,{"$f":"+G101","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!X102*$X102*12*1000*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G102","v":1},0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":1484592.6531975849},1511034.8899318008,1538671.3517329665,1565078.8175244948,5001058.0604888853,0,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":1334423.0744155208},{"$f":"+SUM(AA104:AA113)","v":1358190.6249023811},{"$f":"+SUM(AB104:AB113)","v":1383031.6021517613},{"$f":"+SUM(AC104:AC113)","v":1406767.8988477984},{"$f":"+SUM(AD104:AD113)","v":4495190.8242536066},0,0,0,0,0,null,"BTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G103","v":1},0,null,{"$f":"+J103","v":8.1200000000000005E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1479397.9558365622},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1505747.5291921899},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1533287.1542839736},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1559602.1181149867},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":4983558.3992908895},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":1329753.8313014426},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1353438.0914997007},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1378192.0272706179},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1401845.1787683577},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":4479461.2895244928},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!X104*$X104*12*1000*(1-$C104)","v":0},null,"BTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1414594.8978306274},{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31966216714976992,null,{"$f":"+G104","v":1},0,null,{"$f":"+J104","v":8.1200000000000005E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":5194.6973610226623},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":5287.360739610971},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":5384.1974489927879},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":5476.6994095082327},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":17499.661197995531},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":4669.2431140782974},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":4752.533402680504},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":4839.5748811434642},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":4922.7200794405308},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":15729.534729114192},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!X105*$X105*12*1000*(1-$C105)","v":0},null,"BTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":4967.1505604784497},{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G105","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!X106*$X106*12*1000*(1-$C106)","v":0},null,"BTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G106","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!X107*$X107*12*1000*(1-$C107)","v":0},null,"BTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31966216714976992,null,{"$f":"+G107","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!X108*$X108*12*1000*(1-$C108)","v":0},null,"BTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G108","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!X109*$X109*12*1000*(1-$C109)","v":0},null,"BTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G109","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!X110*$X110*12*1000*(1-$C110)","v":0},null,"BTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G110","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!X111*$X111*12*1000*(1-$C111)","v":0},null,"BTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G111","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,$E112*$F$4*H112/$R$80)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!X112*$X112*12*1000*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31966216714976992,null,{"$f":"+G112","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!X113*$X113*12*1000*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G113","v":1},0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.1200000000000005E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":2477281.1367983334},2521461.7384617785,2567632.90102098,2611739.1679045977,8345312.8411224904,0,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":2226699.0905808057},{"$f":"+SUM(AA115:AA124)","v":2266410.7341581061},{"$f":"+SUM(AB115:AB124)","v":2307911.5893313331},{"$f":"+SUM(AC115:AC124)","v":2347556.4172435966},{"$f":"+SUM(AD115:AD124)","v":7501167.40401778},0,0,0,0,0,null,"BTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G114","v":1},0,null,{"$f":"+J114","v":8.1200000000000005E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":2462341.9704445093},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":2506256.0862029186},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":2552148.7609869773},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":2595989.0061795982},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":8294986.4541160008},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":2213271.0514132013},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":2252743.1646789918},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":2293993.7016842733},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":2333399.4165428677},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":7455931.6338361213},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!X115*$X115*12*1000*(1-$C115)","v":0},null,"BTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2354482.3592028012},{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31966216714976992,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":8.1200000000000005E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":14939.166353824212},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":15205.652258859811},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":15484.140034002707},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":15750.161724999363},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":50326.387006489836},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.89884795774879933},0,null,7.2986454169202512E-3,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":13428.039167604469},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":13667.569479114558},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":13917.887647059759},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":14157.000700728986},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":45235.7701816591},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!X116*$X116*12*1000*(1-$C116)","v":0},null,"BTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":14284.77606496603},{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G116","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!X117*$X117*12*1000*(1-$C117)","v":0},null,"BTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G117","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!X118*$X118*12*1000*(1-$C118)","v":0},null,"BTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31966216714976992,null,{"$f":"+G118","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!X119*$X119*12*1000*(1-$C119)","v":0},null,"BTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G119","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!X120*$X120*12*1000*(1-$C120)","v":0},null,"BTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G120","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!X121*$X121*12*1000*(1-$C121)","v":0},null,"BTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G121","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!X122*$X122*12*1000*(1-$C122)","v":0},null,"BTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,{"$f":"+G122","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!X123*$X123*12*1000*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31966216714976992,null,{"$f":"+G123","v":1},0,null,8.1200000000000005E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!X124*$X124*12*1000*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G124","v":1},0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,0,null,"BTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G125","v":1},0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!X126*$X126*12*1000*(1-$C126)","v":0},null,"BTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31966216714976992,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!X127*$X127*12*1000*(1-$C127)","v":0},null,"BTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!X128*$X128*12*1000*(1-$C128)","v":0},null,"BTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!X129*$X129*12*1000*(1-$C129)","v":0},null,"BTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!X130*$X130*12*1000*(1-$C130)","v":0},null,"BTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!X131*$X131*12*1000*(1-$C131)","v":0},null,"BTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31966216714976992,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!X132*$X132*12*1000*(1-$C132)","v":0},null,"BTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!X133*$X133*12*1000*(1-$C133)","v":0},null,"BTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!X134*$X134*12*1000*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31966216714976992,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!X135*$X135*12*1000*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D14","v":0.45384379288319943},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":17739824.178798951},17948709.0605876,18175385.570564553,18409459.667496867,59299004.779237792,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R136=0,0,$E136*$F$4*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":15940433.897346761},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":16128131.115579983},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":16331815.317122815},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":16542146.751731392},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":53284173.300407901},0,0,0,0,0,null,"BTS",{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":16958800.776125789},{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.45384379288319943},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.7100000000000007E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":4758551.3033557618},4803328.2820522701,4853153.7844844349,4906594.1393571682,15857391.002035832,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":4275880.7378107458},{"$f":"+SUM(AA138:AA147)","v":4316115.8868088769},{"$f":"+SUM(AB138:AB147)","v":4360887.4764208645},{"$f":"+SUM(AC138:AC147)","v":4408907.2558568763},{"$f":"+SUM(AD138:AD147)","v":14248940.15321899},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+J137","v":8.7100000000000007E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":3701636.7115979721},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":3736606.3542734031},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":3775490.7703151451},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":3817086.2816301966},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":12335855.06562111},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":3326171.3711761488},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":3357593.9643125422},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":3392534.2465443742},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":3429910.6315559195},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":11084601.530368529},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3539491.0873443205},{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45384379288319943,null,1,0,null,{"$f":"+J138","v":8.7100000000000007E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":1480.3602907006673},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":1505.8877162503263},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":1532.6169156260883},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":1557.9381888579721},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":4982.9088019364908},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":1330.2040155715151},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":1353.1421369104005},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":1377.1601334521893},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":1399.9130129667385},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":4477.4811505011003},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1415.5150794417532},{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":1037060.3775115906},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":1046666.0964243151},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":1057384.6675497526},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":1068992.6310817194},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":3455307.8841205048},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":931869.01001181209},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":940500.39924213896},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":950131.76158130134},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":960562.30325404613},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":3104828.2309150291},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":991633.22314154508},{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":16.535124078182434},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":16.811290166470364},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":17.101006896906927},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":17.373237273513471},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":55.615988182965559},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":14.857929238537636},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":15.106083179110721},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":15.366413289710051},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":15.611030726693031},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":49.974733364364333},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":15.810824986415657},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":18357.318831420111},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":18533.132348134965},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":18728.628697013573},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":18939.915219120652},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":61189.527504098543},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":16495.29467797593},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":16653.2750341061},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":16828.941748446843},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":17018.79700321726},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":54982.936051568096},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":17553.19908338922},{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.7100000000000007E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":5192620.0992747545},5249779.7804779503,5312321.1786059495,5378172.9936459707,17340606.245274108,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":4665920.9590952871},{"$f":"+SUM(AA149:AA158)","v":4717282.8052234985},{"$f":"+SUM(AB149:AB158)","v":4773480.4886198472},{"$f":"+SUM(AC149:AC158)","v":4832652.8058923166},{"$f":"+SUM(AD149:AD158)","v":15581709.537068518},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+J148","v":8.7100000000000007E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":3930667.9547973583},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":3976451.4931430076},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":4026262.5538465874},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":4078310.5963106607},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":13137414.337016068},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":3531971.4600524604},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":3573111.0710897376},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":3617869.6838301653},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":3664638.3762378613},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":11804856.841339817},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3758489.9645697121},{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45384379288319943,null,1,0,null,{"$f":"+J149","v":8.7100000000000007E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3510.5251436064905},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":3572.5174104854814},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":3637.3388946144405},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":3699.1075686248946},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":11823.193868649572},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":3154.444679531297},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":3210.148931296781},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":3268.3954264407671},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":3323.8987648654584},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":10623.940712104843},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3356.7512643712207},{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":961211.18888143508},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":971167.68313747295},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":982152.68497172615},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":993970.41527866153},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":3207344.0183502673},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":863713.37524676463},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":872659.95988808037},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":882530.72826978809},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":893149.75960153679},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":2882015.8979740464},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":919106.51966853987},{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":276369.19832413347},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":277509.84304020408},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":278951.03406319348},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":280617.96192573721},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":914411.37235323817},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":248336.44870131015},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":249361.39525735384},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":250656.40303216976},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":252154.25065099113},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":821660.5694096447},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":264263.17911385954},{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45384379288319943,null,{"$f":"+G152","v":1},0,null,8.7100000000000007E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":32.018481784198926},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":32.581449643783671},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":33.170256676439472},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":33.730739796582085},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":107.82462563943767},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":28.770775134535711},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":29.276639897432648},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":29.805722907937326},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":30.309354964104472},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":96.887731253037913},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":30.615954826046483},{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":20829.213646435695},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":21045.662297136852},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":21284.396573152171},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":21541.18182248946},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":69505.499060241957},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":18716.459640086505},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":18910.953417132794},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":19125.472338374479},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":19356.211282099001},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":62455.399901652039},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":17150.464791997136},{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.7100000000000007E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":7788652.7761684367},7895600.9980573794,8009910.6074741678,8124692.5344937295,26101007.53192785,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":6998632.2004407272},{"$f":"+SUM(AA160:AA169)","v":7094732.4235476088},{"$f":"+SUM(AB160:AB169)","v":7197447.3520821035},{"$f":"+SUM(AC160:AC169)","v":7300586.6899821982},{"$f":"+SUM(AD160:AD169)","v":23453523.61012039},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+J159","v":8.7100000000000007E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":6919767.1297383793},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":7019789.3879834022},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":7126244.0420051357},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":7232481.96317543},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":23211139.128104631},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":6217879.5801399844},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":6307756.3556789206},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":6403413.0746179046},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":6498875.044406225},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":20856781.06076476},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":6616655.6333457837},{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45384379288319943,null,1,0,null,{"$f":"+J160","v":8.7100000000000007E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":25318.761813297398},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":25769.353494344843},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":26240.300679638389},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":26689.915077717396},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":85287.865541604231},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":22750.622834800793},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":23155.509987798345},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":23578.687940445991},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":23982.696938485511},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":76636.925440136227},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":24209.707166998884},{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":842203.7210700789},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":848664.59461084299},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":856032.67684711644},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":864110.17531977198},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":2800030.4802409392},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":756777.10266494809},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":762582.6352653642},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":769203.35634206445},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":776461.53597008833},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":2516017.088499615},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":805312.01693859592},{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":122.45166975262545},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":124.628302464347},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":126.90341956720846},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":129.0748505656766},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":412.47421508255741},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":110.03112137065241},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":111.98697332895233},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":114.03132018500678},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":115.98249805153254},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":370.6360273706303},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":117.08783741802701},{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":1240.7118769292351},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":1253.0336663251828},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":1266.6845227105316},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":1281.4060702446336},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":4137.5838255922372},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.89856774997789091},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,7.8265251023074307E-3,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":1114.863679623149},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":1125.9356421963669},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":1138.201861503821},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":1151.4301693477312},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":3717.8993885073305},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,8.7100000000000007E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45384379288319943,null,{"$f":"+G168","v":1},0,null,8.7100000000000007E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45384379288319943,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45384379288319943,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45384379288319943,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!X192*$X192*12*1000*(1-$C192)","v":0},null,"Alumbrado Público",{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,$E193*$F$4*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!X193*$X193*12*1000*(1-$C193)","v":0},null,"GRANDES CLIENTES",{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21615895286898992},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!X194*$X194*12*1000*(1-$C194)","v":0},null,"MTD_GC",{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31966216714976992},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!X195*$X195*12*1000*(1-$C195)","v":0},null,"BTD_GC",{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D15","v":2.681438808255936E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":10427.978574922092},{"$f":"+SUM(N197,N201,N205)","v":10589.983260603021},10761.25771193776,10929.450584217368,35026.832680560809,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.89879128947360409},{"$f":"IF(R196=0,0,$E196*$F$4*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":9372.5763099573433},9518.1847103012715,9672.1246952703041,9823.2949838267632,{"$f":"+SUM(AD197,AD201,AD205)","v":31481.812111137424},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":9971.1945421963774},{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.681438808255936E-4},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":10427.978574922092},{"$f":"+SUM(N198:N200)","v":10589.983260603021},10761.25771193776,10929.450584217368,35026.832680560809,0,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.89879128947360409},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":9372.5763099573433},{"$f":"+SUM(AA198:AA200)","v":9518.1847103012715},9672.1246952703041,9823.2949838267632,31481.812111137424,0,0,0,0,0,null,"BTSH_1",{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":9971.1945421963774},{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.681438808255936E-4},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.2799999999999992E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":1846.5850504102777},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":1874.3048130884433},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":1903.6826012476486},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":1932.5245918973872},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":6198.2215645089964},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.89879128947360409},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":7.4419918768414408E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":1659.6945585809337},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":1684.6088398223444},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":1711.0133399238389},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":1736.9362698909033},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":5570.9075524081418},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!X198*$X198*12*1000*(1-$C198)","v":0},null,{"$f":"+A198","v":"BTSH_1 Punta"},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1765.6977893627495},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.2799999999999992E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":3165.1820068535603},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":3215.1455231892355},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":3267.9000157433811},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":3319.6090375625367},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":10635.060609599092},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.89879128947360409},0,null,7.4419918768414408E-3,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":2844.8380173585615},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":2889.7447906325383},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":2937.1600690208047},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":2983.6356874190624},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":9558.6998389315013},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!X199*$X199*12*1000*(1-$C199)","v":0},null,"BTSH_1 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3026.5353355211187},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.2799999999999992E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":5416.2115176582538},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":5500.5329243253427},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":5589.6750949467296},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":5677.3169547574435},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":18193.550506452717},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.89879128947360409},0,null,7.4419918768414408E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":4868.0437340178478},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":4943.831079846389},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":5023.9512863256614},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":5102.7230265167982},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":16352.204719797781},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!X200*$X200*12*1000*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":5178.9614173125083},{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!X202*$X202*12*1000*(1-$C202)","v":0},null,"BTSH_2 Punta",{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!X203*$X203*12*1000*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!X204*$X204*12*1000*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!X206*$X206*12*1000*(1-$C206)","v":0},null,"BTSH_3 Punta",{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!X207*$X207*12*1000*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.681438808255936E-4,null,1,0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!X208*$X208*12*1000*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D16","v":2.1022875313913185E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":82622.603171320137},83240.564290308961,83947.084614834792,84719.049143243974,274615.55119125132,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.89879121595803491},{"$f":"IF(R209=0,0,$E209*$F$4*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":74260.46996996901},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":74815.887995519777},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":75450.902257099413},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":76144.737194264773},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":246822.0451761708},0,0,0,0,0,null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":79003.421141125873},{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.1022875313913185E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":8.8400000000000006E-3},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":82622.603171320137},83240.564290308961,83947.084614834792,84719.049143243974,274615.55119125132,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.89879121595803491},0,null,7.9453143490690291E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":74260.46996996901},{"$f":"+SUM(AA211:AA220)","v":74815.887995519777},{"$f":"+SUM(AB211:AB220)","v":75450.902257099413},{"$f":"+SUM(AC211:AC220)","v":76144.737194264773},{"$f":"+SUM(AD211:AD220)","v":246822.0451761708},0,0,0,0,0,null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.1022875313913185E-3},null,1,0,null,{"$f":"+J210","v":8.8400000000000006E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":66356.509673500448},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":66857.960764406118},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":67430.402759306817},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":68054.596259232858},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":220573.76382889945},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.89879121595803491},0,null,7.9453143490690291E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":59640.648016176579},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":60091.347851915161},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":60605.853688577408},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":61166.873323369029},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":198249.76140021696},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!X211*$X211*12*1000*(1-$C211)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":63449.844018527001},{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J211","v":8.8400000000000006E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!X212*$X212*12*1000*(1-$C212)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":16036.966897618417},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":16151.835748203886},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":16284.0254306359},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":16429.714934543441},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":53280.546748015382},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.89879121595803491},0,null,7.9453143490690291E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":14413.88497818921},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":14517.128092082627},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":14635.939017492805},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":14766.88346386219},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":47888.087398557676},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!X213*$X213*12*1000*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":15334.487133503042},{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!X214*$X214*12*1000*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!X215*$X215*12*1000*(1-$C215)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!X216*$X216*12*1000*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!X217*$X217*12*1000*(1-$C217)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":229.12660020126646},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":230.76777769896296},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":232.65642489208216},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":234.73794946767404},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":761.24061433651559},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.89879121595803491},0,null,7.9453143490690291E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":205.93697560322678},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":207.41205152198441},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":209.10955102920374},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":210.98040703354647},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":684.19637739615825},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!X218*$X218*12*1000*(1-$C218)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":219.08998909584318},{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!X219*$X219*12*1000*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1022875313913185E-3,null,1,0,null,8.8400000000000006E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!X220*$X220*12*1000*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,0,null,"X1D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!X222*$X222*12*1000*(1-$C222)","v":0},null,"X1D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!X223*$X223*12*1000*(1-$C223)","v":0},null,"X1D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!X224*$X224*12*1000*(1-$C224)","v":0},null,"X1D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!X225*$X225*12*1000*(1-$C225)","v":0},null,"X1D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1022875313913185E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!X226*$X226*12*1000*(1-$C226)","v":0},null,"X1D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!X227*$X227*12*1000*(1-$C227)","v":0},null,"X1D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!X228*$X228*12*1000*(1-$C228)","v":0},null,"X1D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!X229*$X229*12*1000*(1-$C229)","v":0},null,"X1D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!X230*$X230*12*1000*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!X231*$X231*12*1000*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,0,null,"X1D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!X233*$X233*12*1000*(1-$C233)","v":0},null,"X1D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!X234*$X234*12*1000*(1-$C234)","v":0},null,"X1D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!X235*$X235*12*1000*(1-$C235)","v":0},null,"X1D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!X236*$X236*12*1000*(1-$C236)","v":0},null,"X1D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!X237*$X237*12*1000*(1-$C237)","v":0},null,"X1D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!X238*$X238*12*1000*(1-$C238)","v":0},null,"X1D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!X239*$X239*12*1000*(1-$C239)","v":0},null,"X1D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!X240*$X240*12*1000*(1-$C240)","v":0},null,"X1D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,$E241*$F$4*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!X241*$X241*12*1000*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1022875313913185E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!X242*$X242*12*1000*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,0,null,"X1D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!X244*$X244*12*1000*(1-$C244)","v":0},null,"X1D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!X245*$X245*12*1000*(1-$C245)","v":0},null,"X1D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!X246*$X246*12*1000*(1-$C246)","v":0},null,"X1D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!X247*$X247*12*1000*(1-$C247)","v":0},null,"X1D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!X248*$X248*12*1000*(1-$C248)","v":0},null,"X1D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!X249*$X249*12*1000*(1-$C249)","v":0},null,"X1D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!X250*$X250*12*1000*(1-$C250)","v":0},null,"X1D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!X251*$X251*12*1000*(1-$C251)","v":0},null,"X1D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!X252*$X252*12*1000*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!X253*$X253*12*1000*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,0,null,"X1D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X255*$X255*12*1000*(1-$C255)","v":0},null,"X1D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1022875313913185E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X256*$X256*12*1000*(1-$C256)","v":0},null,"X1D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X257*$X257*12*1000*(1-$C257)","v":0},null,"X1D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X258*$X258*12*1000*(1-$C258)","v":0},null,"X1D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X259*$X259*12*1000*(1-$C259)","v":0},null,"X1D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X260*$X260*12*1000*(1-$C260)","v":0},null,"X1D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X261*$X261*12*1000*(1-$C261)","v":0},null,"X1D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X262*$X262*12*1000*(1-$C262)","v":0},null,"X1D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X263*$X263*12*1000*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1022875313913185E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X264*$X264*12*1000*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,$E266*$F$4*H266/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!X266*$X266*12*1000*(1-$C266)","v":0},null,"X2H Punta",{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,$E267*$F$4*H267/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!X267*$X267*12*1000*(1-$C267)","v":0},null,"X2H Fuera de Punta",{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,$E268*$F$4*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,0,null,"X2D",{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,0,null,"X2D_1 (0 - 10000)",{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!X270*$X270*12*1000*(1-$C270)","v":0},null,"X2D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!X271*$X271*12*1000*(1-$C271)","v":0},null,"X2D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!X272*$X272*12*1000*(1-$C272)","v":0},null,"X2D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!X273*$X273*12*1000*(1-$C273)","v":0},null,"X2D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!X274*$X274*12*1000*(1-$C274)","v":0},null,"X2D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!X275*$X275*12*1000*(1-$C275)","v":0},null,"X2D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!X276*$X276*12*1000*(1-$C276)","v":0},null,"X2D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!X277*$X277*12*1000*(1-$C277)","v":0},null,"X2D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!X278*$X278*12*1000*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!X279*$X279*12*1000*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!X281*$X281*12*1000*(1-$C281)","v":0},null,"X2D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!X282*$X282*12*1000*(1-$C282)","v":0},null,"X2D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!X283*$X283*12*1000*(1-$C283)","v":0},null,"X2D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!X284*$X284*12*1000*(1-$C284)","v":0},null,"X2D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!X285*$X285*12*1000*(1-$C285)","v":0},null,"X2D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!X286*$X286*12*1000*(1-$C286)","v":0},null,"X2D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!X287*$X287*12*1000*(1-$C287)","v":0},null,"X2D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!X288*$X288*12*1000*(1-$C288)","v":0},null,"X2D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!X289*$X289*12*1000*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!X290*$X290*12*1000*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,0,null,"X2D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!X292*$X292*12*1000*(1-$C292)","v":0},null,"X2D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!X293*$X293*12*1000*(1-$C293)","v":0},null,"X2D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!X294*$X294*12*1000*(1-$C294)","v":0},null,"X2D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!X295*$X295*12*1000*(1-$C295)","v":0},null,"X2D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!X296*$X296*12*1000*(1-$C296)","v":0},null,"X2D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!X297*$X297*12*1000*(1-$C297)","v":0},null,"X2D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!X298*$X298*12*1000*(1-$C298)","v":0},null,"X2D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!X299*$X299*12*1000*(1-$C299)","v":0},null,"X2D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,$E300*$F$4*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!X300*$X300*12*1000*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!X301*$X301*12*1000*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,0,null,"X2D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!X303*$X303*12*1000*(1-$C303)","v":0},null,"X2D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!X304*$X304*12*1000*(1-$C304)","v":0},null,"X2D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!X305*$X305*12*1000*(1-$C305)","v":0},null,"X2D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!X306*$X306*12*1000*(1-$C306)","v":0},null,"X2D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!X307*$X307*12*1000*(1-$C307)","v":0},null,"X2D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!X308*$X308*12*1000*(1-$C308)","v":0},null,"X2D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!X309*$X309*12*1000*(1-$C309)","v":0},null,"X2D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!X310*$X310*12*1000*(1-$C310)","v":0},null,"X2D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!X311*$X311*12*1000*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!X312*$X312*12*1000*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,0,null,"X2D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X314*$X314*12*1000*(1-$C314)","v":0},null,"X2D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X315*$X315*12*1000*(1-$C315)","v":0},null,"X2D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X316*$X316*12*1000*(1-$C316)","v":0},null,"X2D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X317*$X317*12*1000*(1-$C317)","v":0},null,"X2D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X318*$X318*12*1000*(1-$C318)","v":0},null,"X2D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X319*$X319*12*1000*(1-$C319)","v":0},null,"X2D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X320*$X320*12*1000*(1-$C320)","v":0},null,"X2D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X321*$X321*12*1000*(1-$C321)","v":0},null,"X2D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X322*$X322*12*1000*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X323*$X323*12*1000*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!D19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,12,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,13,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,0,null,"X3D",{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,0,null,"X3D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!X326*$X326*12*1000*(1-$C326)","v":0},null,"X3D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!X327*$X327*12*1000*(1-$C327)","v":0},null,"X3D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!X328*$X328*12*1000*(1-$C328)","v":0},null,"X3D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!X329*$X329*12*1000*(1-$C329)","v":0},null,"X3D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!X330*$X330*12*1000*(1-$C330)","v":0},null,"X3D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!X331*$X331*12*1000*(1-$C331)","v":0},null,"X3D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!X332*$X332*12*1000*(1-$C332)","v":0},null,"X3D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!X333*$X333*12*1000*(1-$C333)","v":0},null,"X3D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!X334*$X334*12*1000*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!X335*$X335*12*1000*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,0,null,"X3D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!X337*$X337*12*1000*(1-$C337)","v":0},null,"X3D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!X338*$X338*12*1000*(1-$C338)","v":0},null,"X3D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!X339*$X339*12*1000*(1-$C339)","v":0},null,"X3D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!X340*$X340*12*1000*(1-$C340)","v":0},null,"X3D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!X341*$X341*12*1000*(1-$C341)","v":0},null,"X3D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!X342*$X342*12*1000*(1-$C342)","v":0},null,"X3D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!X343*$X343*12*1000*(1-$C343)","v":0},null,"X3D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!X344*$X344*12*1000*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!X345*$X345*12*1000*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!X346*$X346*12*1000*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,0,null,"X3D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!X348*$X348*12*1000*(1-$C348)","v":0},null,"X3D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!X349*$X349*12*1000*(1-$C349)","v":0},null,"X3D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!X350*$X350*12*1000*(1-$C350)","v":0},null,"X3D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!X351*$X351*12*1000*(1-$C351)","v":0},null,"X3D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!X352*$X352*12*1000*(1-$C352)","v":0},null,"X3D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!X353*$X353*12*1000*(1-$C353)","v":0},null,"X3D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!X354*$X354*12*1000*(1-$C354)","v":0},null,"X3D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!X355*$X355*12*1000*(1-$C355)","v":0},null,"X3D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,$E356*$F$4*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!X356*$X356*12*1000*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!X357*$X357*12*1000*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,0,null,"X3D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!X359*$X359*12*1000*(1-$C359)","v":0},null,"X3D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!X360*$X360*12*1000*(1-$C360)","v":0},null,"X3D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!X361*$X361*12*1000*(1-$C361)","v":0},null,"X3D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!X362*$X362*12*1000*(1-$C362)","v":0},null,"X3D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!X363*$X363*12*1000*(1-$C363)","v":0},null,"X3D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!X364*$X364*12*1000*(1-$C364)","v":0},null,"X3D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!X365*$X365*12*1000*(1-$C365)","v":0},null,"X3D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!X366*$X366*12*1000*(1-$C366)","v":0},null,"X3D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!X367*$X367*12*1000*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!X368*$X368*12*1000*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,14,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,15,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,0,null,"X3D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X370*$X370*12*1000*(1-$C370)","v":0},null,"X3D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X371*$X371*12*1000*(1-$C371)","v":0},null,"X3D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X372*$X372*12*1000*(1-$C372)","v":0},null,"X3D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X373*$X373*12*1000*(1-$C373)","v":0},null,"X3D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X374*$X374*12*1000*(1-$C374)","v":0},null,"X3D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X375*$X375*12*1000*(1-$C375)","v":0},null,"X3D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X376*$X376*12*1000*(1-$C376)","v":0},null,"X3D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X377*$X377*12*1000*(1-$C377)","v":0},null,"X3D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X378*$X378*12*1000*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X379*$X379*12*1000*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMV!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMV!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CSERAP","index":7,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo por el Servicio de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Servicio de AP - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Servicio AP","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0015935598124361,1.0016290642532131]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Servicio de AP",{"$f":"+Costos!E26","v":5937017.3926588455},{"$f":"+Costos!F26","v":6646230.5675014406},{"$f":"+Costos!G26","v":6781716.4002296552},{"$f":"+Costos!H26","v":6909261.0955454838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":1},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0109028608351007},null,null,"Factor de ajuste Ene-Jun 23",1.0092944896974057,1.0088635603561682]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":21461363.100081284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5727089.4029948376,{"$f":"+SUM(Z10,AE10)","v":6393224.8435477661},{"$f":"IF($AK$3=1,0,+Z4-AA4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0109028608351007,1.0105070639187137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Clientes",null,"Energía","Cliente",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":6393224.8435477661},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":6489615.8136937395},6591723.2032512119,6692134.2391577698,21461363.100081287,0,0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":6290960.9041852914},{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!E8","v":2.8022239224274074E-7},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M12:M14)","v":1.7751727695395416},{"$f":"+SUM(N12:N14)","v":1.8068384268380291},{"$f":"+SUM(O12:O14)","v":1.8399302275031157},{"$f":"+SUM(P12:P14)","v":1.8715407237503339},{"$f":"+SUM(Q12:Q14)","v":5.9801216270920037},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":0},null,null,{"$f":"IF(R11=0,0,$E11*$F$4*H11/R11)","v":0},null,{"$f":"+J11*T11","v":0},{"$f":"+U11*K11","v":0},null,{"$f":"+SUM(Z12:Z14)","v":1.7852159114489567},{"$f":"+SUM(AA12:AA14)","v":1.8170607190224826},{"$f":"+SUM(AB12:AB14)","v":1.8503397384506217},{"$f":"+SUM(AC12:AC14)","v":1.8821290728960616},{"$f":"+SUM(AD12:AD14)","v":6.0139545086948587},{"$f":"+$X11*Clientes!T11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":0},{"$f":"+SUM(AI12:AI14)","v":0},null,{"$f":"+A11","v":"ATH"},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1.756027050980034},{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8022239224274074E-7},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.40965525450912499},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.416962713885699},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.42459928326994983},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.4318940131731539},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":1.3800280677904624},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.0056575574398992},{"$f":"IF(R12=0,0,$E12*$F$4*H12/R12)","v":0},null,{"$f":"+J12*T12","v":1.337524551395066E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0.41197290264206687},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.41932170438980354},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.42700147810398958},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.43433747836062964},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1.3878356558526599},{"$f":"+$X12*Clientes!T12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!X12*12*(1-$C12)","v":0},null,"ATH Punta",{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0.40523701176462323},{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.8022239224274074E-7},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0.68275875751520831},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0.69493785647616502},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0.70766547211658304},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0.71982335528858987},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":2.3000467796507706},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.0056575574398992},{"$f":"IF(R13=0,0,$E13*$F$4*H13/R13)","v":0},null,{"$f":"+J13*T13","v":1.337524551395066E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0.68662150440344494},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0.69886950731633946},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0.71166913017331601},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0.72389579726771602},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":2.3130594264210997},{"$f":"+$X13*Clientes!T13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0.67539501960770543},{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.8022239224274074E-7},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0.68275875751520831},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0.69493785647616502},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0.70766547211658304},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0.71982335528858987},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":2.3000467796507706},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.0056575574398992},0,null,1.337524551395066E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0.68662150440344494},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0.69886950731633946},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0.71166913017331601},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0.72389579726771602},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":2.3130594264210997},{"$f":"+$X14*Clientes!T14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!X14*12*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0.67539501960770543},{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E9","v":4.9577807858331046E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},{"$f":"VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":31.40690284569958},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":31.967141397903589},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":32.552611717362815},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":33.111874343275133},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":105.80215186393544},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":1.0056575574398992},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,1.337524551395066E-3,{"$f":"+U15*K15","v":0},null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":31.584589202558458},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":32.147997336551612},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":32.736779987972533},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":33.299206674314938},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":106.4007336153706},{"$f":"+$X15*Clientes!T15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!X15*12*(1-$C15)","v":0},null,"ATD",{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":31.068170901954446},{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E10","v":2.8529724132182535E-3},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M17:M19)","v":18073.212849476542},{"$f":"+SUM(N17:N19)","v":18395.604097356369},{"$f":"+SUM(O17:O19)","v":18732.515054562919},{"$f":"+SUM(P17:P19)","v":19054.344702221231},{"$f":"+SUM(Q17:Q19)","v":60884.220897679945},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":0},null,null,0,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":18175.463089295976},{"$f":"+SUM(AA17:AA19)","v":18499.678284178808},{"$f":"+SUM(AB17:AB19)","v":18838.495334477881},{"$f":"+SUM(AC17:AC19)","v":19162.145751853688},{"$f":"+SUM(AD17:AD19)","v":61228.676874592078},{"$f":"+$X16*Clientes!T16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":0},{"$f":"+SUM(AI17:AI19)","v":0},null,"MTH",{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":17878.288359522863},{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8529724132182535E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":4545.6903730299637},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":4626.7767191069925},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":4711.5149948910057},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":4792.4600898943218},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":15313.31585086873},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.0056575574398992},0,null,1.337524551395066E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":4571.4078774193777},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":4652.9529741569286},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":4738.1706616035472},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":4819.5737081313237},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":15399.951814890335},{"$f":"+$X17*Clientes!T17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!X17*12*(1-$C17)","v":0},null,"MTH Punta",{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":4496.6638726047295},{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8529724132182535E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":5276.4457056809761},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":5370.5673170177179},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":5468.9279343664393},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":5562.8855874129886},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":17775.051319035385},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.0056575574398992},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R18)","v":0},null,{"$f":"+J18*T18","v":1.337524551395066E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":5306.2975003393758},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":5400.9516100985911},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":5499.8687082897868},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":5594.3579321553652},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":17875.614692869985},{"$f":"+$X18*Clientes!T18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!X18*12*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":5219.5378113008173},{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8529724132182535E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":8251.0767707655996},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":8398.2600612316583},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":8552.0721253054726},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":8698.9990249139209},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":27795.85372777583},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.0056575574398992},0,null,1.337524551395066E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":8297.7577115372242},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":8445.7736999232875},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":8600.4559645845475},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":8748.2141115669983},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":27953.110366831759},{"$f":"+$X19*Clientes!T19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!X19*12*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":8162.0866756173145},{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E11","v":0.21834727674435839},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1383204.554669207},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":1407876.0866250726},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":1433658.9422851049},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":1458288.0926839637},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":4659667.6107480563},{"$f":"+K20*Clientes!X20*12*(1-$C20)","v":0},null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.0056576089924836},0,null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":1391030.185196148},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":1415841.2990330651},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":1441770.0240091321},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":1466538.5165107644},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":4686030.188124611},{"$f":"+$X20*Clientes!T20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!U20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!V20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!W20*12*(1-$C20)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0},null,"MTD",{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1368286.3598098524},{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21834727674435839},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M22:M31)","v":1383204.554669207},{"$f":"+SUM(N22:N31)","v":1407876.0866250726},{"$f":"+SUM(O22:O31)","v":1433658.9422851049},{"$f":"+SUM(P22:P31)","v":1458288.0926839637},{"$f":"+SUM(Q22:Q31)","v":4659667.6107480563},{"$f":"+K21*Clientes!X21*12*(1-$C21)","v":0},null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.0056576089924836},0,null,{"$f":"+W22","v":1.3475811960499281E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":1391030.185196148},{"$f":"+SUM(AA22:AA31)","v":1415841.2990330651},{"$f":"+SUM(AB22:AB31)","v":1441770.0240091321},{"$f":"+SUM(AC22:AC31)","v":1466538.5165107644},{"$f":"+SUM(AD22:AD31)","v":4686030.188124611},{"$f":"+$X21*Clientes!T21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!U21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!V21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!W21*12*(1-$C21)","v":0},{"$f":"+SUM(AI22:AI31)","v":0},null,"MTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.21834727674435839},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.34E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1372299.0497711268},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1396776.4454580571},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":1422356.3903334895},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":1446791.6465184293},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":4622931.3434552969},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.0056576089924836},0,null,1.3475811960499281E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":1380062.9812154889},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":1404678.8604363699},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":1430403.526637957},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":1454977.0279480224},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":4649086.0813956652},{"$f":"+$X22*Clientes!T22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!X22*12*(1-$C22)","v":0},null,"MTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1357498.4332444035},{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21834727674435839,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.34E-3},{"$f":"+K22","v":0},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":10856.220859144558},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":11049.874893941143},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":11252.250630439263},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":11445.567323110237},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":36571.94514373807},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.0056576089924836},0,null,1.3475811960499281E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":10917.641111901641},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":11112.390765506925},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":11315.911464791716},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":11510.321867721543},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":36778.854909455898},{"$f":"+$X23*Clientes!T23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!X23*12*(1-$C23)","v":0},null,"MTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":10739.133580229756},{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":51.891979113696472},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":52.457376616904433},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":53.07822107867505},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":53.744243621756326},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":173.27760368030334},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.0056576089924836},0,null,1.3475811960499281E-3,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":52.185563641367892},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":52.754159942574333},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":53.378516899554789},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":54.048307537765005},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":174.25794060908106},{"$f":"+$X24*Clientes!T24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!X24*12*(1-$C24)","v":0},null,"MTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":51.332305013319093},{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-2.6079401782245548},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-2.6911035427077521},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-2.7768999025313352},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-2.8654011978020888},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":-8.9554546590283692},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.0056576089924836},0,null,1.3475811960499281E-3,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":-2.6226948840287374},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-2.7063287543106798},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-2.7926105163911235},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-2.8816125173858471},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":-9.0061211198390687},{"$f":"+$X25*Clientes!T25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!X25*12*(1-$C25)","v":0},null,"MTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":-2.539319794313045},{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X26*Clientes!T26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!X26*12*(1-$C26)","v":0},null,"MTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X27*Clientes!T27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!X27*12*(1-$C27)","v":0},null,"MTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X28*Clientes!T28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!X28*12*(1-$C28)","v":0},null,"MTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X29*Clientes!T29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!X29*12*(1-$C29)","v":0},null,"MTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X30*Clientes!T30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!X30*12*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X31*Clientes!T31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!X31*12*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!X32*12*(1-$C32)","v":0},null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+$X32*Clientes!T32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!U32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!V32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!W32*12*(1-$C32)","v":0},{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+J32","v":1.34E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X33*Clientes!T33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!X33*12*(1-$C33)","v":0},null,"MTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21834727674435839,null,1,0,null,{"$f":"+J33","v":1.34E-3},{"$f":"+K33","v":0},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X34*Clientes!T34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!X34*12*(1-$C34)","v":0},null,"MTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X35*Clientes!T35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!X35*12*(1-$C35)","v":0},null,"MTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X36*Clientes!T36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!X36*12*(1-$C36)","v":0},null,"MTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X37*Clientes!T37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!X37*12*(1-$C37)","v":0},null,"MTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X38*Clientes!T38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!X38*12*(1-$C38)","v":0},null,"MTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X39*Clientes!T39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!X39*12*(1-$C39)","v":0},null,"MTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X40*Clientes!T40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!X40*12*(1-$C40)","v":0},null,"MTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X41*Clientes!T41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!X41*12*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X42*Clientes!T42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!X42*12*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!X43*12*(1-$C43)","v":0},null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+$X43*Clientes!T43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!U43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!V43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!W43*12*(1-$C43)","v":0},{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+J43","v":1.34E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X44*Clientes!T44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!X44*12*(1-$C44)","v":0},null,"MTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21834727674435839,null,1,0,null,{"$f":"+J44","v":1.34E-3},{"$f":"+K44","v":0},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X45*Clientes!T45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!X45*12*(1-$C45)","v":0},null,"MTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X46*Clientes!T46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!X46*12*(1-$C46)","v":0},null,"MTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X47*Clientes!T47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!X47*12*(1-$C47)","v":0},null,"MTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X48*Clientes!T48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!X48*12*(1-$C48)","v":0},null,"MTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X49*Clientes!T49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!X49*12*(1-$C49)","v":0},null,"MTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X50*Clientes!T50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!X50*12*(1-$C50)","v":0},null,"MTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X51*Clientes!T51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!X51*12*(1-$C51)","v":0},null,"MTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X52*Clientes!T52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!X52*12*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X53*Clientes!T53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!X53*12*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!X54*12*(1-$C54)","v":0},null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+$X54*Clientes!T54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!U54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!V54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!W54*12*(1-$C54)","v":0},{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+J54","v":1.34E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X55*Clientes!T55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!X55*12*(1-$C55)","v":0},null,"MTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21834727674435839,null,1,0,null,{"$f":"+J55","v":1.34E-3},{"$f":"+K55","v":0},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X56*Clientes!T56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!X56*12*(1-$C56)","v":0},null,"MTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X57*Clientes!T57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!X57*12*(1-$C57)","v":0},null,"MTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X58*Clientes!T58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!X58*12*(1-$C58)","v":0},null,"MTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X59*Clientes!T59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!X59*12*(1-$C59)","v":0},null,"MTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X60*Clientes!T60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!X60*12*(1-$C60)","v":0},null,"MTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X61*Clientes!T61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!X61*12*(1-$C61)","v":0},null,"MTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X62*Clientes!T62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!X62*12*(1-$C62)","v":0},null,"MTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X63*Clientes!T63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!X63*12*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21834727674435839,null,1,0,null,1.34E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X64*Clientes!T64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!X64*12*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+$X65*Clientes!T65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X66*Clientes!T66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!X66*12*(1-$C66)","v":0},null,"MTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21834727674435839,null,1,0,null,{"$f":"+J66","v":0},{"$f":"+K66","v":0},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X67*Clientes!T67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!X67*12*(1-$C67)","v":0},null,"MTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X68*Clientes!T68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!X68*12*(1-$C68)","v":0},null,"MTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X69*Clientes!T69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!X69*12*(1-$C69)","v":0},null,"MTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X70*Clientes!T70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!X70*12*(1-$C70)","v":0},null,"MTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X71*Clientes!T71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!X71*12*(1-$C71)","v":0},null,"MTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X72*Clientes!T72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!X72*12*(1-$C72)","v":0},null,"MTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X73*Clientes!T73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!X73*12*(1-$C73)","v":0},null,"MTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X74*Clientes!T74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!X74*12*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21834727674435839,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X75*Clientes!T75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!X75*12*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E12","v":5.1368836052134463E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M77:M79)","v":32551.556192045922},{"$f":"+SUM(N77:N79)","v":33124.252992092195},{"$f":"+SUM(O77:O79)","v":33723.405145747456},{"$f":"+SUM(P77:P79)","v":34297.349479287615},{"$f":"+SUM(Q77:Q79)","v":109624.31875426558},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":0},null,null,0,null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":32735.718378098412},{"$f":"+SUM(AA77:AA79)","v":33311.655241200955},{"$f":"+SUM(AB77:AB79)","v":33914.197130503388},{"$f":"+SUM(AC77:AC79)","v":34491.388585087887},{"$f":"+SUM(AD77:AD79)","v":110244.52425434039},{"$f":"+$X76*Clientes!T76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":0},{"$f":"+SUM(AI77:AI79)","v":0},null,"BTH",{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":32200.478740330909},{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.1368836052134463E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":8088.1653643229347},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":8230.6323875326216},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":8379.6664356706351},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":8522.395862205185},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":27239.33826329506},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.0056575539727188},0,null,1.3375245467837161E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":8133.9245964118663},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":8277.1976344946943},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":8427.0748508038232},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":8570.6117767724882},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":27393.446289700798},{"$f":"+$X77*Clientes!T77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":8000.9322873035553},{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1368836052134463E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":9667.9433523978641},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":9837.8264342663824},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":10015.574889168489},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":10185.888139567562},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":32557.969593247217},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.0056575539727188},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R78)","v":0},null,{"$f":"+J78*T78","v":1.3375245467837161E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":9722.6402637192441},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":9893.484468292485},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":10072.238544671765},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":10243.515351477241},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":32742.168063463152},{"$f":"+$X78*Clientes!T78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":9563.67193164948},{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1368836052134463E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.33E-3},null,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":14795.447475325122},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":15055.794170293197},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":15328.163820908332},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":15589.065477514869},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":49827.01089772331},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.0056575539727188},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R79)","v":0},null,{"$f":"+J79*T79","v":1.3375245467837161E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":14879.153517967299},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":15140.973138413776},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":15414.883735027797},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":15677.261456838156},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":50108.909901176427},{"$f":"+$X79*Clientes!T79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!X79*12*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":14635.874521377877},{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E13","v":0.3228983243532601},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":2045443.6499940339},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":2081888.3087174052},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":2119977.8384671658},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":2156370.7946262481},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":6890418.5689762868},{"$f":"+K80*Clientes!X80*12*(1-$C80)","v":0},null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":2057145.4935185141},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":2093798.6496471723},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":2132106.0869971025},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":2168707.2447746303},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":6929838.1833531344},{"$f":"+$X80*Clientes!T80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!U80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!V80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!W80*12*(1-$C80)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0},null,"BTD",{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2023511.5822587116},{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.3228983243532601},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M82:M91)","v":845675.73880904738},{"$f":"+SUM(N82:N91)","v":860740.46014047356},{"$f":"+SUM(O82:O91)","v":876485.35436222085},{"$f":"+SUM(P82:P91)","v":891529.52226690541},{"$f":"+SUM(Q82:Q91)","v":2848786.7591302576},{"$f":"+K81*Clientes!X81*12*(1-$C81)","v":0},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":850513.79199522128},{"$f":"+SUM(AA82:AA91)","v":865664.69756924966},{"$f":"+SUM(AB82:AB91)","v":881499.66725628451},{"$f":"+SUM(AC82:AC91)","v":896629.90181881934},{"$f":"+SUM(AD82:AD91)","v":2865084.4737556647},{"$f":"+$X81*Clientes!T81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!U81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!V81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!W81*12*(1-$C81)","v":0},{"$f":"+SUM(AI82:AI91)","v":0},null,"BTD_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+J81","v":1.34E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":841675.67012188758},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":856673.25770164328},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":872347.65489796421},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":887323.70940434199},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":2835329.5565165924},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":846490.83918809833},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":861574.22694284469},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":877338.29629578174},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":892400.02778790705},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":2851550.2834042716},{"$f":"+$X82*Clientes!T82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!X82*12*(1-$C82)","v":0},null,"BTD_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":832597.97009087831},{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.3228983243532601,null,1,0,null,{"$f":"+J82","v":1.34E-3},{"$f":"+K82","v":0},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":3380.4571743928873},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":3440.7580083361117},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":3503.7746436131888},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":3563.9704345010496},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":11387.931025603157},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":3399.7965391786479},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":3460.4423500774597},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":3523.819499224207},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":3584.3596661235038},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":11453.080601798802},{"$f":"+$X83*Clientes!T83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!X83*12*(1-$C83)","v":0},null,"BTD_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":3343.9980292471546},{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,{"$f":"+G83","v":1},0,null,1.34E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-0.16824147230377778},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-0.17007457464447234},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-0.17208744422670735},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-0.17424678783142886},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":-0.56179162287433715},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":-0.1692039702847086},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-0.17104755967878896},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-0.17307194475052992},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-0.17524364181264346},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":-0.56500559440772968},{"$f":"+$X84*Clientes!T84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!X84*12*(1-$C84)","v":0},null,"BTD_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":561.33229860611073},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":567.1244595922484},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":573.51731708395073},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":580.39631017691147},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":1872.9382382781703},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":564.54364237671257},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":570.36893992054956},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":576.79837051366303},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":583.71671785663216},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":1883.653190115348},{"$f":"+$X85*Clientes!T85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!X85*12*(1-$C85)","v":0},null,"BTD_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":555.5177054281055},{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":58.447455633075045},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":59.490045476612124},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":60.579591003886591},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":61.620364673160466},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":196.89514140672316},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":58.781829537838568},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":59.830383966716006},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":60.926162709592873},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":61.972890573998086},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":198.02156507304056},{"$f":"+$X86*Clientes!T86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!X86*12*(1-$C86)","v":0},null,"BTD_1 Político",{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":57.817084012198713},{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.3228983243532601},null,1,0,null,1.34E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X87*Clientes!T87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!X87*12*(1-$C87)","v":0},null,"BTD_1 x1",{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X88*Clientes!T88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!X88*12*(1-$C88)","v":0},null,"BTD_1 x2",{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X89*Clientes!T89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!X89*12*(1-$C89)","v":0},null,"BTD_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X90*Clientes!T90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!X90*12*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X91*Clientes!T91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!X91*12*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M93:M102)","v":545961.15273738431},{"$f":"+SUM(N93:N102)","v":555686.58231493691},{"$f":"+SUM(O93:O102)","v":565851.14190170728},{"$f":"+SUM(P93:P102)","v":575563.42747326102},{"$f":"+SUM(Q93:Q102)","v":1839151.8827328226},{"$f":"+K92*Clientes!X92*12*(1-$C92)","v":0},null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":549084.55923151877},{"$f":"+SUM(AA93:AA102)","v":558865.62732794508},{"$f":"+SUM(AB93:AB102)","v":569088.33766640211},{"$f":"+SUM(AC93:AC102)","v":578856.18656086805},{"$f":"+SUM(AD93:AD102)","v":1849673.5451357716},{"$f":"+$X92*Clientes!T92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!U92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!V92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!W92*12*(1-$C92)","v":0},{"$f":"+SUM(AI93:AI102)","v":0},null,"BTD_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+J92","v":1.34E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":542673.81286758475},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":552343.40570048604},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":562449.3805038674},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":572105.13599583937},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":1828089.5747541713},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":545778.4127146781},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":555503.32462824753},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":565667.11502376792},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":575378.11043392506},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":1838547.9504481533},{"$f":"+$X93*Clientes!T93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!X93*12*(1-$C93)","v":0},null,"BTD_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":536820.92883553274},{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.3228983243532601,null,1,0,null,{"$f":"+J93","v":1.34E-3},{"$f":"+K93","v":0},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":2806.9776819300641},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2857.0487481641167},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":2909.3748921404422},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":2959.3587354052806},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":9456.0192847193466},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":2823.0362096781892},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":2873.3937290649237},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":2926.0192273397893},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":2976.2890247606565},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":9510.1165256942204},{"$f":"+$X94*Clientes!T94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!X94*12*(1-$C94)","v":0},null,"BTD_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2776.7036682547687},{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X95*Clientes!T95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!X95*12*(1-$C95)","v":0},null,"BTD_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":403.75850334502877},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":408.1577198249031},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":412.98835521356938},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":418.17050994695023},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":1348.22967094555},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000,AL96)","v":406.06837818701513},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":410.49276228413368},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":415.35103340817807},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":420.5628348951177},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":1355.9428008792504},{"$f":"+$X96*Clientes!T96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!X96*12*(1-$C96)","v":0},null,"BTD_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":527.59378436778275},{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":76.603684524389038},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":77.970146461826204},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":79.39815048599219},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":80.762232069335397},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":258.05902298628502},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":77.041928975516129},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":78.416208348439298},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":79.852381886169312},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":81.224267287155172},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":259.53536104481555},{"$f":"+$X97*Clientes!T97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!X97*12*(1-$C97)","v":0},null,"BTD_2 Político",{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":75.777493063089366},{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X98*Clientes!T98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!X98*12*(1-$C98)","v":0},null,"BTD_2 x1",{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X99*Clientes!T99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!X99*12*(1-$C99)","v":0},null,"BTD_2 x2",{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X100*Clientes!T100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!X100*12*(1-$C100)","v":0},null,"BTD_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X101*Clientes!T101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!X101*12*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X102*Clientes!T102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!X102*12*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M104:M113)","v":244994.35409910884},{"$f":"+SUM(N104:N113)","v":249357.97444687353},{"$f":"+SUM(O104:O113)","v":253918.67134509538},{"$f":"+SUM(P104:P113)","v":258276.55363088954},{"$f":"+SUM(Q104:Q113)","v":825297.7587506288},{"$f":"+K103*Clientes!X103*12*(1-$C103)","v":0},null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":246395.95007857142},{"$f":"+SUM(AA104:AA113)","v":250784.53440053796},{"$f":"+SUM(AB104:AB113)","v":255371.32273445677},{"$f":"+SUM(AC104:AC113)","v":259754.13616739187},{"$f":"+SUM(AD104:AD113)","v":830019.2309036419},{"$f":"+$X103*Clientes!T103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!U103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!V103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!W103*12*(1-$C103)","v":0},{"$f":"+SUM(AI104:AI113)","v":0},null,"BTD_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+J103","v":1.34E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":244137.10108632923},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":248485.42969427764},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":253030.14615031087},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":257372.76333424656},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":822409.88362682168},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":245533.7927798114},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":249906.99787896176},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":254477.71434767282},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":258845.17534814353},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":827114.83444334276},{"$f":"+$X104*Clientes!T104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!X104*12*(1-$C104)","v":0},null,"BTD_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":241504.01631143352},{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.3228983243532601,null,1,0,null,{"$f":"+J104","v":1.34E-3},{"$f":"+K104","v":0},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":857.2530127796017},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":872.54475259589913},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":888.52519478452416},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":903.79029664298434},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":2887.8751238071436},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":862.15729876003718},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":877.53652157619536},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":893.60838678395044},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":908.96081924833231},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":2904.3964602991705},{"$f":"+$X105*Clientes!T105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!X105*12*(1-$C105)","v":0},null,"BTD_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":848.00730712289226},{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X106*Clientes!T106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!X106*12*(1-$C106)","v":0},null,"BTD_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X107*Clientes!T107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!X107*12*(1-$C107)","v":0},null,"BTD_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X108*Clientes!T108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!X108*12*(1-$C108)","v":0},null,"BTD_3 Político",{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X109*Clientes!T109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!X109*12*(1-$C109)","v":0},null,"BTD_3 x1",{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X110*Clientes!T110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!X110*12*(1-$C110)","v":0},null,"BTD_3 x2",{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X111*Clientes!T111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!X111*12*(1-$C111)","v":0},null,"BTD_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X112*Clientes!T112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!X112*12*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X113*Clientes!T113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!X113*12*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.34E-3},null,null,{"$f":"+SUM(M115:M124)","v":408812.40434849338},{"$f":"+SUM(N115:N124)","v":416103.29181512096},{"$f":"+SUM(O115:O124)","v":423722.67085814197},{"$f":"+SUM(P115:P124)","v":431001.29125519231},{"$f":"+SUM(Q115:Q124)","v":1377182.1683625784},{"$f":"+K114*Clientes!X114*12*(1-$C114)","v":0},null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":411151.19221320265},{"$f":"+SUM(AA115:AA124)","v":418483.79034943948},{"$f":"+SUM(AB115:AB124)","v":426146.75933995924},{"$f":"+SUM(AC115:AC124)","v":433467.02022755082},{"$f":"+SUM(AD115:AD124)","v":1385060.9335580559},{"$f":"+$X114*Clientes!T114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!U114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!V114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!W114*12*(1-$C114)","v":0},{"$f":"+SUM(AI115:AI124)","v":0},null,"BTD_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+J114","v":1.34E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":406347.07394034998},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":413593.98466895445},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":421167.40636977204},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":428402.12663554953},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":1368877.0749403252},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":408671.75781804777},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":415960.12762834458},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":423576.8763578427},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":430852.98596450652},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":1376708.3272631387},{"$f":"+$X115*Clientes!T115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!X115*12*(1-$C115)","v":0},{"$f":"+Q115*T115-AD115","v":0},"BTD_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":401964.51079662907},{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.3228983243532601,null,1,0,null,{"$f":"+J115","v":1.34E-3},{"$f":"+K115","v":0},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":2465.3304081434048},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":2509.3071461665204},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":2555.2644883699045},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":2599.1646196427519},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":8305.0934222532487},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.0057209317521481},0,null,1.3476660485478784E-3,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":2479.4343951548876},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":2523.6627210949159},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":2569.8829821165564},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":2614.0342630443256},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":8352.6062949171719},{"$f":"+$X116*Clientes!T116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!X116*12*(1-$C116)","v":0},{"$f":"+Q116*T116-AD116","v":0},"BTD_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2438.7411527422232},{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X117*Clientes!T117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!X117*12*(1-$C117)","v":0},null,"BTD_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X118*Clientes!T118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!X118*12*(1-$C118)","v":0},null,"BTD_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X119*Clientes!T119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!X119*12*(1-$C119)","v":0},null,"BTD_4 Político",{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X120*Clientes!T120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!X120*12*(1-$C120)","v":0},null,"BTD_4 x1",{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X121*Clientes!T121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!X121*12*(1-$C121)","v":0},null,"BTD_4 x2",{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X122*Clientes!T122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!X122*12*(1-$C122)","v":0},null,"BTD_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X123*Clientes!T123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!X123*12*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.3228983243532601,null,1,0,null,1.34E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X124*Clientes!T124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!X124*12*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+$X125*Clientes!T125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X126*Clientes!T126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!X126*12*(1-$C126)","v":0},null,"BTD_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.3228983243532601,null,1,0,null,{"$f":"+J126","v":0},{"$f":"+K126","v":0},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X127*Clientes!T127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!X127*12*(1-$C127)","v":0},null,"BTD_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X128*Clientes!T128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!X128*12*(1-$C128)","v":0},null,"BTD_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X129*Clientes!T129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!X129*12*(1-$C129)","v":0},null,"BTD_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X130*Clientes!T130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!X130*12*(1-$C130)","v":0},null,"BTD_5 Político",{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X131*Clientes!T131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!X131*12*(1-$C131)","v":0},null,"BTD_5 x1",{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X132*Clientes!T132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!X132*12*(1-$C132)","v":0},null,"BTD_5 x2",{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X133*Clientes!T133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!X133*12*(1-$C133)","v":0},null,"BTD_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X134*Clientes!T134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!X134*12*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.3228983243532601,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X135*Clientes!T135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!X135*12*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E14","v":0.44837105211813177},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":2892141.2553265798},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":2926195.9662496429},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":2963151.264087446},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":3001312.5979156774},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":9667575.9800823946},{"$f":"+K136*Clientes!X136*12*(1-$C136)","v":0},null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},0,null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":2878702.4317936371},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":2912598.901742226},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":2949382.4805378374},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":2987366.4912736518},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":9622653.9530726951},{"$f":"+$X136*Clientes!T136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!U136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!V136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!W136*12*(1-$C136)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},null,"BTS",{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2833901.0197238936},{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.44837105211813177},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.42E-3},null,null,{"$f":"+SUM(M138:M147)","v":775791.37207407353},783091.40763653535,791214.50906634866,799926.94350025,2585246.2942469437,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":772186.52624281228},{"$f":"+SUM(AA138:AA147)","v":779452.64095527143},{"$f":"+SUM(AB138:AB147)","v":787537.99702031235},{"$f":"+SUM(AC138:AC147)","v":796209.94765395531},{"$f":"+SUM(AD138:AD147)","v":2573233.510060282},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+J137","v":1.42E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":603481.53047865897},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":609182.66625352844},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":615522.0314405862},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":622303.3891980343},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":2011126.7730404106},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":600677.35147164948},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":606351.99595482461},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":612661.90420927142},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":619411.75124086952},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":2001781.73231825},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":596972.75865430932},{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44837105211813177,null,1,0,null,{"$f":"+J138","v":1.42E-3},{"$f":"+K138","v":0},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":241.34461685361046},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":245.50637853908876},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":249.86406661183065},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":253.99221907902648},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":812.36859916760227},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":240.22316826926217},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":244.36559162512938},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":248.70303096316186},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":252.81200127166414},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":808.5937910638105},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":238.74164986954051},{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":169072.98921543724},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":170639.01916446927},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":172386.47852131442},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":174278.93641056729},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":563322.29568899155},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":168287.36297326506},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":169846.11609925338},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":171585.45559062363},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":173469.1198541951},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":560704.72335914988},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":167249.47349316068},{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":2.695737794606091},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":2.7407614278286929},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":2.7879942357758707},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":2.8323762259918634},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":9.0671301056040274},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":2.6832115929739704},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":2.7280260162692991},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":2.7750393489851759},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":2.8192151107766561},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":9.0249981519122695},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2.6666635332094701},{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":2992.8120253291108},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":3021.4750785707979},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":3053.3470436003754},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":3087.7932963434355},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":9975.7897882686502},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":2978.9054180354337},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":3007.435283552034},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":3039.1591501051303},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":3073.4453425084225},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":9929.4355936665124},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2960.5334273864155},{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.42E-3},null,null,{"$f":"+SUM(M149:M158)","v":846558.04144318576},855876.84136379918,866073.02797020075,876808.9151523856,2827056.3568644351,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":842624.36631290114},{"$f":"+SUM(AA149:AA158)","v":851899.86485345871},{"$f":"+SUM(AB149:AB158)","v":862048.67315416376},{"$f":"+SUM(AC149:AC158)","v":872734.67422063916},{"$f":"+SUM(AD149:AD158)","v":2813919.9613209558},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+J148","v":1.42E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":640820.72282574594},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":648284.85881321132},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":656405.60579358821},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":664891.05014479207},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":2141805.7816949273},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":637843.04094577313},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":645272.49356285436},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":653355.50611880654},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":661801.52141756529},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":2131853.518855406},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":633909.24490423792},{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44837105211813177,null,1,0,null,{"$f":"+J149","v":1.42E-3},{"$f":"+K149","v":0},null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":572.32442065685609},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":582.4310818472311},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":592.99899315183757},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":603.06920177351901},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":1927.5471060255329},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":569.66501843069034},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":579.72471731035728},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":590.24352302758177},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":600.26693872158103},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":1918.5904323632064},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":566.15174694832933},{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":156707.22023095726},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":158330.43743458227},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":160121.33325601043},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":162047.98963211244},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":522896.49897329271},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":155979.05362597445},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":157594.72827630441},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":159377.30239737796},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":161295.00623874489},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":520466.77194569551},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":128636.25369978242},{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":45056.746454680768},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":45242.706902076898},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":45477.665714091243},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":45749.426628535803},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":149077.39939627994},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":44847.382661173862},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":45032.479011896961},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":45266.346048049265},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":45536.844179437961},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":148384.68604434843},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":44570.791436778083},{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":5.2200050669991356},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":5.31178627946875},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":5.4077800781336451},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":5.4991562010501225},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":17.578756418829105},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":5.195749430519669},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":5.2871041660612477},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":5.3826519133038131},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":5.4736034416093826},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":17.49707375377734},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":5.1637059001761267},{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":3395.8075060779206},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":3431.0953458018753},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":3470.0164332808363},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":3511.8803889707278},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":11331.550937490654},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":3380.0283121184361},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":3415.1521809263668},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":3453.8924149890645},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":3495.5618427277809},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":11278.896969388983},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2892.6080124032669},{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.42E-3},null,null,{"$f":"+SUM(M160:M169)","v":1269791.8418093205},1287227.7172493085,1305863.727050897,1324576.7392630421,4255273.3289710153,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":1263891.5392379237},{"$f":"+SUM(AA160:AA169)","v":1281246.3959334958},{"$f":"+SUM(AB160:AB169)","v":1299795.8103633611},{"$f":"+SUM(AC160:AC169)","v":1318421.8693990572},{"$f":"+SUM(AD160:AD169)","v":4235500.4816914573},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+J159","v":1.42E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1128136.546983754},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1144443.2756528622},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1161798.684230458},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1179118.7586348003},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":3784135.1965451865},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":1122894.4696999921},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1139125.4263961441},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1156400.1901322107},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1173639.7838812361},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":3766551.5722884149},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1115969.2365457159},{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44837105211813177,null,1,0,null,{"$f":"+J160","v":1.42E-3},{"$f":"+K160","v":0},null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":4127.7430281150755},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4201.2034399505937},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":4277.98242997549},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":4351.283514392504},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":13904.5659091938},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":4108.5627719495069},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4181.6818375559997},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":4258.1040610169921},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":4331.0645395467809},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":13839.955991814531},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":4083.22420287264},{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":137305.31388283719},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":138358.63654964374},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":139559.8623562463},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":140876.74500046798},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":456491.76600942982},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":136667.30151742857},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":137715.72974229997},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":138911.3738500113},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":140222.137376283},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":454370.59980555106},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":135824.42347382929},{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":19.963418030852829},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":20.318276635978503},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":20.689191249763027},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":21.043201814381263},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":67.246083285560445},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":19.870654632268167},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":20.223864326862707},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":20.593055423156081},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":20.94542101780684},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":66.933612985262414},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":19.748107166658102},{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":202.27449658318193},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":204.28333021604587},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":206.50884296773305},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":208.90891156686334},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":674.55442391974486},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.99535333085540267},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4134017298146719E-3,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":201.3345939211699},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":203.33409316877538},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":205.54926469902841},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":207.93818097345411},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":671.41999269176517},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44837105211813177,null,1,0,null,1.42E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44837105211813177,null,1,0,null,{"$f":"+J171","v":0},{"$f":"+K171","v":0},null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44837105211813177,null,1,0,null,{"$f":"+J182","v":0},{"$f":"+K182","v":0},null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44837105211813177,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X192*Clientes!T192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!X192*12*(1-$C192)","v":0},null,"Alumbrado Público",{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X193*Clientes!T193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUM(AI194:AI195)","v":0},null,"GRANDES CLIENTES",{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21834727674435839},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X194*Clientes!T194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!X194*12*(1-$C194)","v":0},null,"MTD_GC",{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.3228983243532601},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},{"$f":"VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X195*Clientes!T195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!X195*12*(1-$C195)","v":0},null,"BTD_GC",{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E15","v":2.7751813753995673E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M197,M201,M205)","v":1763.1847831993878},{"$f":"+SUM(N197,N201,N205)","v":1790.5768798121053},1819.5363281054183,1847.9747364618738,5922.411322800137,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.005657525622069},{"$f":"IF(R196=0,0,$E196*$F$4*H196/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":1773.1600462867802},1800.7071143879266,1829.8304015019601,1858.429700882343,{"$f":"+SUM(AD197,AD201,AD205)","v":5955.9175166033101},{"$f":"+Potencia!T196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!U196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!V196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!W196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1744.1683028061775},{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.7751813753995673E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M198:M200)","v":1763.1847831993878},{"$f":"+SUM(N198:N200)","v":1790.5768798121053},1819.5363281054183,1847.9747364618738,5922.411322800137,{"$f":"+K197*Clientes!X205*12*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.005657525622069},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":1773.1600462867802},{"$f":"+SUM(AA198:AA200)","v":1800.7071143879266},1829.8304015019601,1858.429700882343,5955.9175166033101,{"$f":"+$X197*Clientes!T205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!U205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!V205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!W205*12*(1-$C197)","v":0},{"$f":"+SUM(AI198:AI200)","v":0},null,"BTSH_1",{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":1744.1683028061775},{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.7751813753995673E-4},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.4E-3},null,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":312.22452543168947},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":316.91144182654841},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":321.87870069404687},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":326.75536577975151},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":1048.0084770908934},{"$f":"+K198*Clientes!X206*12*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.005657525622069},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,1.4079205358708965E-3,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":313.99094368415757},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":318.70437642860895},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":323.69973769042173},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":328.60399263379895},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":1053.9376119021806},{"$f":"+$X198*Clientes!T206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!U206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!V206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!W206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!X206*12*(1-$C198)","v":0},null,"BTSH_1 Punta",{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":308.85708863755451},{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.4E-3},null,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":535.17570164190647},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":543.62363918658582},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":552.54348092279406},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":561.28655224487341},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":1798.1986537969483},{"$f":"+K199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.005657525622069},0,null,{"$f":"+J199*T199","v":1.4079205358708965E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":538.20347188625419},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":546.69920385404623},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":555.66950982342189},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":564.46204529552153},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":1808.3720087543741},{"$f":"+$X199*Clientes!T207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!U207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!V207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!W207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"+A199","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":529.40367146582855},{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.4E-3},null,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":915.78455612579171},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":930.04179879897117},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":945.11414648857749},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":959.93281843724901},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":3076.2041919122958},{"$f":"+K200*Clientes!X208*12*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.005657525622069},0,null,1.4079205358708965E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":920.96563071636842},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":935.30353410527141},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":950.46115398811639},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":965.36366295302253},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":3093.6078959467554},{"$f":"+$X200*Clientes!T208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!U208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!V208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!W208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!X208*12*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":905.90754270279422},{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!X209*12*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+$X201*Clientes!T209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!U209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!V209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!W209*12*(1-$C201)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T208*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X210*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X202*Clientes!T210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!U210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!X210*12*(1-$C202)","v":0},null,"BTSH_2 Punta",{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X211*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X203*Clientes!T211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!U211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!X211*12*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X212*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X204*Clientes!T212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!U212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!X212*12*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!X213*12*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+$X205*Clientes!T213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!U213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!V213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!W213*12*(1-$C205)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X214*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X206*Clientes!T214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!U214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!X214*12*(1-$C206)","v":0},null,"BTSH_3 Punta",{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X215*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X207*Clientes!T215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!U215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!X215*12*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7751813753995673E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X216*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X208*Clientes!T216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!U216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!X216*12*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E16","v":2.1107346251000897E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":13552.350067693911},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":13653.712468433028},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":13769.600983202539},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":13896.224124174631},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":45044.40602118941},{"$f":"+K209*Clientes!X209*12*(1-$C209)","v":0},null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0056574433655021},0,null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":13629.02172067135},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":13730.957573452039},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":13847.501720930572},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":13974.841225151473},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":45299.24219718697},{"$f":"+$X209*Clientes!T209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!U209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!V209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!W209*12*(1-$C209)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":13406.182792220827},{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.1107346251000897E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":1.4499999999999999E-3},null,null,{"$f":"+SUM(M211:M220)","v":13552.350067693911},{"$f":"+SUM(N211:N220)","v":13653.712468433028},{"$f":"+SUM(O211:O220)","v":13769.600983202539},{"$f":"+SUM(P211:P220)","v":13896.224124174631},{"$f":"+SUM(Q211:Q220)","v":45044.40602118941},{"$f":"+K210*Clientes!X210*12*(1-$C210)","v":0},null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0056574433655021},0,null,1.458203292879978E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":13629.02172067135},{"$f":"+SUM(AA211:AA220)","v":13730.957573452039},{"$f":"+SUM(AB211:AB220)","v":13847.501720930572},{"$f":"+SUM(AC211:AC220)","v":13974.841225151473},{"$f":"+SUM(AD211:AD220)","v":45299.24219718697},{"$f":"+$X210*Clientes!T210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!U210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!V210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!W210*12*(1-$C210)","v":0},{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.1107346251000897E-3},null,1,0,null,{"$f":"+J210","v":1.4499999999999999E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":10884.269120653353},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":10966.520713618647},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":11060.416742193989},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":11162.801422611721},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":36180.085695916758},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0056574433655021},0,null,1.458203292879978E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":10945.846256778334},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":11028.563183472552},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":11122.990423511805},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":11225.954339460495},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":36384.77248170042},{"$f":"+$X211*Clientes!T211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!X211*12*(1-$C211)","v":0},null,"BTS Prepago Regular",{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":10766.878127097647},{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J211","v":1.4499999999999999E-3},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X212*Clientes!T212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!X212*12*(1-$C212)","v":0},null,"BTS Prepago Agro",{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":2630.4979639758712},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2649.3395740832161},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2671.0222708622232},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2694.9193048742072},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":8739.4561973554646},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0056574433655021},0,null,1.458203292879978E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":2645.3798572301334},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":2664.3280626795754},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":2686.1334280876213},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":2710.1656582161313},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":8788.8991758372904},{"$f":"+$X213*Clientes!T213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!X213*12*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":2602.1270290241314},{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X214*Clientes!T214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!X214*12*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X215*Clientes!T215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!X215*12*(1-$C215)","v":0},null,"BTS Prepago Político",{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X216*Clientes!T216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,$E217*$F$4*H217/R217)","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X217*Clientes!T217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!X217*12*(1-$C217)","v":0},null,"BTS Prepago x2",{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":37.582983064687362},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":37.852180731164736},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":38.161970146325693},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":38.503396688702182},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":124.86412791718863},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.0056574433655021},0,null,1.458203292879978E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":37.795606662882463},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":38.066327299912054},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":38.37786933114451},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":38.721227474847979},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":125.57053964926294},{"$f":"+$X218*Clientes!T218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!X218*12*(1-$C218)","v":0},null,"BTS Prepago Discap.",{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":37.177636099047085},{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X219*Clientes!T219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!X219*12*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1107346251000897E-3,null,1,0,null,1.4499999999999999E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X220*Clientes!T220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!X220*12*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!X221*12*(1-$C221)","v":0},null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+$X221*Clientes!T221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!U221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!V221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!W221*12*(1-$C221)","v":0},{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X222*Clientes!T222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!X222*12*(1-$C222)","v":0},null,"X1D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X223*Clientes!T223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!X223*12*(1-$C223)","v":0},null,"X1D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X224*Clientes!T224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!X224*12*(1-$C224)","v":0},null,"X1D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X225*Clientes!T225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!X225*12*(1-$C225)","v":0},null,"X1D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X226*Clientes!T226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!X226*12*(1-$C226)","v":0},null,"X1D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X227*Clientes!T227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!X227*12*(1-$C227)","v":0},null,"X1D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X228*Clientes!T228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!X228*12*(1-$C228)","v":0},null,"X1D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X229*Clientes!T229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!X229*12*(1-$C229)","v":0},null,"X1D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X230*Clientes!T230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!X230*12*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X231*Clientes!T231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!X231*12*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!X232*12*(1-$C232)","v":0},null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+$X232*Clientes!T232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!U232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!V232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!W232*12*(1-$C232)","v":0},{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X233*Clientes!T233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!X233*12*(1-$C233)","v":0},null,"X1D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X234*Clientes!T234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!X234*12*(1-$C234)","v":0},null,"X1D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X235*Clientes!T235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!X235*12*(1-$C235)","v":0},null,"X1D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X236*Clientes!T236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!X236*12*(1-$C236)","v":0},null,"X1D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X237*Clientes!T237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!X237*12*(1-$C237)","v":0},null,"X1D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X238*Clientes!T238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!X238*12*(1-$C238)","v":0},null,"X1D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X239*Clientes!T239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!X239*12*(1-$C239)","v":0},null,"X1D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X240*Clientes!T240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!X240*12*(1-$C240)","v":0},null,"X1D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X241*Clientes!T241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!X241*12*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X242*Clientes!T242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!X242*12*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!X243*12*(1-$C243)","v":0},null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+$X243*Clientes!T243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!U243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!V243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!W243*12*(1-$C243)","v":0},{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X244*Clientes!T244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!X244*12*(1-$C244)","v":0},null,"X1D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X245*Clientes!T245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!X245*12*(1-$C245)","v":0},null,"X1D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X246*Clientes!T246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!X246*12*(1-$C246)","v":0},null,"X1D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X247*Clientes!T247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!X247*12*(1-$C247)","v":0},null,"X1D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X248*Clientes!T248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!X248*12*(1-$C248)","v":0},null,"X1D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X249*Clientes!T249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!X249*12*(1-$C249)","v":0},null,"X1D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X250*Clientes!T250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!X250*12*(1-$C250)","v":0},null,"X1D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X251*Clientes!T251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!X251*12*(1-$C251)","v":0},null,"X1D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X252*Clientes!T252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!X252*12*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X253*Clientes!T253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!X253*12*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!X254*12*(1-$C254)","v":0},null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+$X254*Clientes!T254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!U254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!V254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!W254*12*(1-$C254)","v":0},{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!X255*12*(1-$C255)","v":0},null,"X1D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1107346251000897E-3,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!X256*12*(1-$C256)","v":0},null,"X1D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!X257*12*(1-$C257)","v":0},null,"X1D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!X258*12*(1-$C258)","v":0},null,"X1D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!X259*12*(1-$C259)","v":0},null,"X1D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!X260*12*(1-$C260)","v":0},null,"X1D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!X261*12*(1-$C261)","v":0},null,"X1D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!X262*12*(1-$C262)","v":0},null,"X1D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!X263*12*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1107346251000897E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!X264*12*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!T266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!X266*12*(1-$C266)","v":0},null,"X2H Punta",{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!T267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!X267*12*(1-$C267)","v":0},null,"X2H Fuera de Punta",{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!X268*12*(1-$C268)","v":0},null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!T268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!U268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!V268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!W268*12*(1-$C268)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!X269*12*(1-$C269)","v":0},null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!T269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!U269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!V269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!W269*12*(1-$C269)","v":0},{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0 - 10000)",{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!T270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!X270*12*(1-$C270)","v":0},null,"X2D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!T271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!X271*12*(1-$C271)","v":0},null,"X2D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!T272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!X272*12*(1-$C272)","v":0},null,"X2D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!T273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!X273*12*(1-$C273)","v":0},null,"X2D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!T274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!X274*12*(1-$C274)","v":0},null,"X2D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!T275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!X275*12*(1-$C275)","v":0},null,"X2D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!T276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!X276*12*(1-$C276)","v":0},null,"X2D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!T277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!X277*12*(1-$C277)","v":0},null,"X2D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!T278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!X278*12*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!T279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!X279*12*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!X280*12*(1-$C280)","v":0},null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!T280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!U280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!V280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!W280*12*(1-$C280)","v":0},{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!T281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!X281*12*(1-$C281)","v":0},null,"X2D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!T282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!X282*12*(1-$C282)","v":0},null,"X2D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!T283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!X283*12*(1-$C283)","v":0},null,"X2D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!T284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!X284*12*(1-$C284)","v":0},null,"X2D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!T285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!X285*12*(1-$C285)","v":0},null,"X2D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!T286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!X286*12*(1-$C286)","v":0},null,"X2D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!T287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!X287*12*(1-$C287)","v":0},null,"X2D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!T288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!X288*12*(1-$C288)","v":0},null,"X2D_2 Discap.",{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!T289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!X289*12*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!T290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!X290*12*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!X291*12*(1-$C291)","v":0},null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!T291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!U291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!V291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!W291*12*(1-$C291)","v":0},{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!T292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!X292*12*(1-$C292)","v":0},null,"X2D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!T293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!X293*12*(1-$C293)","v":0},null,"X2D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!T294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!X294*12*(1-$C294)","v":0},null,"X2D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!T295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!X295*12*(1-$C295)","v":0},null,"X2D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!T296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!X296*12*(1-$C296)","v":0},null,"X2D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!T297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!X297*12*(1-$C297)","v":0},null,"X2D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!T298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!X298*12*(1-$C298)","v":0},null,"X2D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!T299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!X299*12*(1-$C299)","v":0},null,"X2D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!T300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!X300*12*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!T301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!X301*12*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!X302*12*(1-$C302)","v":0},null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!T302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!U302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!V302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!W302*12*(1-$C302)","v":0},{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!T303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!X303*12*(1-$C303)","v":0},null,"X2D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!T304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!X304*12*(1-$C304)","v":0},null,"X2D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!T305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!X305*12*(1-$C305)","v":0},null,"X2D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!T306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!X306*12*(1-$C306)","v":0},null,"X2D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!T307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!X307*12*(1-$C307)","v":0},null,"X2D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!T308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!X308*12*(1-$C308)","v":0},null,"X2D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!T309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!X309*12*(1-$C309)","v":0},null,"X2D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!T310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!X310*12*(1-$C310)","v":0},null,"X2D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!T311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!X311*12*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!T312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!X312*12*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!X313*12*(1-$C313)","v":0},null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!T313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!U313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!V313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!W313*12*(1-$C313)","v":0},{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!X314*12*(1-$C314)","v":0},null,"X2D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!X315*12*(1-$C315)","v":0},null,"X2D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!X316*12*(1-$C316)","v":0},null,"X2D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!X317*12*(1-$C317)","v":0},null,"X2D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!X318*12*(1-$C318)","v":0},null,"X2D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!X319*12*(1-$C319)","v":0},null,"X2D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!X320*12*(1-$C320)","v":0},null,"X2D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!X321*12*(1-$C321)","v":0},null,"X2D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!X322*12*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!X323*12*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!E19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,17,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,18,FALSE)","v":0},null,null,{"$f":"VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,20,FALSE)","v":0},null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!X324*12*(1-$C324)","v":0},null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/R324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!T324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!U324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!V324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!W324*12*(1-$C324)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!X325*12*(1-$C325)","v":0},null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!T325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!U325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!V325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!W325*12*(1-$C325)","v":0},{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!T326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!X326*12*(1-$C326)","v":0},null,"X3D_1 Regular",{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!T327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!X327*12*(1-$C327)","v":0},null,"X3D_1 Agro",{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!T328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!X328*12*(1-$C328)","v":0},null,"X3D_1 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!T329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!X329*12*(1-$C329)","v":0},null,"X3D_1 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!T330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!X330*12*(1-$C330)","v":0},null,"X3D_1 Político",{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!T331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!X331*12*(1-$C331)","v":0},null,"X3D_1 x1",{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!T332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!X332*12*(1-$C332)","v":0},null,"X3D_1 x2",{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!T333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!X333*12*(1-$C333)","v":0},null,"X3D_1 Discap.",{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!T334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!X334*12*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!T335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!X335*12*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!X336*12*(1-$C336)","v":0},null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!T336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!U336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!V336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!W336*12*(1-$C336)","v":0},{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!T337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!X337*12*(1-$C337)","v":0},null,"X3D_2 Regular",{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!T338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!X338*12*(1-$C338)","v":0},null,"X3D_2 Agro",{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!T339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!X339*12*(1-$C339)","v":0},null,"X3D_2 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!T340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!X340*12*(1-$C340)","v":0},null,"X3D_2 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!T341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!X341*12*(1-$C341)","v":0},null,"X3D_2 Político",{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!T342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!X342*12*(1-$C342)","v":0},null,"X3D_2 x1",{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!T343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!X343*12*(1-$C343)","v":0},null,"X3D_2 x2",{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!T344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!T345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!X345*12*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!T346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!X346*12*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!X347*12*(1-$C347)","v":0},null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!T347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!U347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!V347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!W347*12*(1-$C347)","v":0},{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!T348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!X348*12*(1-$C348)","v":0},null,"X3D_3 Regular",{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!T349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!X349*12*(1-$C349)","v":0},null,"X3D_3 Agro",{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!T350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!X350*12*(1-$C350)","v":0},null,"X3D_3 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!T351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!X351*12*(1-$C351)","v":0},null,"X3D_3 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!T352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!X352*12*(1-$C352)","v":0},null,"X3D_3 Político",{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!T353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!X353*12*(1-$C353)","v":0},null,"X3D_3 x1",{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!T354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!X354*12*(1-$C354)","v":0},null,"X3D_3 x2",{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!T355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!X355*12*(1-$C355)","v":0},null,"X3D_3 Discap.",{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!T356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!X356*12*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!T357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!X357*12*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!X358*12*(1-$C358)","v":0},null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!T358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!U358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!V358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!W358*12*(1-$C358)","v":0},{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!T359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!X359*12*(1-$C359)","v":0},null,"X3D_4 Regular",{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!T360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!X360*12*(1-$C360)","v":0},null,"X3D_4 Agro",{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!T361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!X361*12*(1-$C361)","v":0},null,"X3D_4 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!T362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!X362*12*(1-$C362)","v":0},null,"X3D_4 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!T363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!X363*12*(1-$C363)","v":0},null,"X3D_4 Político",{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!T364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!X364*12*(1-$C364)","v":0},null,"X3D_4 x1",{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!T365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!X365*12*(1-$C365)","v":0},null,"X3D_4 x2",{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!T366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!X366*12*(1-$C366)","v":0},null,"X3D_4 Discap.",{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!T367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!X367*12*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!T368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!X368*12*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,19,FALSE)","v":0},null,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!X369*12*(1-$C369)","v":0},null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!T369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!U369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!V369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!W369*12*(1-$C369)","v":0},{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X370*Clientes!X370*12*(1-$C370)","v":0},null,"X3D_5 Regular",{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X371*Clientes!X371*12*(1-$C371)","v":0},null,"X3D_5 Agro",{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X372*Clientes!X372*12*(1-$C372)","v":0},null,"X3D_5 Jub. 1",{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X373*Clientes!X373*12*(1-$C373)","v":0},null,"X3D_5 Jub. 2",{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X374*Clientes!X374*12*(1-$C374)","v":0},null,"X3D_5 Político",{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X375*Clientes!X375*12*(1-$C375)","v":0},null,"X3D_5 x1",{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X376*Clientes!X376*12*(1-$C376)","v":0},null,"X3D_5 x2",{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X377*Clientes!X377*12*(1-$C377)","v":0},null,"X3D_5 Discap.",{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X378*Clientes!X378*12*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X379*Clientes!X379*12*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CSERAP!$A$7:$W$150,AL$6,FALSE),0)","v":0},{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CSERAP!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCONAP","index":8,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por el Consumo de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Consumo de AP - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Consumo AP",{"$f":"+Costos!E27","v":7538911.8730692938},{"$f":"+Costos!F27","v":7572134.3346034326},{"$f":"+Costos!G27","v":7605503.2008135989},{"$f":"+Costos!H27","v":7639019.1168756234}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":24931457.071614943}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":7538911.8730692947},7652404.9069437552,7772644.4083108976,7890918.9810336782,7538911.8730692947,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!G8","v":2.7937082887858485E-7},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":2.6560855724689385},2.703465014592239,2.7529783103242109,2.8002752182429806,2.6560855724689385,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":2.1061520588219733},{"$f":"+SUM(AA12:AA14)","v":2.1437217480700004},{"$f":"+SUM(AB12:AB14)","v":2.1829834837707893},{"$f":"+SUM(AC12:AC14)","v":2.220487727241542},{"$f":"+SUM(AD12:AD14)","v":2.1061520588219733},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.7937082887858485E-7},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.61294282441590875},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.62387654182897812},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.63530268699789494},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.64621735805607239},{"$f":"+M12","v":0.61294282441590875},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.79295339000099319},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":1.5779772461019764E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.48603509049737836},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.49470501878538459},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.50376541933172059},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.51242024474804815},{"$f":"+Z12","v":0.48603509049737836},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.7937082887858485E-7},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1.0215713740265149},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1.0397942363816304},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1.058837811663158},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1.0770289300934541},{"$f":"+M13","v":1.0215713740265149},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.79295339000099319},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":1.5779772461019764E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0.81005848416229742},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0.82450836464230781},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0.83960903221953431},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0.85403374124674702},{"$f":"+Z13","v":0.81005848416229742},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.7937082887858485E-7},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1.0215713740265149},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1.0397942363816304},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1.058837811663158},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1.0770289300934541},{"$f":"+M14","v":1.0215713740265149},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.79295339000099319},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,1.5779772461019764E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0.81005848416229742},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0.82450836464230781},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0.83960903221953431},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0.85403374124674702},{"$f":"+Z14","v":0.81005848416229742},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G9","v":4.9427146647749614E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":46.992283205219671},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":47.830534873554996},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":48.706539336505259},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":49.543330784298881},46.992283205219671,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.79295339000099307},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,1.5779772461019762E-3,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":37.262690271465672},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":37.927384773546152},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":38.622015482098568},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":39.285552097350354},37.262690271465672,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G10","v":2.8443025607963967E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":27041.874865006248},{"$f":"+SUM(N17:N19)","v":27524.249739653515},{"$f":"+SUM(O17:O19)","v":28028.349592917446},{"$f":"+SUM(P17:P19)","v":28509.884178511467},27041.874865006248,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":21442.946346189354},{"$f":"+SUM(AA17:AA19)","v":21825.447138292206},{"$f":"+SUM(AB17:AB19)","v":22225.174825836839},{"$f":"+SUM(AC17:AC19)","v":22607.009307886343},{"$f":"+SUM(AD17:AD19)","v":21442.946346189354},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8443025607963967E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":6801.4464979922013},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":6922.7711812202369},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":7049.5600299496991},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":7170.6733675862406},6801.4464979922013,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.79295339000099307},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,1.5779772461019762E-3,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":5393.2300574932979},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":5489.4348763497665},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":5589.972523764116},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":5686.0097554173462},5393.2300574932979,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.8443025607963967E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":7894.8322964700319},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":8035.6608728310221},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":8182.8320220971536},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":8323.4152774074046},{"$f":"+M18","v":7894.8322964700319},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/Q16)","v":0.79295339000099307},{"$f":"IF(R18=0,0,$E18*$F$3*H18/R15)","v":0},null,{"$f":"+J18*T18","v":1.5779772461019762E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":6260.234032975236},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":6371.9045300096968},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":6488.6043917306188},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":6600.0803606062573},{"$f":"+Z18","v":6260.234032975236},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.8443025607963967E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":12345.596070544017},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":12565.817685602255},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":12795.957540870593},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":13015.795533517823},12345.596070544017,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/Q16)","v":0.79295339000099307},{"$f":"IF(R19=0,0,$E19*$F$3*H19/R16)","v":0},null,1.5779772461019762E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":9789.482255720819},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":9964.1077319327396},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":10146.597910342107},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":10320.91919186274},9789.482255720819,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G11","v":0.21605965679248892},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":2054161.9879042699},2090801.0540178316,2129090.5187666859,2165666.6451052893,2054161.9879042699,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.79295338998361453},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":1628854.7118841719},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":1657907.7835647538},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":1688269.5444380161},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":1717272.7078106806},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":1628854.7118841719},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21605965679248892},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":2054161.9879042699},2090801.0540178316,2129090.5187666859,2165666.6451052893,2054161.9879042699,0,null,0.79295338998361453,0,null,1.577977246067393E-3,0,null,{"$f":"+SUM(Z22:Z31)","v":1628854.7118841719},{"$f":"+SUM(AA22:AA31)","v":1657907.7835647538},{"$f":"+SUM(AB22:AB31)","v":1688269.5444380161},{"$f":"+SUM(AC22:AC31)","v":1717272.7078106806},{"$f":"+SUM(AD22:AD31)","v":1628854.7118841719},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.21605965679248892},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.99E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":2037966.499286972},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":2074317.2585533834},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":2112305.3856445109},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":2148593.5646057273},2037966.499286972,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.79295338998361453,0,null,1.577977246067393E-3,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":1616012.4442826442},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":1644836.9020714231},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":1674959.7162274611},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":1703734.5507510898},1616012.4442826442,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21605965679248892,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.99E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":16122.298141565423},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":16409.888835032001},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":16710.431906398608},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":16997.521621633863},16122.298141565423,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.79295338998361453,0,null,1.577977246067393E-3,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":12784.230965680832},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":13012.27698099289},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":13250.593628269131},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":13478.242391194355},12784.230965680832,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":77.063461519594},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":77.903119005701356},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":78.825119363106978},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":79.814212542757531},77.063461519594,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0.79295338998361453,0,null,1.577977246067393E-3,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":61.107733055833904},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":61.773542305867849},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":62.504645614838736},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":63.288950404652311},61.107733055833904,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-3.8729857870648243},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-3.9964895895436019},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-4.1239035865950422},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-4.2553346146463866},-3.8729857870648243,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.79295338998361453,0,null,1.577977246067393E-3,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-3.0710972092114095},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-3.1690299680628233},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-3.2700633289561254},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-3.3742820081984699},-3.0710972092114095,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+J32","v":1.99E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21605965679248892,null,1,0,null,{"$f":"+J33","v":1.99E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,{"$f":"+G38","v":1},0,null,1.99E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+J43","v":1.99E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21605965679248892,null,1,0,null,{"$f":"+J44","v":1.99E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":1.99E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21605965679248892,null,1,0,null,{"$f":"+J55","v":1.99E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21605965679248892,null,1,0,null,1.99E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21605965679248892,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21605965679248892,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G12","v":5.122856410983488E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":48704.960016670215},{"$f":"+SUM(N77:N79)","v":49561.852221250738},{"$f":"+SUM(O77:O79)","v":50458.328000028152},{"$f":"+SUM(P77:P79)","v":51317.086814873946},{"$f":"+SUM(Q77:Q79)","v":48704.960016670215},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":38620.763020792569},{"$f":"+SUM(AA77:AA79)","v":39300.238596917501},{"$f":"+SUM(AB77:AB79)","v":40011.102102281075},{"$f":"+SUM(AC77:AC79)","v":40692.057813338528},{"$f":"+SUM(AD77:AD79)","v":38620.763020792569},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.122856410983488E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":12101.841409776422},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":12315.006354278132},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":12537.997148108696},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":12751.554711119037},12101.841409776422,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.7929533872438016},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,1.5779772406151651E-3,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":9596.1961377695152},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":9765.2260025537853},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":9942.0473078459145},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":10111.388500806497},9596.1961377695152,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.122856410983488E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":14465.569376896052},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":14719.755341496317},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":14985.709796575407},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":15240.539396796576},{"$f":"+M78","v":14465.569376896052},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.7929533872438016},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":1.5779772406151651E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":11470.522235819933},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":11672.079857439545},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":11882.969343447088},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":12085.037338112448},{"$f":"+Z78","v":11470.522235819933},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.122856410983488E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":22137.549229997738},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":22527.090525476287},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":22934.621055344047},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":23324.992706958335},22137.549229997738,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.7929533872438016},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":1.5779772406151651E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":17554.044647203118},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":17862.932736924173},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":18186.08545098807},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":18495.631974419583},17554.044647203118,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G13","v":0.31952315830530009},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":3037636.4652896472},3091759.5032445043,3148325.2974251192,3202371.5532136066,3037636.4652896472,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.79300369198021703},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":2408856.9318684265},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":2451776.7007878139},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":2496633.5844128341},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":2539492.4647908122},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":2408856.9318684265},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31952315830530009},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":1255891.5822611973},1278263.8176713004,1301646.1605827012,1323987.8726202548,1255891.5822611973,0,null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":995926.66146000579},{"$f":"+SUM(AA82:AA91)","v":1013667.9267380681},{"$f":"+SUM(AB82:AB91)","v":1032210.2109939564},{"$f":"+SUM(AC82:AC91)","v":1049927.2711248952},{"$f":"+SUM(AD82:AD91)","v":995926.66146000579},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+J81","v":1.99E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":1249951.1817481762},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":1272223.7185270672},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":1295501.3680947376},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":1317741.9266527167},{"$f":"+M82","v":1249951.1817481762},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":991215.9019213391},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":1008878.1058167648},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":1027337.3678645492},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":1044974.2129127287},{"$f":"+Z82","v":991215.9019213391},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31952315830530009,null,1,0,null,{"$f":"+J82","v":1.99E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":5020.2311768968984},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":5109.7824153648226},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":5203.3668214852587},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":5292.7620631769323},5020.2311768968984,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":3981.0618578734316},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":4052.0763205998946},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":4126.289100165176},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":4197.1798568721379},3981.0618578734316,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,{"$f":"+G83","v":1},0,null,1.99E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-0.24985114170486403},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-0.25257343547947758},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-0.25556269702324447},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-0.25876948342130102},-0.24985114170486403,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":-0.19813287781742955},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-0.20029166683135285},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-0.20266216227185452},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-0.2052051557249053},-0.19813287781742955,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":833.62035390011965},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":842.22214521535409},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":851.71601566944912},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":861.93183377018954},833.62035390011965,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":661.06401835265001},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":667.88527062327432},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":675.41394494455358},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":683.51512641503894},661.06401835265001,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":86.798833365536822},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":88.347157088401588},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":89.965213505771885},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":91.510840074320399},86.798833365536822,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":68.831795318446353},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":70.059621747058671},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":71.342746459865594},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":72.568434035147277},68.831795318446353,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.31952315830530009},null,1,0,null,1.99E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":810793.05518462288},825236.04388561542,840331.17342119245,854754.64229237998,810793.05518462288,0,null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":642961.88619332574},{"$f":"+SUM(AA93:AA102)","v":654415.22955644131},{"$f":"+SUM(AB93:AB102)","v":666385.72300907352},{"$f":"+SUM(AC93:AC102)","v":677823.58707508713},{"$f":"+SUM(AD93:AD102)","v":642961.88619332574},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+J92","v":1.99E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":805911.11015409976},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":820271.1771223637},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":835279.30388260912},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":849618.82136695541},805911.11015409976,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":639090.48576007644},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":650478.07188299298},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":662379.57181357453},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":673750.8621198762},639090.48576007644,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31952315830530009,null,1,0,null,{"$f":"+J93","v":1.99E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":4168.5713336125582},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":4242.93060361686},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":4320.6388323578194},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":4394.868569743664},4168.5713336125582,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":3305.6924578376552},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":3364.659633484021},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":3426.2825457728454},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":3485.1470015745404},3305.6924578376552,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":599.61150869896062},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":606.14467347131119},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":613.31852751865904},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":621.0144140256948},599.61150869896062,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":475.49414015210385},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":480.67496393689288},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":486.3638566821669},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":492.46672309530703},475.49414015210385,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":113.76218821159267},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":115.79148616345832},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":117.91217870680929},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":119.93794165520703},113.76218821159267,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":90.213835259541327},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":91.823076027498672},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":93.504793043930889},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":95.111230541087053},90.213835259541327,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,{"$f":"+G99","v":1},0,null,1.99E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":363834.89899793023},370315.20085767034,377088.17610204464,383559.95651154494,363834.89899793023,0,null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":288522.41817660804},{"$f":"+SUM(AA104:AA113)","v":293661.32147652825},{"$f":"+SUM(AB104:AB113)","v":299032.31585100765},{"$f":"+SUM(AC104:AC113)","v":304164.46160942654},{"$f":"+SUM(AD104:AD113)","v":288522.41817660804},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+J103","v":1.99E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":362561.81429984712},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":369019.40678478539},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":375768.64987993927},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":382217.76047399302},362561.81429984712,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":287512.85731082462},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":292633.75199268438},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":297985.9266852134},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":303100.09519628668},287512.85731082462,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31952315830530009,null,1,0,null,{"$f":"+J104","v":1.99E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1273.08469808314},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1295.7940728849546},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1319.5262221053752},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1342.1960375518945},1273.08469808314,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.79300369198021703},0,null,1.5780773470406319E-3,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1009.56086578345},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1027.5694838438517},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1046.3891657942706},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1064.3664131398705},1009.56086578345,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":1.99E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":607116.92884589673},617944.44082991849,629259.78731918114,640069.0817894272,607116.92884589673,0,null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":481445.96603848692},{"$f":"+SUM(AA115:AA124)","v":490032.2230167762},{"$f":"+SUM(AB115:AB124)","v":499005.33455879672},{"$f":"+SUM(AC115:AC124)","v":507577.14498140331},{"$f":"+SUM(AD115:AD124)","v":481445.96603848692},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+J114","v":1.99E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":603455.7292099226},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":614217.93245613389},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":625465.02886257204},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":636209.12836174876},603455.7292099226,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":478542.62121008278},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":487077.08811816981},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":495996.07709253259},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":504516.18766238261},478542.62121008278,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31952315830530009,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":1.99E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":3661.1996359741597},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":3726.508373784608},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":3794.7584566090381},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":3859.9534276784148},3661.1996359741597,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0.79300369198021703,0,null,1.5780773470406319E-3,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":2903.3448284041356},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":2955.134898606389},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":3009.2574662641168},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":3060.9573190206766},2903.3448284041356,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31952315830530009,null,1,0,null,1.99E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31952315830530009,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31952315830530009,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31952315830530009,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G14","v":0.45405113386833434},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":4317844.6910509495},4368686.9355276348,4423859.6337080188,4480832.8926628418,4317844.6910509495,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.79276855214248143},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":3423051.4841005616},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":3463357.6166420174},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":3507096.7966962745},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":3552263.4047087282},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":3423051.4841005616},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.45405113386833434},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.1199999999999999E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":1158223.7385894619},1169122.3832320103,1181249.8304370837,1194257.1269158663,1158223.7385894619,0,null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":918203.35629861965},{"$f":"+SUM(AA138:AA147)","v":926843.45903220819},{"$f":"+SUM(AB138:AB147)","v":936457.71779415838},{"$f":"+SUM(AC138:AC147)","v":946769.49339093117},{"$f":"+SUM(AD138:AD147)","v":918203.35629861965},{"$f":"+AI137","v":0},{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+J137","v":2.1199999999999999E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":900972.42578504013},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":909483.98060385918},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":918948.38496763562},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":929072.66556326242},{"$f":"+M138","v":900972.42578504013},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":714262.60550990561},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":721010.29850010213},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":728513.38064446417},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":736539.59191374353},{"$f":"+Z138","v":714262.60550990561},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45405113386833434,null,1,0,null,{"$f":"+J138","v":2.1199999999999999E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":360.31731530257332},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":366.53064964990716},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":373.03649381484576},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":379.19965101939158},360.31731530257332,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":285.64823636428707},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":290.57397243880001},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":295.73160109790302},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":300.61755831157728},285.64823636428707,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":252418.82896952602},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":254756.84551315123},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":257365.72849661025},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":260191.08816225536},252418.82896952602,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":200109.70957567179},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":201963.21556584677},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":204031.45595135266},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":206271.31224276798},200109.70957567179,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":4.0246226229330366},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":4.0918410049273444},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":4.1623575914400321},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":4.2286180275371477},4.0246226229330366,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":3.1905942497024999},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":3.2438828690734871},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":3.2997862012651806},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":3.3523153912542205},3.1905942497024999,0,{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":4468.1418969702208},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":4510.9346243451355},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":4558.5181214315462},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":4609.9449213014677},4468.1418969702208,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":3542.2023824282428},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":3576.127110951481},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":3613.8498110425512},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":3654.6193607167502},3542.2023824282428,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.1199999999999999E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":1263875.3858165871},1277787.9603459532,1293010.436124525,1309038.6620584908,1263875.3858165871,0,null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":1001960.6597023359},{"$f":"+SUM(AA149:AA158)","v":1012990.1112685559},{"$f":"+SUM(AB149:AB158)","v":1025058.0113515581},{"$f":"+SUM(AC149:AC158)","v":1037764.6848186409},{"$f":"+SUM(AD149:AD158)","v":1001960.6597023359},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+J148","v":2.1199999999999999E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":956718.26224688836},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":967861.90189014631},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":979985.83400169504},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":992654.24387814},{"$f":"+M149","v":956718.26224688836},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":758456.15156973666},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":767290.47863531974},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":776901.9507416659},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":786945.06769736286},{"$f":"+Z149","v":758456.15156973666},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45405113386833434,null,1,0,null,{"$f":"+J149","v":2.1199999999999999E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":854.45617731868629},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":869.54499543389431},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":885.32244048020812},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":900.35683645060556},854.45617731868629,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":677.38598656213446},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":689.34792705286907},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":701.85578931874284},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":713.77458564453161},677.38598656213446,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":233957.25837297839},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":236380.65307134818},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":239054.38486108603},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":241930.80142259039},233957.25837297839,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":185473.95698357053},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":187395.14808986688},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":189514.79856963467},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":191795.13116245717},185473.95698357053,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":67267.818650650152},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":67545.449741128876},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":67896.233319629173},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":68301.960882039348},67267.818650650152,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":53327.811197458934},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":53547.908395087492},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":53825.998584730529},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":54147.646636946745},53327.811197458934,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45405113386833434,null,{"$f":"+G152","v":1},0,null,2.1199999999999999E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":7.7932470014353283},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":7.9302724735730648},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":8.0735871589037522},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":8.2100078494551116},7.7932470014353283,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":6.1782411418166205},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":6.2868706269698915},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":6.4004860025602568},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":6.5086360358909356},6.1782411418166205,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":5069.7971217501326},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":5122.4803754225177},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":5180.5879144756145},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":5243.0890314210847},5069.7971217501326,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":4019.1757238659739},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":4060.9413506019837},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":4107.0071802056691},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":4156.5561001938195},4019.1757238659739,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.1199999999999999E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":1895745.5666449005},1921776.5919496717,1949599.3671464105,1977537.103688485,1895745.5666449005,0,null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":1502887.468099606},{"$f":"+SUM(AA160:AA169)","v":1523524.0463412534},{"$f":"+SUM(AB160:AB169)","v":1545581.0675505579},{"$f":"+SUM(AC160:AC169)","v":1567729.2264991563},{"$f":"+SUM(AD160:AD169)","v":1502887.468099606},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+J159","v":2.1199999999999999E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1684260.1969053228},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1708605.4537915969},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1734516.345470825},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1760374.4847223775},{"$f":"+M160","v":1684260.1969053228},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1335228.5177318435},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1354528.6717851118},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1375070.0118663739},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1395569.5314819261},{"$f":"+Z160","v":1335228.5177318435},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45405113386833434,null,1,0,null,{"$f":"+J160","v":2.1199999999999999E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":6162.5459292985634},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":6272.2192202079286},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":6386.8470081324203},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":6496.2824299381027},6162.5459292985634,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":4885.4726138815649},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4972.4181499244842},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":5063.2914553926785},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":5150.0484162906723},4885.4726138815649,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":204991.03199409496},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":206563.59822904557},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":208356.97760228321},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":210323.02774717755},204991.03199409496,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":162510.44363615176},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":163757.12469338169},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":165178.85946254549},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":166737.48218935292},162510.44363615176,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":29.804539595357742},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":30.334328498784799},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":30.888088344716635},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":31.416611159498785},29.804539595357742,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":23.628101702285015},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":24.048101684196034},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":24.48710507549006},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":24.906101342139173},23.628101702285015,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":301.98727658897576},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":304.98638032254735},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":308.30897682506611},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":311.89217783221829},301.98727658897576,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.79276855214248143,0,null,1.6806693305420606E-3,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":239.40601602689335},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":241.78361115148198},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":244.41766117013759},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":247.25831024461309},239.40601602689335,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,2.1199999999999999E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45405113386833434,null,{"$f":"+G168","v":1},0,null,2.1199999999999999E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,$E169*$F$3*G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*H169/$R$136)","v":0},null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45405113386833434,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45405113386833434,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45405113386833434,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21605965679248892},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.79295338998361453},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31952315830530009},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.79300369198021703},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G15","v":2.7023334717665866E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":2569.212112661965},{"$f":"+SUM(N197,N201,N205)","v":2609.1263105833536},2651.3243638107524,2692.7631874158733,2569.212112661965,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.79295336476463774},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2037.2653895293688},2068.9154870730158,2102.3765753661992,2135.235629975768,{"$f":"+SUM(AD197,AD201,AD205)","v":2037.2653895293688},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.7023334717665866E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":2569.212112661965},2609.1263105833536,2651.3243638107524,2692.7631874158733,2569.212112661965,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.79295336476463774},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":2037.2653895293688},{"$f":"+SUM(AA198:AA200)","v":2068.9154870730158},{"$f":"+SUM(AB198:AB200)","v":2102.3765753661992},{"$f":"+SUM(AC198:AC200)","v":2135.235629975768},{"$f":"+SUM(AD198:AD200)","v":2037.2653895293688},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.7023334717665866E-4},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.0400000000000001E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":454.95573705760472},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":461.78524380439916},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":469.02324958275409},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":476.12924727906653},{"$f":"+M198","v":454.95573705760472},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.79295336476463774},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,1.6176248641198612E-3,0,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":360.75868251880348},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":366.17416287335692},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":371.91356390948937},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":377.54828869279004},{"$f":"+Z198","v":360.75868251880348},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.0400000000000001E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":779.8274509639208},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":792.13730281473943},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":805.13478648749992},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":817.87469041395843},779.8274509639208,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.79295336476463774,0,null,{"$f":"+J199*T199","v":1.6176248641198612E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":618.36680117767162},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":628.12793962253238},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":638.43433803432129},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":648.53648771958478},618.36680117767162,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.0400000000000001E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":1334.4289246404394},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1355.2037639642151},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1377.1663277404987},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":1398.7592497228486},1334.4289246404394,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.79295336476463774,0,null,1.6176248641198612E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":1058.1399058328936},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1074.6133845771265},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1092.0286734223882},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1109.1508535633932},1058.1399058328936,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7023334717665866E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G16","v":2.1234366294264925E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":20188.328376702655},20339.323401251964,20511.957326701715,20700.582143598072,20188.328376702655,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.79295330047074786},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":16008.401617293626},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":16128.133620364661},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":16265.024261323264},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":16414.594932431919},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":16008.401617293626},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.1234366294264925E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":2.16E-3},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":20188.328376702655},20339.323401251964,20511.957326701715,20700.582143598072,20188.328376702655,0,null,0.79295330047074786,0,null,1.7127791290168155E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":16008.401617293626},{"$f":"+SUM(AA211:AA220)","v":16128.133620364661},{"$f":"+SUM(AB211:AB220)","v":16265.024261323264},{"$f":"+SUM(AC211:AC220)","v":16414.594932431919},{"$f":"+SUM(AD211:AD220)","v":16008.401617293626},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.1234366294264925E-3},null,1,0,null,{"$f":"+J210","v":2.16E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":16213.807793524997},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":16336.334304425023},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":16476.207009061392},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":16628.724877821602},{"$f":"+M211","v":16213.807793524997},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.79295330047074786,0,null,1.7127791290168155E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":12856.79240307398},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":12953.950204287321},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":13064.862727074502},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":13185.802274488673},12856.79240307398,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J211","v":2.16E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":3918.5348980606082},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":3946.602400013619},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":3978.9021414223471},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":4014.5004817436466},3918.5348980606082,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.79295330047074786,0,null,1.7127791290168155E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":3107.2151804269652},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":3129.471398736574},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":3155.0835852909759},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":3183.3114067400315},3107.2151804269652,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":55.985685117051531},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":56.386696813321265},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":56.848176217974817},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":57.356784032825324},55.985685117051531,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.79295330047074786,0,null,1.7127791290168155E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":44.394033792682031},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":44.712017340766508},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":45.077948957785814},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":45.481251203216736},44.394033792682031,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1234366294264925E-3,null,1,0,null,2.16E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1234366294264925E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1234366294264925E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1234366294264925E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1234366294264925E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!G19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,37,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,38,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,39,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,40,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CX","index":9,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36]]}
[{"$f":"+\"Cargo por Conexión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Conexión - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Distribución","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0028371109943421,1.0043134131771481]
[{"$f":"AI7","v":"OK"},null,null,null,"Costos Nuevas Conexiones",{"$f":"+Costos!E6","v":339774.25798368099},{"$f":"+Costos!F6","v":350308.70478605293},{"$f":"+Costos!G6","v":361154.65972059907},{"$f":"+Costos!H6","v":372356.87476605113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.019431600825349},null,null,"Factor de ajuste Ene-Jun 23",1.0165475426159218,1.0234688091407915]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":1165335.4286789726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221319.73068909362,{"$f":"+SUM(Z10,AE10)","v":339774.25798368064},{"$f":"+Z4-AA4","v":-118454.52729458702},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.019431600825349,1.0278834529885394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Conexiones a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Conexiones",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Conexiones",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Conexiones",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Conexiones",null,"Energía","Conexiones",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Conexiones ($)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Conexiones",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":0},0,0,0,0,339774.25798368064,350308.70478605159,361154.65972059907,372356.87476605264,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":1165335.4286789722},null,{"$f":"+A10","v":"TOTAL"},null,{"$f":"+IFERROR(VLOOKUP($AK10,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":333297.74916590203},null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":339774.25798368111}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!F8","v":5.950485226201031E-11},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A11,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":201.75},null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!AD11","v":6.9343112519228801E-5},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0.99999999999999878},null,null,{"$f":"+U11*K11","v":201.74999999999974},null,{"$f":"+SUM(Z12:Z14)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUM(AD12:AD14)","v":0},{"$f":"+IF($AK$3=1,$X11*Clientes!Z11,AM11)","v":2.0319499314954522E-5},{"$f":"+$X11*Clientes!AA11","v":2.0880486510819461E-5},{"$f":"+$X11*Clientes!AB11","v":2.1437323401183164E-5},{"$f":"+$X11*Clientes!AC11","v":2.2034884117406435E-5},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":6.934311251922872E-5},null,{"$f":"+A11","v":"ATH"},null,{"$f":"+IFERROR(VLOOKUP($AK11,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":1.9932185051457632E-5},null,null,{"$f":"+K11*Clientes!Z11","v":2.0319499314954546E-5}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":5.950485226201031E-11},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!AD12","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$4*G12/Q11)","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},null,null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X12*Clientes!Z12,AM12)","v":0},{"$f":"+$X12*Clientes!AA12","v":0},{"$f":"+$X12*Clientes!AB12","v":0},{"$f":"+$X12*Clientes!AC12","v":0},{"$f":"+$X12*Clientes!AD12","v":0},null,"ATH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK12,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K12*Clientes!Z12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":5.950485226201031E-11},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!AD13","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$4*G13/Q11)","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},null,null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X13*Clientes!Z13,AM13)","v":0},{"$f":"+$X13*Clientes!AA13","v":0},{"$f":"+$X13*Clientes!AB13","v":0},{"$f":"+$X13*Clientes!AC13","v":0},{"$f":"+$X13*Clientes!AD13","v":0},null,"ATH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK13,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K13*Clientes!Z13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":5.950485226201031E-11},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!AD14","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$4*G14/Q11)","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X14*Clientes!Z14,AM14)","v":0},{"$f":"+$X14*Clientes!AA14","v":0},{"$f":"+$X14*Clientes!AB14","v":0},{"$f":"+$X14*Clientes!AC14","v":0},{"$f":"+$X14*Clientes!AD14","v":0},null,"ATH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK14,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K14*Clientes!Z14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F9","v":3.2642661812302819E-5},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":201.75},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!AD15","v":38.039650296262671},null,{"$f":"IF(Q15=0,0,$E15*$F$4*G15/Q15)","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":0.99999999999999911},null,0,201.74999999999983,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X15*Clientes!Z15,AM15)","v":11.146696767060886},{"$f":"+$X15*Clientes!AA15","v":11.454438314506685},{"$f":"+$X15*Clientes!AB15","v":11.759903122934693},{"$f":"+$X15*Clientes!AC15","v":12.087707858691486},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":38.039650296262643},null,"ATD",null,{"$f":"+IFERROR(VLOOKUP($AK15,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":10.9342272282283},null,null,{"$f":"+K15*Clientes!Z15","v":11.146696767060895}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F10","v":1.3268565195339004E-4},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A16,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":142},null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!AD16","v":154.62329109865294},null,{"$f":"IF(Q16=0,0,$E16*$F$4*G16/Q16)","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,141.9999999999998,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},{"$f":"+IF($AK$3=1,$X16*Clientes!Z16,AM16)","v":45.281346972252273},{"$f":"+$X16*Clientes!AA16","v":46.550242399117778},{"$f":"+$X16*Clientes!AB16","v":47.816079906875494},{"$f":"+$X16*Clientes!AC16","v":49.167392149406098},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":154.62329109865271},null,"MTH",null,{"$f":"+IFERROR(VLOOKUP($AK16,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":44.418229664051808},null,null,{"$f":"+K16*Clientes!Z16","v":45.281346972252337}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.3268565195339004E-4},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!AD17","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$4*G17/Q16)","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X17*Clientes!Z17,AM17)","v":0},{"$f":"+$X17*Clientes!AA17","v":0},{"$f":"+$X17*Clientes!AB17","v":0},{"$f":"+$X17*Clientes!AC17","v":0},{"$f":"+$X17*Clientes!AD17","v":0},null,"MTH Punta",null,{"$f":"+IFERROR(VLOOKUP($AK17,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K17*Clientes!Z17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.3268565195339004E-4},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!AD18","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$4*G18/Q16)","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},null,null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X18*Clientes!Z18,AM18)","v":0},{"$f":"+$X18*Clientes!AA18","v":0},{"$f":"+$X18*Clientes!AB18","v":0},{"$f":"+$X18*Clientes!AC18","v":0},{"$f":"+$X18*Clientes!AD18","v":0},null,"MTH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK18,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K18*Clientes!Z18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.3268565195339004E-4},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!AD19","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$4*G19/Q16)","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X19*Clientes!Z19,AM19)","v":0},{"$f":"+$X19*Clientes!AA19","v":0},{"$f":"+$X19*Clientes!AB19","v":0},{"$f":"+$X19*Clientes!AC19","v":0},{"$f":"+$X19*Clientes!AD19","v":0},null,"MTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK19,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K19*Clientes!Z19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F11","v":7.5761281021889584E-3},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":142},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":0},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":0},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":0},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":0},{"$f":"+K20*Clientes!AD20","v":8828.7304896911901},null,{"$f":"IF(Q20=0,0,$E20*$F$4*G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0.999999999999999},null,0,141.99999999999986,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},{"$f":"+IF($AK$3=1,$X20*Clientes!Z20,AM20)","v":2586.7749015947011},{"$f":"+$X20*Clientes!AA20","v":2658.390726813218},{"$f":"+$X20*Clientes!AB20","v":2729.5440595217233},{"$f":"+$X20*Clientes!AC20","v":2805.8234464723264},{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":8828.730489691181},null,"MTD",null,{"$f":"+IFERROR(VLOOKUP($AK20,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":2537.4678394317061},null,null,{"$f":"+K20*Clientes!Z20","v":2586.7749015947038}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":7.5761281021889584E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},{"$f":"+K21*Clientes!AD21","v":0},null,0,{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W22","v":0},null,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},{"$f":"+IF($AK$3=1,$X21*Clientes!Z21,AM21)","v":0},{"$f":"+$X21*Clientes!AA21","v":0},{"$f":"+$X21*Clientes!AB21","v":0},{"$f":"+$X21*Clientes!AC21","v":0},{"$f":"+$X21*Clientes!AD21","v":0},null,"MTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK21,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K21*Clientes!Z21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":7.5761281021889584E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!AD22","v":0},null,0,{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X22*Clientes!Z22,AM22)","v":0},{"$f":"+$X22*Clientes!AA22","v":0},{"$f":"+$X22*Clientes!AB22","v":0},{"$f":"+$X22*Clientes!AC22","v":0},{"$f":"+$X22*Clientes!AD22","v":0},null,"MTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK22,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K22*Clientes!Z22","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.5761281021889584E-3,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!AD23","v":0},null,0,{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X23*Clientes!Z23,AM23)","v":0},{"$f":"+$X23*Clientes!AA23","v":0},{"$f":"+$X23*Clientes!AB23","v":0},{"$f":"+$X23*Clientes!AC23","v":0},{"$f":"+$X23*Clientes!AD23","v":0},null,"MTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK23,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K23*Clientes!Z23","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!AD24","v":0},null,0,{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X24*Clientes!Z24,AM24)","v":0},{"$f":"+$X24*Clientes!AA24","v":0},{"$f":"+$X24*Clientes!AB24","v":0},{"$f":"+$X24*Clientes!AC24","v":0},{"$f":"+$X24*Clientes!AD24","v":0},null,"MTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK24,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K24*Clientes!Z24","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!AD25","v":0},null,0,{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X25*Clientes!Z25,AM25)","v":0},{"$f":"+$X25*Clientes!AA25","v":0},{"$f":"+$X25*Clientes!AB25","v":0},{"$f":"+$X25*Clientes!AC25","v":0},{"$f":"+$X25*Clientes!AD25","v":0},null,"MTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK25,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K25*Clientes!Z25","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!AD26","v":0},null,0,{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X26*Clientes!Z26,AM26)","v":0},{"$f":"+$X26*Clientes!AA26","v":0},{"$f":"+$X26*Clientes!AB26","v":0},{"$f":"+$X26*Clientes!AC26","v":0},{"$f":"+$X26*Clientes!AD26","v":0},null,"MTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK26,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K26*Clientes!Z26","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!AD27","v":0},null,0,{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X27*Clientes!Z27,AM27)","v":0},{"$f":"+$X27*Clientes!AA27","v":0},{"$f":"+$X27*Clientes!AB27","v":0},{"$f":"+$X27*Clientes!AC27","v":0},{"$f":"+$X27*Clientes!AD27","v":0},null,"MTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK27,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K27*Clientes!Z27","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!AD28","v":0},null,0,{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X28*Clientes!Z28,AM28)","v":0},{"$f":"+$X28*Clientes!AA28","v":0},{"$f":"+$X28*Clientes!AB28","v":0},{"$f":"+$X28*Clientes!AC28","v":0},{"$f":"+$X28*Clientes!AD28","v":0},null,"MTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK28,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K28*Clientes!Z28","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!AD29","v":0},null,0,{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X29*Clientes!Z29,AM29)","v":0},{"$f":"+$X29*Clientes!AA29","v":0},{"$f":"+$X29*Clientes!AB29","v":0},{"$f":"+$X29*Clientes!AC29","v":0},{"$f":"+$X29*Clientes!AD29","v":0},null,"MTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK29,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K29*Clientes!Z29","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!AD30","v":0},null,0,{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X30*Clientes!Z30,AM30)","v":0},{"$f":"+$X30*Clientes!AA30","v":0},{"$f":"+$X30*Clientes!AB30","v":0},{"$f":"+$X30*Clientes!AC30","v":0},{"$f":"+$X30*Clientes!AD30","v":0},null,"MTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK30,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K30*Clientes!Z30","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!AD31","v":0},null,0,{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X31*Clientes!Z31,AM31)","v":0},{"$f":"+$X31*Clientes!AA31","v":0},{"$f":"+$X31*Clientes!AB31","v":0},{"$f":"+$X31*Clientes!AC31","v":0},{"$f":"+$X31*Clientes!AD31","v":0},null,"MTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK31,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K31*Clientes!Z31","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K31","v":0},null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!AD32","v":0},null,0,{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},null,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+IF($AK$3=1,$X32*Clientes!Z32,AM32)","v":0},{"$f":"+$X32*Clientes!AA32","v":0},{"$f":"+$X32*Clientes!AB32","v":0},{"$f":"+$X32*Clientes!AC32","v":0},{"$f":"+$X32*Clientes!AD32","v":0},null,"MTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK32,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K32*Clientes!Z32","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!AD33","v":0},null,0,{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X33*Clientes!Z33,AM33)","v":0},{"$f":"+$X33*Clientes!AA33","v":0},{"$f":"+$X33*Clientes!AB33","v":0},{"$f":"+$X33*Clientes!AC33","v":0},{"$f":"+$X33*Clientes!AD33","v":0},null,"MTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK33,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K33*Clientes!Z33","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J33","v":0},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!AD34","v":0},null,0,{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X34*Clientes!Z34,AM34)","v":0},{"$f":"+$X34*Clientes!AA34","v":0},{"$f":"+$X34*Clientes!AB34","v":0},{"$f":"+$X34*Clientes!AC34","v":0},{"$f":"+$X34*Clientes!AD34","v":0},null,"MTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK34,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K34*Clientes!Z34","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!AD35","v":0},null,0,{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X35*Clientes!Z35,AM35)","v":0},{"$f":"+$X35*Clientes!AA35","v":0},{"$f":"+$X35*Clientes!AB35","v":0},{"$f":"+$X35*Clientes!AC35","v":0},{"$f":"+$X35*Clientes!AD35","v":0},null,"MTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK35,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K35*Clientes!Z35","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!AD36","v":0},null,0,{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X36*Clientes!Z36,AM36)","v":0},{"$f":"+$X36*Clientes!AA36","v":0},{"$f":"+$X36*Clientes!AB36","v":0},{"$f":"+$X36*Clientes!AC36","v":0},{"$f":"+$X36*Clientes!AD36","v":0},null,"MTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK36,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K36*Clientes!Z36","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!AD37","v":0},null,0,{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X37*Clientes!Z37,AM37)","v":0},{"$f":"+$X37*Clientes!AA37","v":0},{"$f":"+$X37*Clientes!AB37","v":0},{"$f":"+$X37*Clientes!AC37","v":0},{"$f":"+$X37*Clientes!AD37","v":0},null,"MTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK37,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K37*Clientes!Z37","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!AD38","v":0},null,0,{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X38*Clientes!Z38,AM38)","v":0},{"$f":"+$X38*Clientes!AA38","v":0},{"$f":"+$X38*Clientes!AB38","v":0},{"$f":"+$X38*Clientes!AC38","v":0},{"$f":"+$X38*Clientes!AD38","v":0},null,"MTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK38,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K38*Clientes!Z38","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,{"$f":"+G38","v":0},1,null,0,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!AD39","v":0},null,0,{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X39*Clientes!Z39,AM39)","v":0},{"$f":"+$X39*Clientes!AA39","v":0},{"$f":"+$X39*Clientes!AB39","v":0},{"$f":"+$X39*Clientes!AC39","v":0},{"$f":"+$X39*Clientes!AD39","v":0},null,"MTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK39,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K39*Clientes!Z39","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!AD40","v":0},null,0,{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X40*Clientes!Z40,AM40)","v":0},{"$f":"+$X40*Clientes!AA40","v":0},{"$f":"+$X40*Clientes!AB40","v":0},{"$f":"+$X40*Clientes!AC40","v":0},{"$f":"+$X40*Clientes!AD40","v":0},null,"MTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK40,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K40*Clientes!Z40","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!AD41","v":0},null,0,{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X41*Clientes!Z41,AM41)","v":0},{"$f":"+$X41*Clientes!AA41","v":0},{"$f":"+$X41*Clientes!AB41","v":0},{"$f":"+$X41*Clientes!AC41","v":0},{"$f":"+$X41*Clientes!AD41","v":0},null,"MTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK41,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K41*Clientes!Z41","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!AD42","v":0},null,0,{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X42*Clientes!Z42,AM42)","v":0},{"$f":"+$X42*Clientes!AA42","v":0},{"$f":"+$X42*Clientes!AB42","v":0},{"$f":"+$X42*Clientes!AC42","v":0},{"$f":"+$X42*Clientes!AD42","v":0},null,"MTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK42,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K42*Clientes!Z42","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K42","v":0},null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!AD43","v":0},null,0,{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+IF($AK$3=1,$X43*Clientes!Z43,AM43)","v":0},{"$f":"+$X43*Clientes!AA43","v":0},{"$f":"+$X43*Clientes!AB43","v":0},{"$f":"+$X43*Clientes!AC43","v":0},{"$f":"+$X43*Clientes!AD43","v":0},null,"MTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK43,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K43*Clientes!Z43","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!AD44","v":0},null,0,{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X44*Clientes!Z44,AM44)","v":0},{"$f":"+$X44*Clientes!AA44","v":0},{"$f":"+$X44*Clientes!AB44","v":0},{"$f":"+$X44*Clientes!AC44","v":0},{"$f":"+$X44*Clientes!AD44","v":0},null,"MTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK44,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K44*Clientes!Z44","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J44","v":0},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!AD45","v":0},null,0,{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X45*Clientes!Z45,AM45)","v":0},{"$f":"+$X45*Clientes!AA45","v":0},{"$f":"+$X45*Clientes!AB45","v":0},{"$f":"+$X45*Clientes!AC45","v":0},{"$f":"+$X45*Clientes!AD45","v":0},null,"MTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK45,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K45*Clientes!Z45","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!AD46","v":0},null,0,{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X46*Clientes!Z46,AM46)","v":0},{"$f":"+$X46*Clientes!AA46","v":0},{"$f":"+$X46*Clientes!AB46","v":0},{"$f":"+$X46*Clientes!AC46","v":0},{"$f":"+$X46*Clientes!AD46","v":0},null,"MTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK46,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K46*Clientes!Z46","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!AD47","v":0},null,0,{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X47*Clientes!Z47,AM47)","v":0},{"$f":"+$X47*Clientes!AA47","v":0},{"$f":"+$X47*Clientes!AB47","v":0},{"$f":"+$X47*Clientes!AC47","v":0},{"$f":"+$X47*Clientes!AD47","v":0},null,"MTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK47,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K47*Clientes!Z47","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!AD48","v":0},null,0,{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X48*Clientes!Z48,AM48)","v":0},{"$f":"+$X48*Clientes!AA48","v":0},{"$f":"+$X48*Clientes!AB48","v":0},{"$f":"+$X48*Clientes!AC48","v":0},{"$f":"+$X48*Clientes!AD48","v":0},null,"MTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK48,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K48*Clientes!Z48","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!AD49","v":0},null,0,{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X49*Clientes!Z49,AM49)","v":0},{"$f":"+$X49*Clientes!AA49","v":0},{"$f":"+$X49*Clientes!AB49","v":0},{"$f":"+$X49*Clientes!AC49","v":0},{"$f":"+$X49*Clientes!AD49","v":0},null,"MTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK49,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K49*Clientes!Z49","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!AD50","v":0},null,0,{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X50*Clientes!Z50,AM50)","v":0},{"$f":"+$X50*Clientes!AA50","v":0},{"$f":"+$X50*Clientes!AB50","v":0},{"$f":"+$X50*Clientes!AC50","v":0},{"$f":"+$X50*Clientes!AD50","v":0},null,"MTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK50,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K50*Clientes!Z50","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!AD51","v":0},null,0,{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X51*Clientes!Z51,AM51)","v":0},{"$f":"+$X51*Clientes!AA51","v":0},{"$f":"+$X51*Clientes!AB51","v":0},{"$f":"+$X51*Clientes!AC51","v":0},{"$f":"+$X51*Clientes!AD51","v":0},null,"MTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK51,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K51*Clientes!Z51","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!AD52","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$4*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X52*Clientes!Z52,AM52)","v":0},{"$f":"+$X52*Clientes!AA52","v":0},{"$f":"+$X52*Clientes!AB52","v":0},{"$f":"+$X52*Clientes!AC52","v":0},{"$f":"+$X52*Clientes!AD52","v":0},null,"MTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK52,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K52*Clientes!Z52","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!AD53","v":0},null,0,{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X53*Clientes!Z53,AM53)","v":0},{"$f":"+$X53*Clientes!AA53","v":0},{"$f":"+$X53*Clientes!AB53","v":0},{"$f":"+$X53*Clientes!AC53","v":0},{"$f":"+$X53*Clientes!AD53","v":0},null,"MTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK53,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K53*Clientes!Z53","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K53","v":0},null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!AD54","v":0},null,0,{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+IF($AK$3=1,$X54*Clientes!Z54,AM54)","v":0},{"$f":"+$X54*Clientes!AA54","v":0},{"$f":"+$X54*Clientes!AB54","v":0},{"$f":"+$X54*Clientes!AC54","v":0},{"$f":"+$X54*Clientes!AD54","v":0},null,"MTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK54,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K54*Clientes!Z54","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!AD55","v":0},null,0,{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X55*Clientes!Z55,AM55)","v":0},{"$f":"+$X55*Clientes!AA55","v":0},{"$f":"+$X55*Clientes!AB55","v":0},{"$f":"+$X55*Clientes!AC55","v":0},{"$f":"+$X55*Clientes!AD55","v":0},null,"MTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK55,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K55*Clientes!Z55","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J55","v":0},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!AD56","v":0},null,0,{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X56*Clientes!Z56,AM56)","v":0},{"$f":"+$X56*Clientes!AA56","v":0},{"$f":"+$X56*Clientes!AB56","v":0},{"$f":"+$X56*Clientes!AC56","v":0},{"$f":"+$X56*Clientes!AD56","v":0},null,"MTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK56,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K56*Clientes!Z56","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!AD57","v":0},null,0,{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X57*Clientes!Z57,AM57)","v":0},{"$f":"+$X57*Clientes!AA57","v":0},{"$f":"+$X57*Clientes!AB57","v":0},{"$f":"+$X57*Clientes!AC57","v":0},{"$f":"+$X57*Clientes!AD57","v":0},null,"MTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK57,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K57*Clientes!Z57","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!AD58","v":0},null,0,{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X58*Clientes!Z58,AM58)","v":0},{"$f":"+$X58*Clientes!AA58","v":0},{"$f":"+$X58*Clientes!AB58","v":0},{"$f":"+$X58*Clientes!AC58","v":0},{"$f":"+$X58*Clientes!AD58","v":0},null,"MTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK58,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K58*Clientes!Z58","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!AD59","v":0},null,0,{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X59*Clientes!Z59,AM59)","v":0},{"$f":"+$X59*Clientes!AA59","v":0},{"$f":"+$X59*Clientes!AB59","v":0},{"$f":"+$X59*Clientes!AC59","v":0},{"$f":"+$X59*Clientes!AD59","v":0},null,"MTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK59,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K59*Clientes!Z59","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!AD60","v":0},null,0,{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X60*Clientes!Z60,AM60)","v":0},{"$f":"+$X60*Clientes!AA60","v":0},{"$f":"+$X60*Clientes!AB60","v":0},{"$f":"+$X60*Clientes!AC60","v":0},{"$f":"+$X60*Clientes!AD60","v":0},null,"MTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK60,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K60*Clientes!Z60","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!AD61","v":0},null,0,{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X61*Clientes!Z61,AM61)","v":0},{"$f":"+$X61*Clientes!AA61","v":0},{"$f":"+$X61*Clientes!AB61","v":0},{"$f":"+$X61*Clientes!AC61","v":0},{"$f":"+$X61*Clientes!AD61","v":0},null,"MTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK61,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K61*Clientes!Z61","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!AD62","v":0},null,0,{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X62*Clientes!Z62,AM62)","v":0},{"$f":"+$X62*Clientes!AA62","v":0},{"$f":"+$X62*Clientes!AB62","v":0},{"$f":"+$X62*Clientes!AC62","v":0},{"$f":"+$X62*Clientes!AD62","v":0},null,"MTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK62,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K62*Clientes!Z62","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!AD63","v":0},null,0,{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X63*Clientes!Z63,AM63)","v":0},{"$f":"+$X63*Clientes!AA63","v":0},{"$f":"+$X63*Clientes!AB63","v":0},{"$f":"+$X63*Clientes!AC63","v":0},{"$f":"+$X63*Clientes!AD63","v":0},null,"MTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK63,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K63*Clientes!Z63","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!AD64","v":0},null,0,{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X64*Clientes!Z64,AM64)","v":0},{"$f":"+$X64*Clientes!AA64","v":0},{"$f":"+$X64*Clientes!AB64","v":0},{"$f":"+$X64*Clientes!AC64","v":0},{"$f":"+$X64*Clientes!AD64","v":0},null,"MTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK64,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K64*Clientes!Z64","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K64","v":0},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!AD65","v":0},null,0,{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+IF($AK$3=1,$X65*Clientes!Z65,AM65)","v":0},{"$f":"+$X65*Clientes!AA65","v":0},{"$f":"+$X65*Clientes!AB65","v":0},{"$f":"+$X65*Clientes!AC65","v":0},{"$f":"+$X65*Clientes!AD65","v":0},null,"MTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK65,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K65*Clientes!Z65","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!AD66","v":0},null,0,{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X66*Clientes!Z66,AM66)","v":0},{"$f":"+$X66*Clientes!AA66","v":0},{"$f":"+$X66*Clientes!AB66","v":0},{"$f":"+$X66*Clientes!AC66","v":0},{"$f":"+$X66*Clientes!AD66","v":0},null,"MTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK66,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K66*Clientes!Z66","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,7.5761281021889584E-3,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!AD67","v":0},null,0,{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X67*Clientes!Z67,AM67)","v":0},{"$f":"+$X67*Clientes!AA67","v":0},{"$f":"+$X67*Clientes!AB67","v":0},{"$f":"+$X67*Clientes!AC67","v":0},{"$f":"+$X67*Clientes!AD67","v":0},null,"MTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK67,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K67*Clientes!Z67","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!AD68","v":0},null,0,{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X68*Clientes!Z68,AM68)","v":0},{"$f":"+$X68*Clientes!AA68","v":0},{"$f":"+$X68*Clientes!AB68","v":0},{"$f":"+$X68*Clientes!AC68","v":0},{"$f":"+$X68*Clientes!AD68","v":0},null,"MTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK68,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K68*Clientes!Z68","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!AD69","v":0},null,0,{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X69*Clientes!Z69,AM69)","v":0},{"$f":"+$X69*Clientes!AA69","v":0},{"$f":"+$X69*Clientes!AB69","v":0},{"$f":"+$X69*Clientes!AC69","v":0},{"$f":"+$X69*Clientes!AD69","v":0},null,"MTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK69,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K69*Clientes!Z69","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!AD70","v":0},null,0,{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X70*Clientes!Z70,AM70)","v":0},{"$f":"+$X70*Clientes!AA70","v":0},{"$f":"+$X70*Clientes!AB70","v":0},{"$f":"+$X70*Clientes!AC70","v":0},{"$f":"+$X70*Clientes!AD70","v":0},null,"MTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK70,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K70*Clientes!Z70","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!AD71","v":0},null,0,{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X71*Clientes!Z71,AM71)","v":0},{"$f":"+$X71*Clientes!AA71","v":0},{"$f":"+$X71*Clientes!AB71","v":0},{"$f":"+$X71*Clientes!AC71","v":0},{"$f":"+$X71*Clientes!AD71","v":0},null,"MTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK71,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K71*Clientes!Z71","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!AD72","v":0},null,0,{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X72*Clientes!Z72,AM72)","v":0},{"$f":"+$X72*Clientes!AA72","v":0},{"$f":"+$X72*Clientes!AB72","v":0},{"$f":"+$X72*Clientes!AC72","v":0},{"$f":"+$X72*Clientes!AD72","v":0},null,"MTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK72,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K72*Clientes!Z72","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!AD73","v":0},null,0,{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X73*Clientes!Z73,AM73)","v":0},{"$f":"+$X73*Clientes!AA73","v":0},{"$f":"+$X73*Clientes!AB73","v":0},{"$f":"+$X73*Clientes!AC73","v":0},{"$f":"+$X73*Clientes!AD73","v":0},null,"MTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK73,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K73*Clientes!Z73","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!AD74","v":0},null,0,{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X74*Clientes!Z74,AM74)","v":0},{"$f":"+$X74*Clientes!AA74","v":0},{"$f":"+$X74*Clientes!AB74","v":0},{"$f":"+$X74*Clientes!AC74","v":0},{"$f":"+$X74*Clientes!AD74","v":0},null,"MTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK74,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K74*Clientes!Z74","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,7.5761281021889584E-3,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!AD75","v":0},null,0,{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X75*Clientes!Z75,AM75)","v":0},{"$f":"+$X75*Clientes!AA75","v":0},{"$f":"+$X75*Clientes!AB75","v":0},{"$f":"+$X75*Clientes!AC75","v":0},{"$f":"+$X75*Clientes!AD75","v":0},null,"MTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK75,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K75*Clientes!Z75","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F12","v":4.6336378427752417E-4},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":71.69},null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!AD76","v":539.97423418536005},null,{"$f":"IF(Q76=0,0,$E76*$F$4*G76/Q76)","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0.99999999999999911},null,0,71.689999999999941,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUM(AD77:AD79)","v":0},{"$f":"+IF($AK$3=1,$X76*Clientes!Z76,AM76)","v":157.99848682464437},{"$f":"+$X76*Clientes!AA76","v":162.51599111996899},{"$f":"+$X76*Clientes!AB76","v":167.05253469919967},{"$f":"+$X76*Clientes!AC76","v":171.86199856706722},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":539.97423418535982},null,"BTH",null,{"$f":"+IFERROR(VLOOKUP($AK76,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":154.98684433239686},null,null,{"$f":"+K76*Clientes!Z76","v":157.99848682464449}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":4.6336378427752417E-4},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K76","v":71.69},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!AD77","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$4*G77/Q76)","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X77*Clientes!Z77,AM77)","v":0},{"$f":"+$X77*Clientes!AA77","v":0},{"$f":"+$X77*Clientes!AB77","v":0},{"$f":"+$X77*Clientes!AC77","v":0},{"$f":"+$X77*Clientes!AD77","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,{"$f":"+IFERROR(VLOOKUP($AK77,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K77*Clientes!Z77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.6336378427752417E-4},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K76","v":71.69},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!AD78","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$4*G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},null,null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X78*Clientes!Z78,AM78)","v":0},{"$f":"+$X78*Clientes!AA78","v":0},{"$f":"+$X78*Clientes!AB78","v":0},{"$f":"+$X78*Clientes!AC78","v":0},{"$f":"+$X78*Clientes!AD78","v":0},null,"BTH Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK78,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K78*Clientes!Z78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.6336378427752417E-4},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K77","v":71.69},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!AD79","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$4*G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},null,null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X79*Clientes!Z79,AM79)","v":0},{"$f":"+$X79*Clientes!AA79","v":0},{"$f":"+$X79*Clientes!AB79","v":0},{"$f":"+$X79*Clientes!AC79","v":0},{"$f":"+$X79*Clientes!AD79","v":0},null,"BTH Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK79,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K79*Clientes!Z79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F13","v":5.1748002576787439E-2},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":71.69},null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":0},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":0},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":0},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":0},{"$f":"+K80*Clientes!AD80","v":60303.780766101248},null,{"$f":"IF(Q80=0,0,$E80*$F$4*G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,{"$f":"+U80*K80","v":71.689999999999898},null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},{"$f":"+IF($AK$3=1,$X80*Clientes!Z80,AM80)","v":17670.008980280156},{"$f":"+$X80*Clientes!AA80","v":18158.330760817309},{"$f":"+$X80*Clientes!AB80","v":18643.203029134787},{"$f":"+$X80*Clientes!AC80","v":19163.341743359128},{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":60303.780766101168},null,"BTD",null,{"$f":"+IFERROR(VLOOKUP($AK80,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":17333.197211048038},null,null,{"$f":"+K80*Clientes!Z80","v":17670.008980280178}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":5.1748002576787439E-2},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K80","v":71.69},null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},{"$f":"+K81*Clientes!AD81","v":42138.337344778112},null,0,{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+IF($AK$3=1,$X81*Clientes!Z81,AM81)","v":0},{"$f":"+$X81*Clientes!AA81","v":0},{"$f":"+$X81*Clientes!AB81","v":0},{"$f":"+$X81*Clientes!AC81","v":0},{"$f":"+$X81*Clientes!AD81","v":0},null,"BTD_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK81,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K81*Clientes!Z81","v":12347.148715241527}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":71.69},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!AD82","v":41724.739602898226},null,0,{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X82*Clientes!Z82,AM82)","v":12226.045952662107},{"$f":"+$X82*Clientes!AA82","v":12563.917519572669},{"$f":"+$X82*Clientes!AB82","v":12899.401423146413},{"$f":"+$X82*Clientes!AC82","v":13259.28599410781},{"$f":"+$X82*Clientes!AD82","v":41724.739602898168},null,"BTD_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK82,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K82*Clientes!Z82","v":12226.045952662123}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J82","v":0},71.69,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!AD83","v":308.63904714932079},null,0,{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X83*Clientes!Z83,AM83)","v":90.439997272689567},{"$f":"+$X83*Clientes!AA83","v":92.936893464747698},{"$f":"+$X83*Clientes!AB83","v":95.415317074759642},{"$f":"+$X83*Clientes!AC83","v":98.074998236575794},{"$f":"+$X83*Clientes!AD83","v":308.63904714932033},null,"BTD_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK83,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K83*Clientes!Z83","v":90.439997272689695}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,{"$f":"+G83","v":0},1,null,0,71.69,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!AD84","v":6.1687136323960221},null,0,{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X84*Clientes!Z84,AM84)","v":1.7971332271256681},{"$f":"+$X84*Clientes!AA84","v":1.8538499999379172},{"$f":"+$X84*Clientes!AB84","v":1.9125438544007198},{"$f":"+$X84*Clientes!AC84","v":1.9728413737438837},{"$f":"+$X84*Clientes!AD84","v":6.1687136323960141},null,"BTD_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK84,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K84*Clientes!Z84","v":1.7971332271256708}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!AD85","v":48.664296433346315},null,0,{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X85*Clientes!Z85,AM85)","v":14.177384347324642},{"$f":"+$X85*Clientes!AA85","v":14.624816666176875},{"$f":"+$X85*Clientes!AB85","v":15.087845962494589},{"$f":"+$X85*Clientes!AC85","v":15.5635263928684},{"$f":"+$X85*Clientes!AD85","v":48.664296433346244},null,"BTD_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK85,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K85*Clientes!Z85","v":14.177384347324661}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!AD86","v":23.091607542193696},null,0,{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X86*Clientes!Z86,AM86)","v":6.766496146314358},{"$f":"+$X86*Clientes!AA86","v":6.9533077227274536},{"$f":"+$X86*Clientes!AB86","v":7.13873722639629},{"$f":"+$X86*Clientes!AC86","v":7.3377279702547282},{"$f":"+$X86*Clientes!AD86","v":23.091607542193664},null,"BTD_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK86,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K86*Clientes!Z86","v":6.7664961463143678}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":5.1748002576787439E-2},null,0,1,null,0,71.69,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!AD87","v":0},null,0,{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X87*Clientes!Z87,AM87)","v":0},{"$f":"+$X87*Clientes!AA87","v":0},{"$f":"+$X87*Clientes!AB87","v":0},{"$f":"+$X87*Clientes!AC87","v":0},{"$f":"+$X87*Clientes!AD87","v":0},null,"BTD_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK87,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K87*Clientes!Z87","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!AD88","v":0},null,0,{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X88*Clientes!Z88,AM88)","v":0},{"$f":"+$X88*Clientes!AA88","v":0},{"$f":"+$X88*Clientes!AB88","v":0},{"$f":"+$X88*Clientes!AC88","v":0},{"$f":"+$X88*Clientes!AD88","v":0},null,"BTD_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK88,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K88*Clientes!Z88","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!AD89","v":0},null,0,{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X89*Clientes!Z89,AM89)","v":0},{"$f":"+$X89*Clientes!AA89","v":0},{"$f":"+$X89*Clientes!AB89","v":0},{"$f":"+$X89*Clientes!AC89","v":0},{"$f":"+$X89*Clientes!AD89","v":0},null,"BTD_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK89,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K89*Clientes!Z89","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!AD90","v":0},null,0,{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X90*Clientes!Z90,AM90)","v":0},{"$f":"+$X90*Clientes!AA90","v":0},{"$f":"+$X90*Clientes!AB90","v":0},{"$f":"+$X90*Clientes!AC90","v":0},{"$f":"+$X90*Clientes!AD90","v":0},null,"BTD_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK90,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K90*Clientes!Z90","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!AD91","v":27.034077122568238},null,0,{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X91*Clientes!Z91,AM91)","v":7.9217515859290648},{"$f":"+$X91*Clientes!AA91","v":8.1404578217297043},{"$f":"+$X91*Clientes!AB91","v":8.3575460211468418},{"$f":"+$X91*Clientes!AC91","v":8.5905107944445316},{"$f":"+$X91*Clientes!AD91","v":27.034077122568199},null,"BTD_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK91,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K91*Clientes!Z91","v":7.9217515859290764}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K91","v":71.69},null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},{"$f":"+K92*Clientes!AD92","v":13744.975794213515},null,0,{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+IF($AK$3=1,$X92*Clientes!Z92,AM92)","v":0},{"$f":"+$X92*Clientes!AA92","v":0},{"$f":"+$X92*Clientes!AB92","v":0},{"$f":"+$X92*Clientes!AC92","v":0},{"$f":"+$X92*Clientes!AD92","v":0},null,"BTD_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK92,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K92*Clientes!Z92","v":4027.5611138689696}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":71.69},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!AD93","v":13649.235492331994},null,0,{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X93*Clientes!Z93,AM93)","v":3999.533258291247},{"$f":"+$X93*Clientes!AA93","v":4110.0081494367178},{"$f":"+$X93*Clientes!AB93","v":4219.6841831538122},{"$f":"+$X93*Clientes!AC93","v":4337.3584132536498},{"$f":"+$X93*Clientes!AD93","v":13649.235492331976},null,"BTD_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK93,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K93*Clientes!Z93","v":3999.5332582912524}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J93","v":0},71.69,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!AD94","v":73.217292206955733},null,0,{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X94*Clientes!Z94,AM94)","v":21.454743878557782},{"$f":"+$X94*Clientes!AA94","v":22.047073267184675},{"$f":"+$X94*Clientes!AB94","v":22.63502047393942},{"$f":"+$X94*Clientes!AC94","v":23.265966734954052},{"$f":"+$X94*Clientes!AD94","v":73.217292206955634},null,"BTD_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK94,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K94*Clientes!Z94","v":21.45474387855781}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!AD95","v":0},null,0,{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X95*Clientes!Z95,AM95)","v":0},{"$f":"+$X95*Clientes!AA95","v":0},{"$f":"+$X95*Clientes!AB95","v":0},{"$f":"+$X95*Clientes!AC95","v":0},{"$f":"+$X95*Clientes!AD95","v":0},null,"BTD_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK95,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K95*Clientes!Z95","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!AD96","v":15.764490393900903},null,0,{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X96*Clientes!Z96,AM96)","v":4.5926738026544429},{"$f":"+$X96*Clientes!AA96","v":4.7376166665080248},{"$f":"+$X96*Clientes!AB96","v":4.8876120723573848},{"$f":"+$X96*Clientes!AC96","v":5.0417057329010317},{"$f":"+$X96*Clientes!AD96","v":15.764490393900882},null,"BTD_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK96,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K96*Clientes!Z96","v":4.5926738026544491}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!AD97","v":6.7585192806420595},null,0,{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X97*Clientes!Z97,AM97)","v":1.9804378964822662},{"$f":"+$X97*Clientes!AA97","v":2.0351144554324261},{"$f":"+$X97*Clientes!AB97","v":2.0893865052867104},{"$f":"+$X97*Clientes!AC97","v":2.1476276986111329},{"$f":"+$X97*Clientes!AD97","v":6.7585192806420498},null,"BTD_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK97,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K97*Clientes!Z97","v":1.9804378964822691}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!AD98","v":0},null,0,{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X98*Clientes!Z98,AM98)","v":0},{"$f":"+$X98*Clientes!AA98","v":0},{"$f":"+$X98*Clientes!AB98","v":0},{"$f":"+$X98*Clientes!AC98","v":0},{"$f":"+$X98*Clientes!AD98","v":0},null,"BTD_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK98,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K98*Clientes!Z98","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!AD99","v":0},null,0,{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X99*Clientes!Z99,AM99)","v":0},{"$f":"+$X99*Clientes!AA99","v":0},{"$f":"+$X99*Clientes!AB99","v":0},{"$f":"+$X99*Clientes!AC99","v":0},{"$f":"+$X99*Clientes!AD99","v":0},null,"BTD_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK99,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K99*Clientes!Z99","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,{"$f":"+G99","v":0},1,null,0,71.69,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!AD100","v":0},null,0,{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X100*Clientes!Z100,AM100)","v":0},{"$f":"+$X100*Clientes!AA100","v":0},{"$f":"+$X100*Clientes!AB100","v":0},{"$f":"+$X100*Clientes!AC100","v":0},{"$f":"+$X100*Clientes!AD100","v":0},null,"BTD_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK100,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K100*Clientes!Z100","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!AD101","v":0},null,0,{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X101*Clientes!Z101,AM101)","v":0},{"$f":"+$X101*Clientes!AA101","v":0},{"$f":"+$X101*Clientes!AB101","v":0},{"$f":"+$X101*Clientes!AC101","v":0},{"$f":"+$X101*Clientes!AD101","v":0},null,"BTD_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK101,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K101*Clientes!Z101","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!AD102","v":0},null,0,{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X102*Clientes!Z102,AM102)","v":0},{"$f":"+$X102*Clientes!AA102","v":0},{"$f":"+$X102*Clientes!AB102","v":0},{"$f":"+$X102*Clientes!AC102","v":0},{"$f":"+$X102*Clientes!AD102","v":0},null,"BTD_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK102,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K102*Clientes!Z102","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K102","v":71.69},null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},{"$f":"+K103*Clientes!AD103","v":2644.8632880036716},null,0,{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},{"$f":"+IF($AK$3=1,$X103*Clientes!Z103,AM103)","v":0},{"$f":"+$X103*Clientes!AA103","v":0},{"$f":"+$X103*Clientes!AB103","v":0},{"$f":"+$X103*Clientes!AC103","v":0},{"$f":"+$X103*Clientes!AD103","v":0},null,"BTD_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK103,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K103*Clientes!Z103","v":775.00019542537609}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":71.69},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!AD104","v":2635.6471253482487},null,0,{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X104*Clientes!Z104,AM104)","v":772.29959829380539},{"$f":"+$X104*Clientes!AA104","v":793.63490398818601},{"$f":"+$X104*Clientes!AB104","v":814.81689351365651},{"$f":"+$X104*Clientes!AC104","v":837.54293213618553},{"$f":"+$X104*Clientes!AD104","v":2635.647125348245},null,"BTD_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK104,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K104*Clientes!Z104","v":772.29959829380641}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J104","v":0},71.69,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!AD105","v":9.216162655420975},null,0,{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X105*Clientes!Z105,AM105)","v":2.7005971315666937},{"$f":"+$X105*Clientes!AA105","v":2.7751560755896718},{"$f":"+$X105*Clientes!AB105","v":2.8491634163000654},{"$f":"+$X105*Clientes!AC105","v":2.9285832253788335},{"$f":"+$X105*Clientes!AD105","v":9.2161626554209626},null,"BTD_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK105,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K105*Clientes!Z105","v":2.7005971315666972}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!AD106","v":0},null,0,{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X106*Clientes!Z106,AM106)","v":0},{"$f":"+$X106*Clientes!AA106","v":0},{"$f":"+$X106*Clientes!AB106","v":0},{"$f":"+$X106*Clientes!AC106","v":0},{"$f":"+$X106*Clientes!AD106","v":0},null,"BTD_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK106,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K106*Clientes!Z106","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!AD107","v":0},null,0,{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X107*Clientes!Z107,AM107)","v":0},{"$f":"+$X107*Clientes!AA107","v":0},{"$f":"+$X107*Clientes!AB107","v":0},{"$f":"+$X107*Clientes!AC107","v":0},{"$f":"+$X107*Clientes!AD107","v":0},null,"BTD_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK107,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K107*Clientes!Z107","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!AD108","v":0},null,0,{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X108*Clientes!Z108,AM108)","v":0},{"$f":"+$X108*Clientes!AA108","v":0},{"$f":"+$X108*Clientes!AB108","v":0},{"$f":"+$X108*Clientes!AC108","v":0},{"$f":"+$X108*Clientes!AD108","v":0},null,"BTD_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK108,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K108*Clientes!Z108","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!AD109","v":0},null,0,{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X109*Clientes!Z109,AM109)","v":0},{"$f":"+$X109*Clientes!AA109","v":0},{"$f":"+$X109*Clientes!AB109","v":0},{"$f":"+$X109*Clientes!AC109","v":0},{"$f":"+$X109*Clientes!AD109","v":0},null,"BTD_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK109,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K109*Clientes!Z109","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!AD110","v":0},null,0,{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X110*Clientes!Z110,AM110)","v":0},{"$f":"+$X110*Clientes!AA110","v":0},{"$f":"+$X110*Clientes!AB110","v":0},{"$f":"+$X110*Clientes!AC110","v":0},{"$f":"+$X110*Clientes!AD110","v":0},null,"BTD_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK110,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K110*Clientes!Z110","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!AD111","v":0},null,0,{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X111*Clientes!Z111,AM111)","v":0},{"$f":"+$X111*Clientes!AA111","v":0},{"$f":"+$X111*Clientes!AB111","v":0},{"$f":"+$X111*Clientes!AC111","v":0},{"$f":"+$X111*Clientes!AD111","v":0},null,"BTD_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK111,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K111*Clientes!Z111","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!AD112","v":0},null,{"$f":"IF(Q112=0,0,$E112*$F$4*G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X112*Clientes!Z112,AM112)","v":0},{"$f":"+$X112*Clientes!AA112","v":0},{"$f":"+$X112*Clientes!AB112","v":0},{"$f":"+$X112*Clientes!AC112","v":0},{"$f":"+$X112*Clientes!AD112","v":0},null,"BTD_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK112,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K112*Clientes!Z112","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!AD113","v":0},null,0,{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X113*Clientes!Z113,AM113)","v":0},{"$f":"+$X113*Clientes!AA113","v":0},{"$f":"+$X113*Clientes!AB113","v":0},{"$f":"+$X113*Clientes!AC113","v":0},{"$f":"+$X113*Clientes!AD113","v":0},null,"BTD_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK113,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K113*Clientes!Z113","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K113","v":71.69},null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},{"$f":"+K114*Clientes!AD114","v":1775.6043391059538},null,0,{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,null,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},{"$f":"+IF($AK$3=1,$X114*Clientes!Z114,AM114)","v":0},{"$f":"+$X114*Clientes!AA114","v":0},{"$f":"+$X114*Clientes!AB114","v":0},{"$f":"+$X114*Clientes!AC114","v":0},{"$f":"+$X114*Clientes!AD114","v":0},null,"BTD_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK114,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K114*Clientes!Z114","v":520.29895574426155}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":71.69},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!AD115","v":1762.0873005446679},null,0,{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X115*Clientes!Z115,AM115)","v":516.33807995129496},{"$f":"+$X115*Clientes!AA115","v":530.59567276884206},{"$f":"+$X115*Clientes!AB115","v":544.74858370321772},{"$f":"+$X115*Clientes!AC115","v":559.93566030456213},{"$f":"+$X115*Clientes!AD115","v":1762.0873005446654},null,"BTD_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK115,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K115*Clientes!Z115","v":516.33807995129575}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.1748002576787439E-2,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},71.69,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!AD116","v":13.517038561284119},null,0,{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0.99999999999999867},null,0,71.689999999999898,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X116*Clientes!Z116,AM116)","v":3.9608757929645324},{"$f":"+$X116*Clientes!AA116","v":4.0702289108648522},{"$f":"+$X116*Clientes!AB116","v":4.1787730105734209},{"$f":"+$X116*Clientes!AC116","v":4.2952553972222658},{"$f":"+$X116*Clientes!AD116","v":13.5170385612841},null,"BTD_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK116,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K116*Clientes!Z116","v":3.9608757929645382}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!AD117","v":0},null,0,{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X117*Clientes!Z117,AM117)","v":0},{"$f":"+$X117*Clientes!AA117","v":0},{"$f":"+$X117*Clientes!AB117","v":0},{"$f":"+$X117*Clientes!AC117","v":0},{"$f":"+$X117*Clientes!AD117","v":0},null,"BTD_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK117,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K117*Clientes!Z117","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!AD118","v":0},null,0,{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X118*Clientes!Z118,AM118)","v":0},{"$f":"+$X118*Clientes!AA118","v":0},{"$f":"+$X118*Clientes!AB118","v":0},{"$f":"+$X118*Clientes!AC118","v":0},{"$f":"+$X118*Clientes!AD118","v":0},null,"BTD_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK118,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K118*Clientes!Z118","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!AD119","v":0},null,0,{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X119*Clientes!Z119,AM119)","v":0},{"$f":"+$X119*Clientes!AA119","v":0},{"$f":"+$X119*Clientes!AB119","v":0},{"$f":"+$X119*Clientes!AC119","v":0},{"$f":"+$X119*Clientes!AD119","v":0},null,"BTD_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK119,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K119*Clientes!Z119","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!AD120","v":0},null,0,{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X120*Clientes!Z120,AM120)","v":0},{"$f":"+$X120*Clientes!AA120","v":0},{"$f":"+$X120*Clientes!AB120","v":0},{"$f":"+$X120*Clientes!AC120","v":0},{"$f":"+$X120*Clientes!AD120","v":0},null,"BTD_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK120,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K120*Clientes!Z120","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!AD121","v":0},null,0,{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X121*Clientes!Z121,AM121)","v":0},{"$f":"+$X121*Clientes!AA121","v":0},{"$f":"+$X121*Clientes!AB121","v":0},{"$f":"+$X121*Clientes!AC121","v":0},{"$f":"+$X121*Clientes!AD121","v":0},null,"BTD_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK121,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K121*Clientes!Z121","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!AD122","v":0},null,0,{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X122*Clientes!Z122,AM122)","v":0},{"$f":"+$X122*Clientes!AA122","v":0},{"$f":"+$X122*Clientes!AB122","v":0},{"$f":"+$X122*Clientes!AC122","v":0},{"$f":"+$X122*Clientes!AD122","v":0},null,"BTD_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK122,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K122*Clientes!Z122","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!AD123","v":0},null,0,{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X123*Clientes!Z123,AM123)","v":0},{"$f":"+$X123*Clientes!AA123","v":0},{"$f":"+$X123*Clientes!AB123","v":0},{"$f":"+$X123*Clientes!AC123","v":0},{"$f":"+$X123*Clientes!AD123","v":0},null,"BTD_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK123,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K123*Clientes!Z123","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!AD124","v":0},null,0,{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X124*Clientes!Z124,AM124)","v":0},{"$f":"+$X124*Clientes!AA124","v":0},{"$f":"+$X124*Clientes!AB124","v":0},{"$f":"+$X124*Clientes!AC124","v":0},{"$f":"+$X124*Clientes!AD124","v":0},null,"BTD_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK124,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K124*Clientes!Z124","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K124","v":71.69},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!AD125","v":0},null,0,{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+IF($AK$3=1,$X125*Clientes!Z125,AM125)","v":0},{"$f":"+$X125*Clientes!AA125","v":0},{"$f":"+$X125*Clientes!AB125","v":0},{"$f":"+$X125*Clientes!AC125","v":0},{"$f":"+$X125*Clientes!AD125","v":0},null,"BTD_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK125,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K125*Clientes!Z125","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":71.69},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!AD126","v":0},null,0,{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X126*Clientes!Z126,AM126)","v":0},{"$f":"+$X126*Clientes!AA126","v":0},{"$f":"+$X126*Clientes!AB126","v":0},{"$f":"+$X126*Clientes!AC126","v":0},{"$f":"+$X126*Clientes!AD126","v":0},null,"BTD_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK126,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K126*Clientes!Z126","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.1748002576787439E-2,null,0,1,null,{"$f":"+J126","v":0},71.69,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!AD127","v":0},null,0,{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X127*Clientes!Z127,AM127)","v":0},{"$f":"+$X127*Clientes!AA127","v":0},{"$f":"+$X127*Clientes!AB127","v":0},{"$f":"+$X127*Clientes!AC127","v":0},{"$f":"+$X127*Clientes!AD127","v":0},null,"BTD_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK127,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K127*Clientes!Z127","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!AD128","v":0},null,0,{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X128*Clientes!Z128,AM128)","v":0},{"$f":"+$X128*Clientes!AA128","v":0},{"$f":"+$X128*Clientes!AB128","v":0},{"$f":"+$X128*Clientes!AC128","v":0},{"$f":"+$X128*Clientes!AD128","v":0},null,"BTD_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK128,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K128*Clientes!Z128","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!AD129","v":0},null,0,{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X129*Clientes!Z129,AM129)","v":0},{"$f":"+$X129*Clientes!AA129","v":0},{"$f":"+$X129*Clientes!AB129","v":0},{"$f":"+$X129*Clientes!AC129","v":0},{"$f":"+$X129*Clientes!AD129","v":0},null,"BTD_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK129,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K129*Clientes!Z129","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!AD130","v":0},null,0,{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X130*Clientes!Z130,AM130)","v":0},{"$f":"+$X130*Clientes!AA130","v":0},{"$f":"+$X130*Clientes!AB130","v":0},{"$f":"+$X130*Clientes!AC130","v":0},{"$f":"+$X130*Clientes!AD130","v":0},null,"BTD_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK130,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K130*Clientes!Z130","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!AD131","v":0},null,0,{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X131*Clientes!Z131,AM131)","v":0},{"$f":"+$X131*Clientes!AA131","v":0},{"$f":"+$X131*Clientes!AB131","v":0},{"$f":"+$X131*Clientes!AC131","v":0},{"$f":"+$X131*Clientes!AD131","v":0},null,"BTD_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK131,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K131*Clientes!Z131","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1748002576787439E-2,null,{"$f":"+G131","v":0},1,null,0,71.69,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!AD132","v":0},null,0,{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X132*Clientes!Z132,AM132)","v":0},{"$f":"+$X132*Clientes!AA132","v":0},{"$f":"+$X132*Clientes!AB132","v":0},{"$f":"+$X132*Clientes!AC132","v":0},{"$f":"+$X132*Clientes!AD132","v":0},null,"BTD_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK132,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K132*Clientes!Z132","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!AD133","v":0},null,0,{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X133*Clientes!Z133,AM133)","v":0},{"$f":"+$X133*Clientes!AA133","v":0},{"$f":"+$X133*Clientes!AB133","v":0},{"$f":"+$X133*Clientes!AC133","v":0},{"$f":"+$X133*Clientes!AD133","v":0},null,"BTD_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK133,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K133*Clientes!Z133","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!AD134","v":0},null,0,{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X134*Clientes!Z134,AM134)","v":0},{"$f":"+$X134*Clientes!AA134","v":0},{"$f":"+$X134*Clientes!AB134","v":0},{"$f":"+$X134*Clientes!AC134","v":0},{"$f":"+$X134*Clientes!AD134","v":0},null,"BTD_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK134,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K134*Clientes!Z134","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.1748002576787439E-2,null,0,1,null,0,71.69,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!AD135","v":0},null,0,{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X135*Clientes!Z135,AM135)","v":0},{"$f":"+$X135*Clientes!AA135","v":0},{"$f":"+$X135*Clientes!AB135","v":0},{"$f":"+$X135*Clientes!AC135","v":0},{"$f":"+$X135*Clientes!AD135","v":0},null,"BTD_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK135,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K135*Clientes!Z135","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F14","v":0.91815460865277265},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":16.66},null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":0},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":0},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":0},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":0},{"$f":"+K136*Clientes!AD136","v":1069958.0944679547},null,{"$f":"IF(Q136=0,0,$E136*$F$4*G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":0},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":0},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":0},{"$f":"+IF($AK$3=1,$X136*Clientes!Z136,AM136)","v":311869.83704692352},{"$f":"+$X136*Clientes!AA136","v":321604.16605511954},{"$f":"+$X136*Clientes!AB136","v":331645.89003014832},{"$f":"+$X136*Clientes!AC136","v":341996.32635660906},{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":1069958.0944679531},null,"BTS",null,{"$f":"+IFERROR(VLOOKUP($AK136,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":305925.22028395912},null,null,{"$f":"+K136*Clientes!Z136","v":311869.83704692399}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.91815460865277265},null,{"$f":"+G136","v":0},1,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K136","v":16.66},null,{"$f":"+SUM(M138:M147)","v":0},{"$f":"+SUM(N138:N147)","v":0},{"$f":"+SUM(O138:O147)","v":0},{"$f":"+SUM(P138:P147)","v":0},{"$f":"+SUM(Q138:Q147)","v":0},{"$f":"+K137*Clientes!AD137","v":773806.20399387192},null,0,{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},{"$f":"+SUM(AB138:AB147)","v":0},{"$f":"+SUM(AC138:AC147)","v":0},{"$f":"+SUM(AD138:AD147)","v":0},{"$f":"+IF($AK$3=1,$X137*Clientes!Z137,AM137)","v":0},{"$f":"+$X137*Clientes!AA137","v":0},{"$f":"+$X137*Clientes!AB137","v":0},{"$f":"+$X137*Clientes!AC137","v":0},{"$f":"+$X137*Clientes!AD137","v":0},null,"BTS_1 (0-300)",null,{"$f":"+IFERROR(VLOOKUP($AK137,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K137*Clientes!Z137","v":225510.28753339508}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":16.66},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!AD138","v":589063.46827698464},null,0,{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X138*Clientes!Z138,AM138)","v":171688.82830349682},{"$f":"+$X138*Clientes!AA138","v":177054.89847964712},{"$f":"+$X138*Clientes!AB138","v":182592.56489298804},{"$f":"+$X138*Clientes!AC138","v":188298.16308802794},{"$f":"+$X138*Clientes!AD138","v":589063.46827698371},null,"BTS_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK138,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K138*Clientes!Z138","v":171688.82830349708}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.91815460865277265,null,0,1,null,{"$f":"+J138","v":0},16.66,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!AD139","v":157.97704930616138},null,0,{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X139*Clientes!Z139,AM139)","v":46.29175744404273},{"$f":"+$X139*Clientes!AA139","v":47.569794997904751},{"$f":"+$X139*Clientes!AB139","v":48.838377351488596},{"$f":"+$X139*Clientes!AC139","v":50.199736472829642},{"$f":"+$X139*Clientes!AD139","v":157.97704930616115},null,"BTS_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK139,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K139*Clientes!Z139","v":46.291757444042794}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!AD140","v":181969.1100182813},null,0,{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X140*Clientes!Z140,AM140)","v":53013.122860133124},{"$f":"+$X140*Clientes!AA140","v":54686.190444695414},{"$f":"+$X140*Clientes!AB140","v":56417.577948799539},{"$f":"+$X140*Clientes!AC140","v":58196.272744536109},{"$f":"+$X140*Clientes!AD140","v":181969.11001828103},null,"BTS_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK140,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K140*Clientes!Z140","v":53013.122860133204}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!AD141","v":0},null,0,{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X141*Clientes!Z141,AM141)","v":0},{"$f":"+$X141*Clientes!AA141","v":0},{"$f":"+$X141*Clientes!AB141","v":0},{"$f":"+$X141*Clientes!AC141","v":0},{"$f":"+$X141*Clientes!AD141","v":0},null,"BTS_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK141,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K141*Clientes!Z141","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!AD142","v":6.4133184888168238},null,0,{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X142*Clientes!Z142,AM142)","v":1.879284270719211},{"$f":"+$X142*Clientes!AA142","v":1.9311681482165206},{"$f":"+$X142*Clientes!AB142","v":1.9826681774837849},{"$f":"+$X142*Clientes!AC142","v":2.0379346206865478},{"$f":"+$X142*Clientes!AD142","v":6.413318488816814},null,{"$f":"+A142","v":"BTS_1 Político"},null,{"$f":"+IFERROR(VLOOKUP($AK142,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K142*Clientes!Z142","v":1.8792842707192139}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!AD143","v":0},null,0,{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X143*Clientes!Z143,AM143)","v":0},{"$f":"+$X143*Clientes!AA143","v":0},{"$f":"+$X143*Clientes!AB143","v":0},{"$f":"+$X143*Clientes!AC143","v":0},{"$f":"+$X143*Clientes!AD143","v":0},null,"BTS_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK143,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K143*Clientes!Z143","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!AD144","v":0},null,0,{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X144*Clientes!Z144,AM144)","v":0},{"$f":"+$X144*Clientes!AA144","v":0},{"$f":"+$X144*Clientes!AB144","v":0},{"$f":"+$X144*Clientes!AC144","v":0},{"$f":"+$X144*Clientes!AD144","v":0},null,"BTS_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK144,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K144*Clientes!Z144","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!AD145","v":2599.8116791536754},null,0,{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X145*Clientes!Z145,AM145)","v":757.40393075463032},{"$f":"+$X145*Clientes!AA145","v":781.30728194714618},{"$f":"+$X145*Clientes!AB145","v":806.04387654696404},{"$f":"+$X145*Clientes!AC145","v":831.45633761325223},{"$f":"+$X145*Clientes!AD145","v":2599.8116791536718},null,"BTS_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK145,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K145*Clientes!Z145","v":757.40393075463146}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!AD146","v":0},null,0,{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X146*Clientes!Z146,AM146)","v":0},{"$f":"+$X146*Clientes!AA146","v":0},{"$f":"+$X146*Clientes!AB146","v":0},{"$f":"+$X146*Clientes!AC146","v":0},{"$f":"+$X146*Clientes!AD146","v":0},null,"BTS_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK146,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K146*Clientes!Z146","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!AD147","v":9.4236516570369631},null,0,{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X147*Clientes!Z147,AM147)","v":2.7613972957506729},{"$f":"+$X147*Clientes!AA147","v":2.8376348300324277},{"$f":"+$X147*Clientes!AB147","v":2.9133083424251724},{"$f":"+$X147*Clientes!AC147","v":2.9945161773353313},{"$f":"+$X147*Clientes!AD147","v":9.4236516570369506},null,"BTS_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK147,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K147*Clientes!Z147","v":2.7613972957506769}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K147","v":16.66},null,{"$f":"+SUM(M149:M158)","v":0},{"$f":"+SUM(N149:N158)","v":0},{"$f":"+SUM(O149:O158)","v":0},{"$f":"+SUM(P149:P158)","v":0},{"$f":"+SUM(Q149:Q158)","v":0},{"$f":"+K148*Clientes!AD148","v":215833.16313301402},null,0,{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},{"$f":"+SUM(AB149:AB158)","v":0},{"$f":"+SUM(AC149:AC158)","v":0},{"$f":"+SUM(AD149:AD158)","v":0},{"$f":"+IF($AK$3=1,$X148*Clientes!Z148,AM148)","v":0},{"$f":"+$X148*Clientes!AA148","v":0},{"$f":"+$X148*Clientes!AB148","v":0},{"$f":"+$X148*Clientes!AC148","v":0},{"$f":"+$X148*Clientes!AD148","v":0},null,"BTS_2 (301-750)",null,{"$f":"+IFERROR(VLOOKUP($AK148,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K148*Clientes!Z148","v":62913.926753982247}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":16.66},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!AD149","v":149515.51163572373},null,0,{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,{"$f":"+X148","v":0},null,{"$f":"+$W149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X149*Clientes!Z149,AM149)","v":0},{"$f":"+$X149*Clientes!AA149","v":0},{"$f":"+$X149*Clientes!AB149","v":0},{"$f":"+$X149*Clientes!AC149","v":0},{"$f":"+$X149*Clientes!AD149","v":0},null,"BTS_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK149,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K149*Clientes!Z149","v":43593.375204799566}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.91815460865277265,null,0,1,null,{"$f":"+J149","v":0},16.66,null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!AD150","v":112.95293583365127},null,0,{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X150*Clientes!Z150,AM150)","v":0},{"$f":"+$X150*Clientes!AA150","v":0},{"$f":"+$X150*Clientes!AB150","v":0},{"$f":"+$X150*Clientes!AC150","v":0},{"$f":"+$X150*Clientes!AD150","v":0},null,"BTS_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK150,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K150*Clientes!Z150","v":33.098414808789215}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!AD151","v":55496.78874008618},null,0,{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X151*Clientes!Z151,AM151)","v":0},{"$f":"+$X151*Clientes!AA151","v":0},{"$f":"+$X151*Clientes!AB151","v":0},{"$f":"+$X151*Clientes!AC151","v":0},{"$f":"+$X151*Clientes!AD151","v":0},null,"BTS_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK151,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K151*Clientes!Z151","v":16167.896418437504}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!AD152","v":9569.384025253923},null,0,{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X152*Clientes!Z152,AM152)","v":0},{"$f":"+$X152*Clientes!AA152","v":0},{"$f":"+$X152*Clientes!AB152","v":0},{"$f":"+$X152*Clientes!AC152","v":0},{"$f":"+$X152*Clientes!AD152","v":0},null,"BTS_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK152,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K152*Clientes!Z152","v":2787.8515716135776}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.91815460865277265,null,{"$f":"+G152","v":0},1,null,0,16.66,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!AD153","v":2.7921930835665081},null,0,{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X153*Clientes!Z153,AM153)","v":0},{"$f":"+$X153*Clientes!AA153","v":0},{"$f":"+$X153*Clientes!AB153","v":0},{"$f":"+$X153*Clientes!AC153","v":0},{"$f":"+$X153*Clientes!AD153","v":0},null,"BTS_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK153,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K153*Clientes!Z153","v":0.81819179133353304}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!AD154","v":0},null,0,{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X154*Clientes!Z154,AM154)","v":0},{"$f":"+$X154*Clientes!AA154","v":0},{"$f":"+$X154*Clientes!AB154","v":0},{"$f":"+$X154*Clientes!AC154","v":0},{"$f":"+$X154*Clientes!AD154","v":0},null,"BTS_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK154,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K154*Clientes!Z154","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!AD155","v":0},null,0,{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X155*Clientes!Z155,AM155)","v":0},{"$f":"+$X155*Clientes!AA155","v":0},{"$f":"+$X155*Clientes!AB155","v":0},{"$f":"+$X155*Clientes!AC155","v":0},{"$f":"+$X155*Clientes!AD155","v":0},null,"BTS_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK155,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K155*Clientes!Z155","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!AD156","v":1127.8805599857353},null,0,{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X156*Clientes!Z156,AM156)","v":0},{"$f":"+$X156*Clientes!AA156","v":0},{"$f":"+$X156*Clientes!AB156","v":0},{"$f":"+$X156*Clientes!AC156","v":0},{"$f":"+$X156*Clientes!AD156","v":0},null,"BTS_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK156,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K156*Clientes!Z156","v":328.58578811870831}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!AD157","v":0},null,0,{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X157*Clientes!Z157,AM157)","v":0},{"$f":"+$X157*Clientes!AA157","v":0},{"$f":"+$X157*Clientes!AB157","v":0},{"$f":"+$X157*Clientes!AC157","v":0},{"$f":"+$X157*Clientes!AD157","v":0},null,"BTS_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK157,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K157*Clientes!Z157","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!AD158","v":7.8530430475308046},null,0,{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,0,null,{"$f":"+$W158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X158*Clientes!Z158,AM158)","v":0},{"$f":"+$X158*Clientes!AA158","v":0},{"$f":"+$X158*Clientes!AB158","v":0},{"$f":"+$X158*Clientes!AC158","v":0},{"$f":"+$X158*Clientes!AD158","v":0},null,"BTS_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK158,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K158*Clientes!Z158","v":2.3011644131255715}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K158","v":16.66},null,{"$f":"+SUM(M160:M169)","v":0},{"$f":"+SUM(N160:N169)","v":0},{"$f":"+SUM(O160:O169)","v":0},{"$f":"+SUM(P160:P169)","v":0},{"$f":"+SUM(Q160:Q169)","v":0},{"$f":"+K159*Clientes!AD159","v":80318.727341067381},null,0,{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,null,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},{"$f":"+SUM(AB160:AB169)","v":0},{"$f":"+SUM(AC160:AC169)","v":0},{"$f":"+SUM(AD160:AD169)","v":0},{"$f":"+IF($AK$3=1,$X159*Clientes!Z159,AM159)","v":0},{"$f":"+$X159*Clientes!AA159","v":0},{"$f":"+$X159*Clientes!AB159","v":0},{"$f":"+$X159*Clientes!AC159","v":0},{"$f":"+$X159*Clientes!AD159","v":0},null,"BTS_3 (751-más)",null,{"$f":"+IFERROR(VLOOKUP($AK159,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K159*Clientes!Z159","v":23445.622759546037}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":16.66},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!AD160","v":66039.064920022633},null,0,{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X160*Clientes!Z160,AM160)","v":19285.157631822527},{"$f":"+$X160*Clientes!AA160","v":19862.440810389817},{"$f":"+$X160*Clientes!AB160","v":20450.591770997544},{"$f":"+$X160*Clientes!AC160","v":21064.764561022352},{"$f":"+$X160*Clientes!AD160","v":66039.064920022531},null,"BTS_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK160,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K160*Clientes!Z160","v":19285.157631822556}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.91815460865277265,null,0,1,null,{"$f":"+J160","v":0},16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!Z161*(1-$C161)*1000,(Clientes!T161*Límites!$B$14*12*(1-$C161)+(Energía!Z161-Clientes!T161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AA161*(1-$C161)*1000,(Clientes!U161*Límites!$B$14*12*(1-$C161)+(Energía!AA161-Clientes!U161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AB161*(1-$C161)*1000,(Clientes!V161*Límites!$B$14*12*(1-$C161)+(Energía!AB161-Clientes!V161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AC161*(1-$C161)*1000,(Clientes!W161*Límites!$B$14*12*(1-$C161)+(Energía!AC161-Clientes!W161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!AD161","v":187.94949693757067},null,0,{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X161*Clientes!Z161,AM161)","v":55.074534954138706},{"$f":"+$X161*Clientes!AA161","v":56.5950502212023},{"$f":"+$X161*Clientes!AB161","v":58.104316385035396},{"$f":"+$X161*Clientes!AC161","v":59.723961536854432},{"$f":"+$X161*Clientes!AD161","v":187.94949693757039},null,"BTS_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK161,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K161*Clientes!Z161","v":55.074534954138784}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!AD162","v":0},null,0,{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X162*Clientes!Z162,AM162)","v":0},{"$f":"+$X162*Clientes!AA162","v":0},{"$f":"+$X162*Clientes!AB162","v":0},{"$f":"+$X162*Clientes!AC162","v":0},{"$f":"+$X162*Clientes!AD162","v":0},null,"BTS_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK162,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K162*Clientes!Z162","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!AD163","v":13936.995002254382},null,0,{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X163*Clientes!Z163,AM163)","v":4060.2721233851435},{"$f":"+$X163*Clientes!AA163","v":4188.4104913876135},{"$f":"+$X163*Clientes!AB163","v":4321.014989516656},{"$f":"+$X163*Clientes!AC163","v":4457.243252745202},{"$f":"+$X163*Clientes!AD163","v":13936.99500225436},null,"BTS_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK163,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K163*Clientes!Z163","v":4060.2721233851494}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!AD164","v":2.6176810158436017},null,0,{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X164*Clientes!Z164,AM164)","v":0.76705480437518569},{"$f":"+$X164*Clientes!AA164","v":0.78823189723123444},{"$f":"+$X164*Clientes!AB164","v":0.80925231734032277},{"$f":"+$X164*Clientes!AC164","v":0.83181004925981383},{"$f":"+$X164*Clientes!AD164","v":2.6176810158435977},null,"BTS_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK164,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K164*Clientes!Z164","v":0.76705480437518681}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!AD165","v":0},null,0,{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X165*Clientes!Z165,AM165)","v":0},{"$f":"+$X165*Clientes!AA165","v":0},{"$f":"+$X165*Clientes!AB165","v":0},{"$f":"+$X165*Clientes!AC165","v":0},{"$f":"+$X165*Clientes!AD165","v":0},null,"BTS_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK165,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K165*Clientes!Z165","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!AD166","v":0},null,0,{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X166*Clientes!Z166,AM166)","v":0},{"$f":"+$X166*Clientes!AA166","v":0},{"$f":"+$X166*Clientes!AB166","v":0},{"$f":"+$X166*Clientes!AC166","v":0},{"$f":"+$X166*Clientes!AD166","v":0},null,"BTS_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK166,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K166*Clientes!Z166","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!AD167","v":128.54111169446236},null,0,{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X167*Clientes!Z167,AM167)","v":37.447921340460034},{"$f":"+$X167*Clientes!AA167","v":38.629762071519828},{"$f":"+$X167*Clientes!AB167","v":39.852800414985985},{"$f":"+$X167*Clientes!AC167","v":41.109255266137062},{"$f":"+$X167*Clientes!AD167","v":128.54111169446219},null,"BTS_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK167,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K167*Clientes!Z167","v":37.447921340460091}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!AD168","v":0},null,{"$f":"IF(Q168=0,0,$E168*$F$4*G168/$Q$136)","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X168*Clientes!Z168,AM168)","v":0},{"$f":"+$X168*Clientes!AA168","v":0},{"$f":"+$X168*Clientes!AB168","v":0},{"$f":"+$X168*Clientes!AC168","v":0},{"$f":"+$X168*Clientes!AD168","v":0},null,"BTS_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK168,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K168*Clientes!Z168","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.91815460865277265,null,{"$f":"+G168","v":0},1,null,0,16.66,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!AD169","v":23.559129142592365},null,0,{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0.99999999999999845},null,0,16.659999999999975,null,{"$f":"+$W169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X169*Clientes!Z169,AM169)","v":6.9034932393766448},{"$f":"+$X169*Clientes!AA169","v":7.0940870750811218},{"$f":"+$X169*Clientes!AB169","v":7.2832708560628721},{"$f":"+$X169*Clientes!AC169","v":7.4862904433383131},{"$f":"+$X169*Clientes!AD169","v":23.559129142592329},null,"BTS_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK169,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K169*Clientes!Z169","v":6.9034932393766555}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K169","v":16.66},null,{"$f":"+SUM(M171:M180)","v":0},{"$f":"+SUM(N171:N180)","v":0},{"$f":"+SUM(O171:O180)","v":0},{"$f":"+SUM(P171:P180)","v":0},{"$f":"+SUM(Q171:Q180)","v":0},{"$f":"+K170*Clientes!AD170","v":0},null,0,{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},{"$f":"+IF($AK$3=1,$X170*Clientes!Z170,AM170)","v":0},{"$f":"+$X170*Clientes!AA170","v":0},{"$f":"+$X170*Clientes!AB170","v":0},{"$f":"+$X170*Clientes!AC170","v":0},{"$f":"+$X170*Clientes!AD170","v":0},null,"BTS_4 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK170,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K170*Clientes!Z170","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":16.66},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!AD171","v":0},null,0,{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X171*Clientes!Z171,AM171)","v":0},{"$f":"+$X171*Clientes!AA171","v":0},{"$f":"+$X171*Clientes!AB171","v":0},{"$f":"+$X171*Clientes!AC171","v":0},{"$f":"+$X171*Clientes!AD171","v":0},null,"BTS_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK171,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K171*Clientes!Z171","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.91815460865277265,null,0,1,null,{"$f":"+J171","v":0},16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!Z172*(1-$C172)*1000,(Clientes!T172*Límites!$B$14*12*(1-$C172)+(Energía!Z172-Clientes!T172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AA172*(1-$C172)*1000,(Clientes!U172*Límites!$B$14*12*(1-$C172)+(Energía!AA172-Clientes!U172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AB172*(1-$C172)*1000,(Clientes!V172*Límites!$B$14*12*(1-$C172)+(Energía!AB172-Clientes!V172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AC172*(1-$C172)*1000,(Clientes!W172*Límites!$B$14*12*(1-$C172)+(Energía!AC172-Clientes!W172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!AD172","v":0},null,0,{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X172*Clientes!Z172,AM172)","v":0},{"$f":"+$X172*Clientes!AA172","v":0},{"$f":"+$X172*Clientes!AB172","v":0},{"$f":"+$X172*Clientes!AC172","v":0},{"$f":"+$X172*Clientes!AD172","v":0},null,"BTS_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK172,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K172*Clientes!Z172","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!AD173","v":0},null,0,{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X173*Clientes!Z173,AM173)","v":0},{"$f":"+$X173*Clientes!AA173","v":0},{"$f":"+$X173*Clientes!AB173","v":0},{"$f":"+$X173*Clientes!AC173","v":0},{"$f":"+$X173*Clientes!AD173","v":0},null,"BTS_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK173,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K173*Clientes!Z173","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!AD174","v":0},null,0,{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X174*Clientes!Z174,AM174)","v":0},{"$f":"+$X174*Clientes!AA174","v":0},{"$f":"+$X174*Clientes!AB174","v":0},{"$f":"+$X174*Clientes!AC174","v":0},{"$f":"+$X174*Clientes!AD174","v":0},null,"BTS_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK174,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K174*Clientes!Z174","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!AD175","v":0},null,0,{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X175*Clientes!Z175,AM175)","v":0},{"$f":"+$X175*Clientes!AA175","v":0},{"$f":"+$X175*Clientes!AB175","v":0},{"$f":"+$X175*Clientes!AC175","v":0},{"$f":"+$X175*Clientes!AD175","v":0},null,"BTS_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK175,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K175*Clientes!Z175","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!AD176","v":0},null,0,{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X176*Clientes!Z176,AM176)","v":0},{"$f":"+$X176*Clientes!AA176","v":0},{"$f":"+$X176*Clientes!AB176","v":0},{"$f":"+$X176*Clientes!AC176","v":0},{"$f":"+$X176*Clientes!AD176","v":0},null,"BTS_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK176,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K176*Clientes!Z176","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!AD177","v":0},null,0,{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X177*Clientes!Z177,AM177)","v":0},{"$f":"+$X177*Clientes!AA177","v":0},{"$f":"+$X177*Clientes!AB177","v":0},{"$f":"+$X177*Clientes!AC177","v":0},{"$f":"+$X177*Clientes!AD177","v":0},null,"BTS_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK177,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K177*Clientes!Z177","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!AD178","v":0},null,0,{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X178*Clientes!Z178,AM178)","v":0},{"$f":"+$X178*Clientes!AA178","v":0},{"$f":"+$X178*Clientes!AB178","v":0},{"$f":"+$X178*Clientes!AC178","v":0},{"$f":"+$X178*Clientes!AD178","v":0},null,"BTS_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK178,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K178*Clientes!Z178","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!AD179","v":0},null,0,{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X179*Clientes!Z179,AM179)","v":0},{"$f":"+$X179*Clientes!AA179","v":0},{"$f":"+$X179*Clientes!AB179","v":0},{"$f":"+$X179*Clientes!AC179","v":0},{"$f":"+$X179*Clientes!AD179","v":0},null,"BTS_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK179,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K179*Clientes!Z179","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!AD180","v":0},null,0,{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X180*Clientes!Z180,AM180)","v":0},{"$f":"+$X180*Clientes!AA180","v":0},{"$f":"+$X180*Clientes!AB180","v":0},{"$f":"+$X180*Clientes!AC180","v":0},{"$f":"+$X180*Clientes!AD180","v":0},null,"BTS_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK180,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K180*Clientes!Z180","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K180","v":16.66},null,{"$f":"+SUM(M182:M191)","v":0},{"$f":"+SUM(N182:N191)","v":0},{"$f":"+SUM(O182:O191)","v":0},{"$f":"+SUM(P182:P191)","v":0},{"$f":"+SUM(Q182:Q191)","v":0},{"$f":"+K181*Clientes!AD181","v":0},null,0,{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},{"$f":"+IF($AK$3=1,$X181*Clientes!Z181,AM181)","v":0},{"$f":"+$X181*Clientes!AA181","v":0},{"$f":"+$X181*Clientes!AB181","v":0},{"$f":"+$X181*Clientes!AC181","v":0},{"$f":"+$X181*Clientes!AD181","v":0},null,"BTS_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK181,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K181*Clientes!Z181","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":16.66},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!AD182","v":0},null,0,{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X182*Clientes!Z182,AM182)","v":0},{"$f":"+$X182*Clientes!AA182","v":0},{"$f":"+$X182*Clientes!AB182","v":0},{"$f":"+$X182*Clientes!AC182","v":0},{"$f":"+$X182*Clientes!AD182","v":0},null,"BTS_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK182,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K182*Clientes!Z182","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.91815460865277265,null,0,1,null,{"$f":"+J182","v":0},16.66,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!Z183*(1-$C183)*1000,(Clientes!T183*Límites!$B$14*12*(1-$C183)+(Energía!Z183-Clientes!T183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AA183*(1-$C183)*1000,(Clientes!U183*Límites!$B$14*12*(1-$C183)+(Energía!AA183-Clientes!U183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AB183*(1-$C183)*1000,(Clientes!V183*Límites!$B$14*12*(1-$C183)+(Energía!AB183-Clientes!V183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AC183*(1-$C183)*1000,(Clientes!W183*Límites!$B$14*12*(1-$C183)+(Energía!AC183-Clientes!W183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!AD183","v":0},null,0,{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X183*Clientes!Z183,AM183)","v":0},{"$f":"+$X183*Clientes!AA183","v":0},{"$f":"+$X183*Clientes!AB183","v":0},{"$f":"+$X183*Clientes!AC183","v":0},{"$f":"+$X183*Clientes!AD183","v":0},null,"BTS_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK183,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K183*Clientes!Z183","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!AD184","v":0},null,0,{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X184*Clientes!Z184,AM184)","v":0},{"$f":"+$X184*Clientes!AA184","v":0},{"$f":"+$X184*Clientes!AB184","v":0},{"$f":"+$X184*Clientes!AC184","v":0},{"$f":"+$X184*Clientes!AD184","v":0},null,"BTS_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK184,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K184*Clientes!Z184","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,{"$f":"+G184","v":0},1,null,0,16.66,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!AD185","v":0},null,0,{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X185*Clientes!Z185,AM185)","v":0},{"$f":"+$X185*Clientes!AA185","v":0},{"$f":"+$X185*Clientes!AB185","v":0},{"$f":"+$X185*Clientes!AC185","v":0},{"$f":"+$X185*Clientes!AD185","v":0},null,"BTS_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK185,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K185*Clientes!Z185","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!AD186","v":0},null,0,{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X186*Clientes!Z186,AM186)","v":0},{"$f":"+$X186*Clientes!AA186","v":0},{"$f":"+$X186*Clientes!AB186","v":0},{"$f":"+$X186*Clientes!AC186","v":0},{"$f":"+$X186*Clientes!AD186","v":0},null,"BTS_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK186,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K186*Clientes!Z186","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!AD187","v":0},null,0,{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X187*Clientes!Z187,AM187)","v":0},{"$f":"+$X187*Clientes!AA187","v":0},{"$f":"+$X187*Clientes!AB187","v":0},{"$f":"+$X187*Clientes!AC187","v":0},{"$f":"+$X187*Clientes!AD187","v":0},null,"BTS_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK187,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K187*Clientes!Z187","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!AD188","v":0},null,0,{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X188*Clientes!Z188,AM188)","v":0},{"$f":"+$X188*Clientes!AA188","v":0},{"$f":"+$X188*Clientes!AB188","v":0},{"$f":"+$X188*Clientes!AC188","v":0},{"$f":"+$X188*Clientes!AD188","v":0},null,"BTS_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK188,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K188*Clientes!Z188","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!AD189","v":0},null,0,{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X189*Clientes!Z189,AM189)","v":0},{"$f":"+$X189*Clientes!AA189","v":0},{"$f":"+$X189*Clientes!AB189","v":0},{"$f":"+$X189*Clientes!AC189","v":0},{"$f":"+$X189*Clientes!AD189","v":0},null,"BTS_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK189,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K189*Clientes!Z189","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!AD190","v":0},null,0,{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X190*Clientes!Z190,AM190)","v":0},{"$f":"+$X190*Clientes!AA190","v":0},{"$f":"+$X190*Clientes!AB190","v":0},{"$f":"+$X190*Clientes!AC190","v":0},{"$f":"+$X190*Clientes!AD190","v":0},null,"BTS_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK190,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K190*Clientes!Z190","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.91815460865277265,null,0,1,null,0,16.66,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!AD191","v":0},null,0,{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X191*Clientes!Z191,AM191)","v":0},{"$f":"+$X191*Clientes!AA191","v":0},{"$f":"+$X191*Clientes!AB191","v":0},{"$f":"+$X191*Clientes!AC191","v":0},{"$f":"+$X191*Clientes!AD191","v":0},null,"BTS_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK191,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K191*Clientes!Z191","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!AD192","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$4*G192/Q192)","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X192*Clientes!Z192,AM192)","v":0},{"$f":"+$X192*Clientes!AA192","v":0},{"$f":"+$X192*Clientes!AB192","v":0},{"$f":"+$X192*Clientes!AC192","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,{"$f":"+IFERROR(VLOOKUP($AK192,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K192*Clientes!Z192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!AD193","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$4*G193/Q193)","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X193*Clientes!Z193,AM193)","v":0},{"$f":"+$X193*Clientes!AA193","v":0},{"$f":"+$X193*Clientes!AB193","v":0},{"$f":"+$X193*Clientes!AC193","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,{"$f":"+IFERROR(VLOOKUP($AK193,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K193*Clientes!Z193","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":7.5761281021889584E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!AD194","v":0},null,{"$f":"+T20","v":0},{"$f":"+U20","v":0.999999999999999},null,0,null,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X194*Clientes!Z194,AM194)","v":0},{"$f":"+$X194*Clientes!AA194","v":0},{"$f":"+$X194*Clientes!AB194","v":0},{"$f":"+$X194*Clientes!AC194","v":0},{"$f":"+$X194*Clientes!AD194","v":0},null,"MTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK194,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K194*Clientes!Z194","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":5.1748002576787439E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!AD195","v":0},null,{"$f":"+T80","v":0},{"$f":"+U80","v":0.99999999999999867},null,0,null,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X195*Clientes!Z195,AM195)","v":0},{"$f":"+$X195*Clientes!AA195","v":0},{"$f":"+$X195*Clientes!AB195","v":0},{"$f":"+$X195*Clientes!AC195","v":0},{"$f":"+$X195*Clientes!AD195","v":0},null,"BTD_GC",null,{"$f":"+IFERROR(VLOOKUP($AK195,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K195*Clientes!Z195","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F15","v":8.9435022362646701E-5},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":16.66},null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,{"$f":"+K196*Clientes!AD196","v":104.22180012388851},null,{"$f":"IF(Q196=0,0,$E196*$F$4*G196/Q196)","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999889},null,0,16.659999999999982,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUM(AD197,AD201,AD205)","v":0},{"$f":"+IF($AK$3=1,$X196*Clientes!Z196,AM196)","v":30.47476047755891},{"$f":"+$X196*Clientes!AA196","v":31.360305646885138},{"$f":"+$X196*Clientes!AB196","v":32.25421362498949},{"$f":"+$X196*Clientes!AC196","v":33.19676439828838},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":104.22180012388841},null,"BTSH",null,{"$f":"+IFERROR(VLOOKUP($AK196,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":29.893874638461337},null,null,{"$f":"+K196*Clientes!Z196","v":30.474760477558942}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":8.9435022362646701E-5},null,{"$f":"+G196","v":0},1,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K196","v":16.66},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,{"$f":"+K197*Clientes!AD197","v":104.22180012388851},null,{"$f":"IF(Q197=0,0,$E197*$F$4*G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999889},null,0,null,null,{"$f":"+SUM(Z198:Z200)","v":0},0,0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+IF($AK$3=1,$X197*Clientes!Z197,AM197)","v":0},{"$f":"+$X197*Clientes!AA197","v":0},{"$f":"+$X197*Clientes!AB197","v":0},{"$f":"+$X197*Clientes!AC197","v":0},{"$f":"+$X197*Clientes!AD197","v":0},null,"BTSH_1",null,{"$f":"+IFERROR(VLOOKUP($AK197,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K197*Clientes!Z197","v":30.474760477558942}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":8.9435022362646701E-5},null,{"$f":"+G197","v":0},1,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K197","v":16.66},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!AD198","v":104.22180012388851},null,{"$f":"IF(Q198=0,0,$E198*$F$4*G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0.99999999999999889},null,{"$f":"+J198*T198","v":0},null,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X198*Clientes!Z198,AM198)","v":0},{"$f":"+$X198*Clientes!AA198","v":0},{"$f":"+$X198*Clientes!AB198","v":0},{"$f":"+$X198*Clientes!AC198","v":0},{"$f":"+$X198*Clientes!AD198","v":0},null,"BTSH_1 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK198,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K198*Clientes!Z198","v":30.474760477558942}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G198","v":0},1,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!AD199","v":0},null,0,{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X199*Clientes!Z199,AM199)","v":0},{"$f":"+$X199*Clientes!AA199","v":0},{"$f":"+$X199*Clientes!AB199","v":0},{"$f":"+$X199*Clientes!AC199","v":0},{"$f":"+$X199*Clientes!AD199","v":0},null,"BTSH_1 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK199,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K199*Clientes!Z199","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G199","v":0},1,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!AD200","v":0},null,0,{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X200*Clientes!Z200,AM200)","v":0},{"$f":"+$X200*Clientes!AA200","v":0},{"$f":"+$X200*Clientes!AB200","v":0},{"$f":"+$X200*Clientes!AC200","v":0},{"$f":"+$X200*Clientes!AD200","v":0},null,"BTSH_1 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK200,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K200*Clientes!Z200","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G200","v":0},1,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!AD201","v":0},null,0,{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+IF($AK$3=1,$X201*Clientes!Z201,AM201)","v":0},{"$f":"+$X201*Clientes!AA201","v":0},{"$f":"+$X201*Clientes!AB201","v":0},{"$f":"+$X201*Clientes!AC201","v":0},{"$f":"+$X201*Clientes!AD201","v":0},null,"BTSH_2",null,{"$f":"+IFERROR(VLOOKUP($AK201,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K201*Clientes!Z201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G201","v":0},1,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!AD202","v":0},null,0,{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X202*Clientes!Z202,AM202)","v":0},{"$f":"+$X202*Clientes!AA202","v":0},{"$f":"+$X202*Clientes!AB202","v":0},{"$f":"+$X202*Clientes!AC202","v":0},{"$f":"+$X202*Clientes!AD202","v":0},null,"BTSH_2 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK202,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K202*Clientes!Z202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G202","v":0},1,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!AD203","v":0},null,0,{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X203*Clientes!Z203,AM203)","v":0},{"$f":"+$X203*Clientes!AA203","v":0},{"$f":"+$X203*Clientes!AB203","v":0},{"$f":"+$X203*Clientes!AC203","v":0},{"$f":"+$X203*Clientes!AD203","v":0},null,"BTSH_2 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK203,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K203*Clientes!Z203","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G203","v":0},1,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!AD204","v":0},null,0,{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X204*Clientes!Z204,AM204)","v":0},{"$f":"+$X204*Clientes!AA204","v":0},{"$f":"+$X204*Clientes!AB204","v":0},{"$f":"+$X204*Clientes!AC204","v":0},{"$f":"+$X204*Clientes!AD204","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK204,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K204*Clientes!Z204","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G204","v":0},1,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!AD205","v":0},null,0,{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+IF($AK$3=1,$X205*Clientes!Z205,AM205)","v":0},{"$f":"+$X205*Clientes!AA205","v":0},{"$f":"+$X205*Clientes!AB205","v":0},{"$f":"+$X205*Clientes!AC205","v":0},{"$f":"+$X205*Clientes!AD205","v":0},null,"BTSH_3",null,{"$f":"+IFERROR(VLOOKUP($AK205,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K205*Clientes!Z205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G205","v":0},1,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!AD206","v":0},null,0,{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X206*Clientes!Z206,AM206)","v":0},{"$f":"+$X206*Clientes!AA206","v":0},{"$f":"+$X206*Clientes!AB206","v":0},{"$f":"+$X206*Clientes!AC206","v":0},{"$f":"+$X206*Clientes!AD206","v":0},null,"BTSH_3 Punta",null,{"$f":"+IFERROR(VLOOKUP($AK206,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K206*Clientes!Z206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G206","v":0},1,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!AD207","v":0},null,0,{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X207*Clientes!Z207,AM207)","v":0},{"$f":"+$X207*Clientes!AA207","v":0},{"$f":"+$X207*Clientes!AB207","v":0},{"$f":"+$X207*Clientes!AC207","v":0},{"$f":"+$X207*Clientes!AD207","v":0},null,"BTSH_3 Fuera de Punta Medio",null,{"$f":"+IFERROR(VLOOKUP($AK207,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K207*Clientes!Z207","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.9435022362646701E-5,null,{"$f":"+G207","v":0},1,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},16.66,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!AD208","v":0},null,0,{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X208*Clientes!Z208,AM208)","v":0},{"$f":"+$X208*Clientes!AA208","v":0},{"$f":"+$X208*Clientes!AB208","v":0},{"$f":"+$X208*Clientes!AC208","v":0},{"$f":"+$X208*Clientes!AD208","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,{"$f":"+IFERROR(VLOOKUP($AK208,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K208*Clientes!Z208","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F16","v":2.1803133488340114E-2},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":16.66},null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":0},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":0},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":0},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":0},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":0},{"$f":"+K209*Clientes!AD209","v":25407.963910179715},null,{"$f":"IF(Q209=0,0,$E209*$F$4*G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.999999999999999},null,0,16.659999999999982,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":0},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":0},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":0},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":0},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":0},{"$f":"+IF($AK$3=1,$X209*Clientes!Z209,AM209)","v":7402.7357435212634},{"$f":"+$X209*Clientes!AA209","v":7635.9362449405671},{"$f":"+$X209*Clientes!AB209","v":7877.1398490029505},{"$f":"+$X209*Clientes!AC209","v":8125.0693346037624},{"$f":"+SUMPRODUCT(AE209:AH209,PremisaCosto!$F$84:$I$84)","v":25407.963910179689},null,"BTS Prepago",null,{"$f":"+IFERROR(VLOOKUP($AK209,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":7261.6306356678488},null,null,{"$f":"+K209*Clientes!Z209","v":7402.7357435212716}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.1803133488340114E-2},null,{"$f":"+G209","v":0},1,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K209","v":16.66},null,{"$f":"+SUM(M211:M220)","v":0},{"$f":"+SUM(N211:N220)","v":0},{"$f":"+SUM(O211:O220)","v":0},{"$f":"+SUM(P211:P220)","v":0},{"$f":"+SUM(Q211:Q220)","v":0},{"$f":"+K210*Clientes!AD210","v":25407.963910179715},null,0,{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.999999999999999},null,0,null,null,{"$f":"+SUM(Z211:Z220)","v":0},{"$f":"+SUM(AA211:AA220)","v":0},{"$f":"+SUM(AB211:AB220)","v":0},{"$f":"+SUM(AC211:AC220)","v":0},{"$f":"+SUM(AD211:AD220)","v":0},{"$f":"+IF($AK$3=1,$X210*Clientes!Z210,AM210)","v":0},{"$f":"+$X210*Clientes!AA210","v":0},{"$f":"+$X210*Clientes!AB210","v":0},{"$f":"+$X210*Clientes!AC210","v":0},{"$f":"+$X210*Clientes!AD210","v":0},null,"BTS Prep",null,{"$f":"+IFERROR(VLOOKUP($AK210,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K210*Clientes!Z210","v":7402.7357435212716}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.1803133488340114E-2},null,0,1,null,{"$f":"+J210","v":0},{"$f":"+K210","v":16.66},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K211*Clientes!AD211","v":18970.039168689123},null,0,{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.999999999999999},null,0,16.659999999999982,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X211*Clientes!Z211,AM211)","v":5527.0145811955354},{"$f":"+$X211*Clientes!AA211","v":5701.12623617589},{"$f":"+$X211*Clientes!AB211","v":5881.2131503760384},{"$f":"+$X211*Clientes!AC211","v":6066.3217277317472},{"$f":"+$X211*Clientes!AD211","v":18970.039168689105},null,"BTS Prepago Regular",null,{"$f":"+IFERROR(VLOOKUP($AK211,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K211*Clientes!Z211","v":5527.0145811955408}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J211","v":0},16.66,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!AD212","v":0},null,0,{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X212*Clientes!Z212,AM212)","v":0},{"$f":"+$X212*Clientes!AA212","v":0},{"$f":"+$X212*Clientes!AB212","v":0},{"$f":"+$X212*Clientes!AC212","v":0},{"$f":"+$X212*Clientes!AD212","v":0},null,"BTS Prepago Agro",null,{"$f":"+IFERROR(VLOOKUP($AK212,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K212*Clientes!Z212","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K213*Clientes!AD213","v":6347.2391808446191},null,0,{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.999999999999999},null,0,16.659999999999982,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X213*Clientes!Z213,AM213)","v":1849.2994764484779},{"$f":"+$X213*Clientes!AA213","v":1907.5559886520377},{"$f":"+$X213*Clientes!AB213","v":1967.8117797763557},{"$f":"+$X213*Clientes!AC213","v":2029.7477834110803},{"$f":"+$X213*Clientes!AD213","v":6347.2391808446118},null,"BTS Prepago Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK213,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K213*Clientes!Z213","v":1849.2994764484797}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!AD214","v":0},null,0,{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X214*Clientes!Z214,AM214)","v":0},{"$f":"+$X214*Clientes!AA214","v":0},{"$f":"+$X214*Clientes!AB214","v":0},{"$f":"+$X214*Clientes!AC214","v":0},{"$f":"+$X214*Clientes!AD214","v":0},null,"BTS Prepago Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK214,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K214*Clientes!Z214","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!AD215","v":0},null,0,{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X215*Clientes!Z215,AM215)","v":0},{"$f":"+$X215*Clientes!AA215","v":0},{"$f":"+$X215*Clientes!AB215","v":0},{"$f":"+$X215*Clientes!AC215","v":0},{"$f":"+$X215*Clientes!AD215","v":0},null,"BTS Prepago Político",null,{"$f":"+IFERROR(VLOOKUP($AK215,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K215*Clientes!Z215","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!AD216","v":0},null,0,{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X216*Clientes!Z216,AM216)","v":0},{"$f":"+$X216*Clientes!AA216","v":0},{"$f":"+$X216*Clientes!AB216","v":0},{"$f":"+$X216*Clientes!AC216","v":0},{"$f":"+$X216*Clientes!AD216","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},null,{"$f":"+IFERROR(VLOOKUP($AK216,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K216*Clientes!Z216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!AD217","v":0},null,0,{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X217*Clientes!Z217,AM217)","v":0},{"$f":"+$X217*Clientes!AA217","v":0},{"$f":"+$X217*Clientes!AB217","v":0},{"$f":"+$X217*Clientes!AC217","v":0},{"$f":"+$X217*Clientes!AD217","v":0},null,"BTS Prepago x2",null,{"$f":"+IFERROR(VLOOKUP($AK217,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K217*Clientes!Z217","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K218*Clientes!AD218","v":90.685560645958219},null,0,{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0.999999999999999},null,0,16.659999999999982,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X218*Clientes!Z218,AM218)","v":26.421685877243217},{"$f":"+$X218*Clientes!AA218","v":27.254020112638333},{"$f":"+$X218*Clientes!AB218","v":28.114918850591259},{"$f":"+$X218*Clientes!AC218","v":28.999823460887885},{"$f":"+$X218*Clientes!AD218","v":90.68556064595812},null,"BTS Prepago Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK218,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K218*Clientes!Z218","v":26.421685877243245}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!AD219","v":0},null,0,{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X219*Clientes!Z219,AM219)","v":0},{"$f":"+$X219*Clientes!AA219","v":0},{"$f":"+$X219*Clientes!AB219","v":0},{"$f":"+$X219*Clientes!AC219","v":0},{"$f":"+$X219*Clientes!AD219","v":0},null,"BTS Prepago Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK219,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K219*Clientes!Z219","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!AD220","v":0},null,0,{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X220*Clientes!Z220,AM220)","v":0},{"$f":"+$X220*Clientes!AA220","v":0},{"$f":"+$X220*Clientes!AB220","v":0},{"$f":"+$X220*Clientes!AC220","v":0},{"$f":"+$X220*Clientes!AD220","v":0},null,"BTS Prepago Cruz Roja",{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CCOMF!$A$7:$W$150,AL$6,FALSE),0)/$AM$3","v":0},{"$f":"+IFERROR(VLOOKUP($AK220,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K220*Clientes!Z220","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K220","v":16.66},null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!AD221","v":0},null,0,{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+IF($AK$3=1,$X221*Clientes!Z221,AM221)","v":0},{"$f":"+$X221*Clientes!AA221","v":0},{"$f":"+$X221*Clientes!AB221","v":0},{"$f":"+$X221*Clientes!AC221","v":0},{"$f":"+$X221*Clientes!AD221","v":0},null,"X1D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK221,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K221*Clientes!Z221","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J221","v":0},{"$f":"+K221","v":16.66},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!AD222","v":0},null,0,{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X222*Clientes!Z222,AM222)","v":0},{"$f":"+$X222*Clientes!AA222","v":0},{"$f":"+$X222*Clientes!AB222","v":0},{"$f":"+$X222*Clientes!AC222","v":0},{"$f":"+$X222*Clientes!AD222","v":0},null,"X1D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK222,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K222*Clientes!Z222","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J222","v":0},16.66,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!AD223","v":0},null,0,{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X223*Clientes!Z223,AM223)","v":0},{"$f":"+$X223*Clientes!AA223","v":0},{"$f":"+$X223*Clientes!AB223","v":0},{"$f":"+$X223*Clientes!AC223","v":0},{"$f":"+$X223*Clientes!AD223","v":0},null,"X1D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK223,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K223*Clientes!Z223","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!AD224","v":0},null,0,{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X224*Clientes!Z224,AM224)","v":0},{"$f":"+$X224*Clientes!AA224","v":0},{"$f":"+$X224*Clientes!AB224","v":0},{"$f":"+$X224*Clientes!AC224","v":0},{"$f":"+$X224*Clientes!AD224","v":0},null,"X1D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK224,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K224*Clientes!Z224","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!AD225","v":0},null,0,{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X225*Clientes!Z225,AM225)","v":0},{"$f":"+$X225*Clientes!AA225","v":0},{"$f":"+$X225*Clientes!AB225","v":0},{"$f":"+$X225*Clientes!AC225","v":0},{"$f":"+$X225*Clientes!AD225","v":0},null,"X1D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK225,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K225*Clientes!Z225","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1803133488340114E-2,null,{"$f":"+G225","v":0},1,null,0,16.66,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!AD226","v":0},null,0,{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X226*Clientes!Z226,AM226)","v":0},{"$f":"+$X226*Clientes!AA226","v":0},{"$f":"+$X226*Clientes!AB226","v":0},{"$f":"+$X226*Clientes!AC226","v":0},{"$f":"+$X226*Clientes!AD226","v":0},null,"X1D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK226,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K226*Clientes!Z226","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!AD227","v":0},null,0,{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X227*Clientes!Z227,AM227)","v":0},{"$f":"+$X227*Clientes!AA227","v":0},{"$f":"+$X227*Clientes!AB227","v":0},{"$f":"+$X227*Clientes!AC227","v":0},{"$f":"+$X227*Clientes!AD227","v":0},null,"X1D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK227,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K227*Clientes!Z227","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!AD228","v":0},null,0,{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X228*Clientes!Z228,AM228)","v":0},{"$f":"+$X228*Clientes!AA228","v":0},{"$f":"+$X228*Clientes!AB228","v":0},{"$f":"+$X228*Clientes!AC228","v":0},{"$f":"+$X228*Clientes!AD228","v":0},null,"X1D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK228,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K228*Clientes!Z228","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!AD229","v":0},null,0,{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X229*Clientes!Z229,AM229)","v":0},{"$f":"+$X229*Clientes!AA229","v":0},{"$f":"+$X229*Clientes!AB229","v":0},{"$f":"+$X229*Clientes!AC229","v":0},{"$f":"+$X229*Clientes!AD229","v":0},null,"X1D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK229,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K229*Clientes!Z229","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!AD230","v":0},null,0,{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X230*Clientes!Z230,AM230)","v":0},{"$f":"+$X230*Clientes!AA230","v":0},{"$f":"+$X230*Clientes!AB230","v":0},{"$f":"+$X230*Clientes!AC230","v":0},{"$f":"+$X230*Clientes!AD230","v":0},null,"X1D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK230,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K230*Clientes!Z230","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!AD231","v":0},null,0,{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X231*Clientes!Z231,AM231)","v":0},{"$f":"+$X231*Clientes!AA231","v":0},{"$f":"+$X231*Clientes!AB231","v":0},{"$f":"+$X231*Clientes!AC231","v":0},{"$f":"+$X231*Clientes!AD231","v":0},null,"X1D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK231,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K231*Clientes!Z231","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K231","v":16.66},null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!AD232","v":0},null,0,{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+IF($AK$3=1,$X232*Clientes!Z232,AM232)","v":0},{"$f":"+$X232*Clientes!AA232","v":0},{"$f":"+$X232*Clientes!AB232","v":0},{"$f":"+$X232*Clientes!AC232","v":0},{"$f":"+$X232*Clientes!AD232","v":0},null,"X1D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK232,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K232*Clientes!Z232","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J232","v":0},{"$f":"+K232","v":16.66},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!AD233","v":0},null,0,{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X233*Clientes!Z233,AM233)","v":0},{"$f":"+$X233*Clientes!AA233","v":0},{"$f":"+$X233*Clientes!AB233","v":0},{"$f":"+$X233*Clientes!AC233","v":0},{"$f":"+$X233*Clientes!AD233","v":0},null,"X1D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK233,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K233*Clientes!Z233","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J233","v":0},16.66,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!AD234","v":0},null,0,{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X234*Clientes!Z234,AM234)","v":0},{"$f":"+$X234*Clientes!AA234","v":0},{"$f":"+$X234*Clientes!AB234","v":0},{"$f":"+$X234*Clientes!AC234","v":0},{"$f":"+$X234*Clientes!AD234","v":0},null,"X1D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK234,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K234*Clientes!Z234","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!AD235","v":0},null,0,{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X235*Clientes!Z235,AM235)","v":0},{"$f":"+$X235*Clientes!AA235","v":0},{"$f":"+$X235*Clientes!AB235","v":0},{"$f":"+$X235*Clientes!AC235","v":0},{"$f":"+$X235*Clientes!AD235","v":0},null,"X1D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK235,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K235*Clientes!Z235","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!AD236","v":0},null,0,{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X236*Clientes!Z236,AM236)","v":0},{"$f":"+$X236*Clientes!AA236","v":0},{"$f":"+$X236*Clientes!AB236","v":0},{"$f":"+$X236*Clientes!AC236","v":0},{"$f":"+$X236*Clientes!AD236","v":0},null,"X1D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK236,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K236*Clientes!Z236","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!AD237","v":0},null,0,{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X237*Clientes!Z237,AM237)","v":0},{"$f":"+$X237*Clientes!AA237","v":0},{"$f":"+$X237*Clientes!AB237","v":0},{"$f":"+$X237*Clientes!AC237","v":0},{"$f":"+$X237*Clientes!AD237","v":0},null,"X1D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK237,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K237*Clientes!Z237","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!AD238","v":0},null,0,{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X238*Clientes!Z238,AM238)","v":0},{"$f":"+$X238*Clientes!AA238","v":0},{"$f":"+$X238*Clientes!AB238","v":0},{"$f":"+$X238*Clientes!AC238","v":0},{"$f":"+$X238*Clientes!AD238","v":0},null,"X1D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK238,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K238*Clientes!Z238","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!AD239","v":0},null,0,{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X239*Clientes!Z239,AM239)","v":0},{"$f":"+$X239*Clientes!AA239","v":0},{"$f":"+$X239*Clientes!AB239","v":0},{"$f":"+$X239*Clientes!AC239","v":0},{"$f":"+$X239*Clientes!AD239","v":0},null,"X1D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK239,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K239*Clientes!Z239","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!AD240","v":0},null,0,{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X240*Clientes!Z240,AM240)","v":0},{"$f":"+$X240*Clientes!AA240","v":0},{"$f":"+$X240*Clientes!AB240","v":0},{"$f":"+$X240*Clientes!AC240","v":0},{"$f":"+$X240*Clientes!AD240","v":0},null,"X1D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK240,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K240*Clientes!Z240","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!AD241","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$4*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X241*Clientes!Z241,AM241)","v":0},{"$f":"+$X241*Clientes!AA241","v":0},{"$f":"+$X241*Clientes!AB241","v":0},{"$f":"+$X241*Clientes!AC241","v":0},{"$f":"+$X241*Clientes!AD241","v":0},null,"X1D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK241,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K241*Clientes!Z241","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1803133488340114E-2,null,{"$f":"+G241","v":0},1,null,0,16.66,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!AD242","v":0},null,0,{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X242*Clientes!Z242,AM242)","v":0},{"$f":"+$X242*Clientes!AA242","v":0},{"$f":"+$X242*Clientes!AB242","v":0},{"$f":"+$X242*Clientes!AC242","v":0},{"$f":"+$X242*Clientes!AD242","v":0},null,"X1D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK242,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K242*Clientes!Z242","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K242","v":16.66},null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!AD243","v":0},null,0,{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+IF($AK$3=1,$X243*Clientes!Z243,AM243)","v":0},{"$f":"+$X243*Clientes!AA243","v":0},{"$f":"+$X243*Clientes!AB243","v":0},{"$f":"+$X243*Clientes!AC243","v":0},{"$f":"+$X243*Clientes!AD243","v":0},null,"X1D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK243,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K243*Clientes!Z243","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J243","v":0},{"$f":"+K243","v":16.66},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!AD244","v":0},null,0,{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X244*Clientes!Z244,AM244)","v":0},{"$f":"+$X244*Clientes!AA244","v":0},{"$f":"+$X244*Clientes!AB244","v":0},{"$f":"+$X244*Clientes!AC244","v":0},{"$f":"+$X244*Clientes!AD244","v":0},null,"X1D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK244,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K244*Clientes!Z244","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J244","v":0},16.66,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!AD245","v":0},null,0,{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X245*Clientes!Z245,AM245)","v":0},{"$f":"+$X245*Clientes!AA245","v":0},{"$f":"+$X245*Clientes!AB245","v":0},{"$f":"+$X245*Clientes!AC245","v":0},{"$f":"+$X245*Clientes!AD245","v":0},null,"X1D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK245,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K245*Clientes!Z245","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!AD246","v":0},null,0,{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X246*Clientes!Z246,AM246)","v":0},{"$f":"+$X246*Clientes!AA246","v":0},{"$f":"+$X246*Clientes!AB246","v":0},{"$f":"+$X246*Clientes!AC246","v":0},{"$f":"+$X246*Clientes!AD246","v":0},null,"X1D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK246,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K246*Clientes!Z246","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!AD247","v":0},null,0,{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X247*Clientes!Z247,AM247)","v":0},{"$f":"+$X247*Clientes!AA247","v":0},{"$f":"+$X247*Clientes!AB247","v":0},{"$f":"+$X247*Clientes!AC247","v":0},{"$f":"+$X247*Clientes!AD247","v":0},null,"X1D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK247,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K247*Clientes!Z247","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!AD248","v":0},null,0,{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X248*Clientes!Z248,AM248)","v":0},{"$f":"+$X248*Clientes!AA248","v":0},{"$f":"+$X248*Clientes!AB248","v":0},{"$f":"+$X248*Clientes!AC248","v":0},{"$f":"+$X248*Clientes!AD248","v":0},null,"X1D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK248,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K248*Clientes!Z248","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!AD249","v":0},null,0,{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X249*Clientes!Z249,AM249)","v":0},{"$f":"+$X249*Clientes!AA249","v":0},{"$f":"+$X249*Clientes!AB249","v":0},{"$f":"+$X249*Clientes!AC249","v":0},{"$f":"+$X249*Clientes!AD249","v":0},null,"X1D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK249,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K249*Clientes!Z249","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!AD250","v":0},null,0,{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X250*Clientes!Z250,AM250)","v":0},{"$f":"+$X250*Clientes!AA250","v":0},{"$f":"+$X250*Clientes!AB250","v":0},{"$f":"+$X250*Clientes!AC250","v":0},{"$f":"+$X250*Clientes!AD250","v":0},null,"X1D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK250,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K250*Clientes!Z250","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!AD251","v":0},null,0,{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X251*Clientes!Z251,AM251)","v":0},{"$f":"+$X251*Clientes!AA251","v":0},{"$f":"+$X251*Clientes!AB251","v":0},{"$f":"+$X251*Clientes!AC251","v":0},{"$f":"+$X251*Clientes!AD251","v":0},null,"X1D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK251,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K251*Clientes!Z251","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!AD252","v":0},null,0,{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X252*Clientes!Z252,AM252)","v":0},{"$f":"+$X252*Clientes!AA252","v":0},{"$f":"+$X252*Clientes!AB252","v":0},{"$f":"+$X252*Clientes!AC252","v":0},{"$f":"+$X252*Clientes!AD252","v":0},null,"X1D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK252,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K252*Clientes!Z252","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!AD253","v":0},null,0,{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X253*Clientes!Z253,AM253)","v":0},{"$f":"+$X253*Clientes!AA253","v":0},{"$f":"+$X253*Clientes!AB253","v":0},{"$f":"+$X253*Clientes!AC253","v":0},{"$f":"+$X253*Clientes!AD253","v":0},null,"X1D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK253,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K253*Clientes!Z253","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K253","v":16.66},null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!AD254","v":0},null,0,{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+IF($AK$3=1,$X254*Clientes!Z254,AM254)","v":0},{"$f":"+$X254*Clientes!AA254","v":0},{"$f":"+$X254*Clientes!AB254","v":0},{"$f":"+$X254*Clientes!AC254","v":0},{"$f":"+$X254*Clientes!AD254","v":0},null,"X1D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK254,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K254*Clientes!Z254","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,{"$f":"+G254","v":0},1,null,{"$f":"+J254","v":0},{"$f":"+K254","v":16.66},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!AD255*12","v":0},null,0,{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!AD255*12","v":0},null,"X1D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK255,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K255*Clientes!Z255","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1803133488340114E-2,null,0,1,null,{"$f":"+J255","v":0},16.66,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!AD256*12","v":0},null,0,{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!AD256*12","v":0},null,"X1D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK256,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K256*Clientes!Z256","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!AD257*12","v":0},null,0,{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!AD257*12","v":0},null,"X1D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK257,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K257*Clientes!Z257","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,{"$f":"+G257","v":0},1,null,0,16.66,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!AD258*12","v":0},null,0,{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!AD258*12","v":0},null,"X1D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK258,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K258*Clientes!Z258","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!AD259*12","v":0},null,0,{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!AD259*12","v":0},null,"X1D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK259,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K259*Clientes!Z259","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!AD260*12","v":0},null,0,{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!AD260*12","v":0},null,"X1D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK260,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K260*Clientes!Z260","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!AD261*12","v":0},null,0,{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!AD261*12","v":0},null,"X1D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK261,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K261*Clientes!Z261","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!AD262*12","v":0},null,0,{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!AD262*12","v":0},null,"X1D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK262,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K262*Clientes!Z262","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!AD263*12","v":0},null,0,{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!AD263*12","v":0},null,"X1D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK263,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K263*Clientes!Z263","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1803133488340114E-2,null,0,1,null,0,16.66,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!AD264*12","v":0},null,0,{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!AD264*12","v":0},null,"X1D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK264,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K264*Clientes!Z264","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!AD265","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$4*G265/Q265)","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUMPRODUCT(AE265:AH265,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H",null,{"$f":"+IFERROR(VLOOKUP($AK265,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K265*Clientes!Z265","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!AD266","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$4*G266/Q265)","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!Z266","v":0},{"$f":"+$X266*Clientes!AA266","v":0},{"$f":"+$X266*Clientes!AB266","v":0},{"$f":"+$X266*Clientes!AC266","v":0},{"$f":"+$X266*Clientes!AD266","v":0},null,"X2H Punta",null,{"$f":"+IFERROR(VLOOKUP($AK266,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K266*Clientes!Z266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},null,null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!AD267","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$4*G267/Q265)","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!Z267","v":0},{"$f":"+$X267*Clientes!AA267","v":0},{"$f":"+$X267*Clientes!AB267","v":0},{"$f":"+$X267*Clientes!AC267","v":0},{"$f":"+$X267*Clientes!AD267","v":0},null,"X2H Fuera de Punta",null,{"$f":"+IFERROR(VLOOKUP($AK267,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K267*Clientes!Z267","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!AD268","v":0},null,{"$f":"IF(Q268=0,0,$E268*$F$4*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!Z268","v":0},{"$f":"+$X268*Clientes!AA268","v":0},{"$f":"+$X268*Clientes!AB268","v":0},{"$f":"+$X268*Clientes!AC268","v":0},{"$f":"+SUMPRODUCT(AE268:AH268,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D",null,{"$f":"+IFERROR(VLOOKUP($AK268,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K268*Clientes!Z268","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!AD269","v":0},null,0,{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!Z269","v":0},{"$f":"+$X269*Clientes!AA269","v":0},{"$f":"+$X269*Clientes!AB269","v":0},{"$f":"+$X269*Clientes!AC269","v":0},{"$f":"+$X269*Clientes!AD269","v":0},null,"X2D_1 (0 - 10000)",null,{"$f":"+IFERROR(VLOOKUP($AK269,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K269*Clientes!Z269","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},0,null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!AD270","v":0},null,0,{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!Z270","v":0},{"$f":"+$X270*Clientes!AA270","v":0},{"$f":"+$X270*Clientes!AB270","v":0},{"$f":"+$X270*Clientes!AC270","v":0},{"$f":"+$X270*Clientes!AD270","v":0},null,"X2D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK270,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K270*Clientes!Z270","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!AD271","v":0},null,0,{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!Z271","v":0},{"$f":"+$X271*Clientes!AA271","v":0},{"$f":"+$X271*Clientes!AB271","v":0},{"$f":"+$X271*Clientes!AC271","v":0},{"$f":"+$X271*Clientes!AD271","v":0},null,"X2D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK271,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K271*Clientes!Z271","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!AD272","v":0},null,0,{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!Z272","v":0},{"$f":"+$X272*Clientes!AA272","v":0},{"$f":"+$X272*Clientes!AB272","v":0},{"$f":"+$X272*Clientes!AC272","v":0},{"$f":"+$X272*Clientes!AD272","v":0},null,"X2D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK272,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K272*Clientes!Z272","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!AD273","v":0},null,0,{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!Z273","v":0},{"$f":"+$X273*Clientes!AA273","v":0},{"$f":"+$X273*Clientes!AB273","v":0},{"$f":"+$X273*Clientes!AC273","v":0},{"$f":"+$X273*Clientes!AD273","v":0},null,"X2D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK273,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K273*Clientes!Z273","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!AD274","v":0},null,0,{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!Z274","v":0},{"$f":"+$X274*Clientes!AA274","v":0},{"$f":"+$X274*Clientes!AB274","v":0},{"$f":"+$X274*Clientes!AC274","v":0},{"$f":"+$X274*Clientes!AD274","v":0},null,"X2D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK274,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K274*Clientes!Z274","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!AD275","v":0},null,0,{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!Z275","v":0},{"$f":"+$X275*Clientes!AA275","v":0},{"$f":"+$X275*Clientes!AB275","v":0},{"$f":"+$X275*Clientes!AC275","v":0},{"$f":"+$X275*Clientes!AD275","v":0},null,"X2D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK275,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K275*Clientes!Z275","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!AD276","v":0},null,0,{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!Z276","v":0},{"$f":"+$X276*Clientes!AA276","v":0},{"$f":"+$X276*Clientes!AB276","v":0},{"$f":"+$X276*Clientes!AC276","v":0},{"$f":"+$X276*Clientes!AD276","v":0},null,"X2D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK276,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K276*Clientes!Z276","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!AD277","v":0},null,0,{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!Z277","v":0},{"$f":"+$X277*Clientes!AA277","v":0},{"$f":"+$X277*Clientes!AB277","v":0},{"$f":"+$X277*Clientes!AC277","v":0},{"$f":"+$X277*Clientes!AD277","v":0},null,"X2D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK277,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K277*Clientes!Z277","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!AD278","v":0},null,0,{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!Z278","v":0},{"$f":"+$X278*Clientes!AA278","v":0},{"$f":"+$X278*Clientes!AB278","v":0},{"$f":"+$X278*Clientes!AC278","v":0},{"$f":"+$X278*Clientes!AD278","v":0},null,"X2D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK278,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K278*Clientes!Z278","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!AD279","v":0},null,0,{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!Z279","v":0},{"$f":"+$X279*Clientes!AA279","v":0},{"$f":"+$X279*Clientes!AB279","v":0},{"$f":"+$X279*Clientes!AC279","v":0},{"$f":"+$X279*Clientes!AD279","v":0},null,"X2D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK279,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K279*Clientes!Z279","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!AD280","v":0},null,0,{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!Z280","v":0},{"$f":"+$X280*Clientes!AA280","v":0},{"$f":"+$X280*Clientes!AB280","v":0},{"$f":"+$X280*Clientes!AC280","v":0},{"$f":"+$X280*Clientes!AD280","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,{"$f":"+IFERROR(VLOOKUP($AK280,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K280*Clientes!Z280","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},0,null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!AD281","v":0},null,0,{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!Z281","v":0},{"$f":"+$X281*Clientes!AA281","v":0},{"$f":"+$X281*Clientes!AB281","v":0},{"$f":"+$X281*Clientes!AC281","v":0},{"$f":"+$X281*Clientes!AD281","v":0},null,"X2D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK281,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K281*Clientes!Z281","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!AD282","v":0},null,0,{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!Z282","v":0},{"$f":"+$X282*Clientes!AA282","v":0},{"$f":"+$X282*Clientes!AB282","v":0},{"$f":"+$X282*Clientes!AC282","v":0},{"$f":"+$X282*Clientes!AD282","v":0},null,"X2D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK282,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K282*Clientes!Z282","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!AD283","v":0},null,0,{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!Z283","v":0},{"$f":"+$X283*Clientes!AA283","v":0},{"$f":"+$X283*Clientes!AB283","v":0},{"$f":"+$X283*Clientes!AC283","v":0},{"$f":"+$X283*Clientes!AD283","v":0},null,"X2D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK283,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K283*Clientes!Z283","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!AD284","v":0},null,0,{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!Z284","v":0},{"$f":"+$X284*Clientes!AA284","v":0},{"$f":"+$X284*Clientes!AB284","v":0},{"$f":"+$X284*Clientes!AC284","v":0},{"$f":"+$X284*Clientes!AD284","v":0},null,"X2D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK284,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K284*Clientes!Z284","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!AD285","v":0},null,0,{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!Z285","v":0},{"$f":"+$X285*Clientes!AA285","v":0},{"$f":"+$X285*Clientes!AB285","v":0},{"$f":"+$X285*Clientes!AC285","v":0},{"$f":"+$X285*Clientes!AD285","v":0},null,"X2D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK285,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K285*Clientes!Z285","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!AD286","v":0},null,0,{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!Z286","v":0},{"$f":"+$X286*Clientes!AA286","v":0},{"$f":"+$X286*Clientes!AB286","v":0},{"$f":"+$X286*Clientes!AC286","v":0},{"$f":"+$X286*Clientes!AD286","v":0},null,"X2D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK286,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K286*Clientes!Z286","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!AD287","v":0},null,0,{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!Z287","v":0},{"$f":"+$X287*Clientes!AA287","v":0},{"$f":"+$X287*Clientes!AB287","v":0},{"$f":"+$X287*Clientes!AC287","v":0},{"$f":"+$X287*Clientes!AD287","v":0},null,"X2D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK287,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K287*Clientes!Z287","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!AD288","v":0},null,0,{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!Z288","v":0},{"$f":"+$X288*Clientes!AA288","v":0},{"$f":"+$X288*Clientes!AB288","v":0},{"$f":"+$X288*Clientes!AC288","v":0},{"$f":"+$X288*Clientes!AD288","v":0},null,"X2D_2 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK288,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K288*Clientes!Z288","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!AD289","v":0},null,0,{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!Z289","v":0},{"$f":"+$X289*Clientes!AA289","v":0},{"$f":"+$X289*Clientes!AB289","v":0},{"$f":"+$X289*Clientes!AC289","v":0},{"$f":"+$X289*Clientes!AD289","v":0},null,"X2D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK289,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K289*Clientes!Z289","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!AD290","v":0},null,0,{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!Z290","v":0},{"$f":"+$X290*Clientes!AA290","v":0},{"$f":"+$X290*Clientes!AB290","v":0},{"$f":"+$X290*Clientes!AC290","v":0},{"$f":"+$X290*Clientes!AD290","v":0},null,"X2D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK290,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K290*Clientes!Z290","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!AD291","v":0},null,0,{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!Z291","v":0},{"$f":"+$X291*Clientes!AA291","v":0},{"$f":"+$X291*Clientes!AB291","v":0},{"$f":"+$X291*Clientes!AC291","v":0},{"$f":"+$X291*Clientes!AD291","v":0},null,"X2D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK291,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K291*Clientes!Z291","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},0,null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!AD292","v":0},null,0,{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!Z292","v":0},{"$f":"+$X292*Clientes!AA292","v":0},{"$f":"+$X292*Clientes!AB292","v":0},{"$f":"+$X292*Clientes!AC292","v":0},{"$f":"+$X292*Clientes!AD292","v":0},null,"X2D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK292,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K292*Clientes!Z292","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!AD293","v":0},null,0,{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!Z293","v":0},{"$f":"+$X293*Clientes!AA293","v":0},{"$f":"+$X293*Clientes!AB293","v":0},{"$f":"+$X293*Clientes!AC293","v":0},{"$f":"+$X293*Clientes!AD293","v":0},null,"X2D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK293,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K293*Clientes!Z293","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!AD294","v":0},null,0,{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!Z294","v":0},{"$f":"+$X294*Clientes!AA294","v":0},{"$f":"+$X294*Clientes!AB294","v":0},{"$f":"+$X294*Clientes!AC294","v":0},{"$f":"+$X294*Clientes!AD294","v":0},null,"X2D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK294,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K294*Clientes!Z294","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!AD295","v":0},null,0,{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!Z295","v":0},{"$f":"+$X295*Clientes!AA295","v":0},{"$f":"+$X295*Clientes!AB295","v":0},{"$f":"+$X295*Clientes!AC295","v":0},{"$f":"+$X295*Clientes!AD295","v":0},null,"X2D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK295,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K295*Clientes!Z295","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!AD296","v":0},null,0,{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!Z296","v":0},{"$f":"+$X296*Clientes!AA296","v":0},{"$f":"+$X296*Clientes!AB296","v":0},{"$f":"+$X296*Clientes!AC296","v":0},{"$f":"+$X296*Clientes!AD296","v":0},null,"X2D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK296,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K296*Clientes!Z296","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!AD297","v":0},null,0,{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!Z297","v":0},{"$f":"+$X297*Clientes!AA297","v":0},{"$f":"+$X297*Clientes!AB297","v":0},{"$f":"+$X297*Clientes!AC297","v":0},{"$f":"+$X297*Clientes!AD297","v":0},null,"X2D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK297,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K297*Clientes!Z297","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!AD298","v":0},null,0,{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!Z298","v":0},{"$f":"+$X298*Clientes!AA298","v":0},{"$f":"+$X298*Clientes!AB298","v":0},{"$f":"+$X298*Clientes!AC298","v":0},{"$f":"+$X298*Clientes!AD298","v":0},null,"X2D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK298,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K298*Clientes!Z298","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!AD299","v":0},null,0,{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!Z299","v":0},{"$f":"+$X299*Clientes!AA299","v":0},{"$f":"+$X299*Clientes!AB299","v":0},{"$f":"+$X299*Clientes!AC299","v":0},{"$f":"+$X299*Clientes!AD299","v":0},null,"X2D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK299,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K299*Clientes!Z299","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!AD300","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$4*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!Z300","v":0},{"$f":"+$X300*Clientes!AA300","v":0},{"$f":"+$X300*Clientes!AB300","v":0},{"$f":"+$X300*Clientes!AC300","v":0},{"$f":"+$X300*Clientes!AD300","v":0},null,"X2D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK300,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K300*Clientes!Z300","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,{"$f":"+K300","v":0},null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!AD301","v":0},null,0,{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!Z301","v":0},{"$f":"+$X301*Clientes!AA301","v":0},{"$f":"+$X301*Clientes!AB301","v":0},{"$f":"+$X301*Clientes!AC301","v":0},{"$f":"+$X301*Clientes!AD301","v":0},null,"X2D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK301,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K301*Clientes!Z301","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!AD302","v":0},null,0,{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!Z302","v":0},{"$f":"+$X302*Clientes!AA302","v":0},{"$f":"+$X302*Clientes!AB302","v":0},{"$f":"+$X302*Clientes!AC302","v":0},{"$f":"+$X302*Clientes!AD302","v":0},null,"X2D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK302,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K302*Clientes!Z302","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},0,null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!AD303","v":0},null,0,{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!Z303","v":0},{"$f":"+$X303*Clientes!AA303","v":0},{"$f":"+$X303*Clientes!AB303","v":0},{"$f":"+$X303*Clientes!AC303","v":0},{"$f":"+$X303*Clientes!AD303","v":0},null,"X2D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK303,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K303*Clientes!Z303","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!AD304","v":0},null,0,{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!Z304","v":0},{"$f":"+$X304*Clientes!AA304","v":0},{"$f":"+$X304*Clientes!AB304","v":0},{"$f":"+$X304*Clientes!AC304","v":0},{"$f":"+$X304*Clientes!AD304","v":0},null,"X2D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK304,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K304*Clientes!Z304","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!AD305","v":0},null,0,{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!Z305","v":0},{"$f":"+$X305*Clientes!AA305","v":0},{"$f":"+$X305*Clientes!AB305","v":0},{"$f":"+$X305*Clientes!AC305","v":0},{"$f":"+$X305*Clientes!AD305","v":0},null,"X2D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK305,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K305*Clientes!Z305","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!AD306","v":0},null,0,{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!Z306","v":0},{"$f":"+$X306*Clientes!AA306","v":0},{"$f":"+$X306*Clientes!AB306","v":0},{"$f":"+$X306*Clientes!AC306","v":0},{"$f":"+$X306*Clientes!AD306","v":0},null,"X2D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK306,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K306*Clientes!Z306","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!AD307","v":0},null,0,{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!Z307","v":0},{"$f":"+$X307*Clientes!AA307","v":0},{"$f":"+$X307*Clientes!AB307","v":0},{"$f":"+$X307*Clientes!AC307","v":0},{"$f":"+$X307*Clientes!AD307","v":0},null,"X2D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK307,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K307*Clientes!Z307","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!AD308","v":0},null,0,{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!Z308","v":0},{"$f":"+$X308*Clientes!AA308","v":0},{"$f":"+$X308*Clientes!AB308","v":0},{"$f":"+$X308*Clientes!AC308","v":0},{"$f":"+$X308*Clientes!AD308","v":0},null,"X2D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK308,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K308*Clientes!Z308","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!AD309","v":0},null,0,{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!Z309","v":0},{"$f":"+$X309*Clientes!AA309","v":0},{"$f":"+$X309*Clientes!AB309","v":0},{"$f":"+$X309*Clientes!AC309","v":0},{"$f":"+$X309*Clientes!AD309","v":0},null,"X2D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK309,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K309*Clientes!Z309","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!AD310","v":0},null,0,{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!Z310","v":0},{"$f":"+$X310*Clientes!AA310","v":0},{"$f":"+$X310*Clientes!AB310","v":0},{"$f":"+$X310*Clientes!AC310","v":0},{"$f":"+$X310*Clientes!AD310","v":0},null,"X2D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK310,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K310*Clientes!Z310","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!AD311","v":0},null,0,{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!Z311","v":0},{"$f":"+$X311*Clientes!AA311","v":0},{"$f":"+$X311*Clientes!AB311","v":0},{"$f":"+$X311*Clientes!AC311","v":0},{"$f":"+$X311*Clientes!AD311","v":0},null,"X2D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK311,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K311*Clientes!Z311","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!AD312","v":0},null,0,{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!Z312","v":0},{"$f":"+$X312*Clientes!AA312","v":0},{"$f":"+$X312*Clientes!AB312","v":0},{"$f":"+$X312*Clientes!AC312","v":0},{"$f":"+$X312*Clientes!AD312","v":0},null,"X2D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK312,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K312*Clientes!Z312","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!AD313","v":0},null,0,{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!Z313","v":0},{"$f":"+$X313*Clientes!AA313","v":0},{"$f":"+$X313*Clientes!AB313","v":0},{"$f":"+$X313*Clientes!AC313","v":0},{"$f":"+$X313*Clientes!AD313","v":0},null,"X2D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK313,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K313*Clientes!Z313","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!AD314*12","v":0},null,0,{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!AD314*12","v":0},null,"X2D_5 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK314,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K314*Clientes!Z314","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!AD315*12","v":0},null,0,{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!AD315*12","v":0},null,"X2D_5 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK315,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K315*Clientes!Z315","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!AD316*12","v":0},null,0,{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!AD316*12","v":0},null,"X2D_5 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK316,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K316*Clientes!Z316","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!AD317*12","v":0},null,0,{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!AD317*12","v":0},null,"X2D_5 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK317,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K317*Clientes!Z317","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!AD318*12","v":0},null,0,{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!AD318*12","v":0},null,"X2D_5 Político",null,{"$f":"+IFERROR(VLOOKUP($AK318,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K318*Clientes!Z318","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!AD319*12","v":0},null,0,{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!AD319*12","v":0},null,"X2D_5 x1",null,{"$f":"+IFERROR(VLOOKUP($AK319,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K319*Clientes!Z319","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!AD320*12","v":0},null,0,{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!AD320*12","v":0},null,"X2D_5 x2",null,{"$f":"+IFERROR(VLOOKUP($AK320,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K320*Clientes!Z320","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!AD321*12","v":0},null,0,{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!AD321*12","v":0},null,"X2D_5 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK321,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K321*Clientes!Z321","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!AD322*12","v":0},null,0,{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!AD322*12","v":0},null,"X2D_5 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK322,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K322*Clientes!Z322","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!AD323*12","v":0},null,0,{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!AD323*12","v":0},null,"X2D_5 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK323,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K323*Clientes!Z323","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!F19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,22,FALSE)","v":0},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,23,FALSE)","v":1},null,null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,25,FALSE)","v":0},null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!AD324","v":0},null,{"$f":"IF(Q324=0,0,$E324*$F$4*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!Z324","v":0},{"$f":"+$X324*Clientes!AA324","v":0},{"$f":"+$X324*Clientes!AB324","v":0},{"$f":"+$X324*Clientes!AC324","v":0},{"$f":"+SUMPRODUCT(AE324:AH324,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D",null,{"$f":"+IFERROR(VLOOKUP($AK324,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K324*Clientes!Z324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!AD325","v":0},null,0,{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!Z325","v":0},{"$f":"+$X325*Clientes!AA325","v":0},{"$f":"+$X325*Clientes!AB325","v":0},{"$f":"+$X325*Clientes!AC325","v":0},{"$f":"+$X325*Clientes!AD325","v":0},null,"X3D_1 (0-10,000)",null,{"$f":"+IFERROR(VLOOKUP($AK325,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K325*Clientes!Z325","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!AD326","v":0},null,0,{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!Z326","v":0},{"$f":"+$X326*Clientes!AA326","v":0},{"$f":"+$X326*Clientes!AB326","v":0},{"$f":"+$X326*Clientes!AC326","v":0},{"$f":"+$X326*Clientes!AD326","v":0},null,"X3D_1 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK326,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K326*Clientes!Z326","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!AD327","v":0},null,0,{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!Z327","v":0},{"$f":"+$X327*Clientes!AA327","v":0},{"$f":"+$X327*Clientes!AB327","v":0},{"$f":"+$X327*Clientes!AC327","v":0},{"$f":"+$X327*Clientes!AD327","v":0},null,"X3D_1 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK327,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K327*Clientes!Z327","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!AD328","v":0},null,0,{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!Z328","v":0},{"$f":"+$X328*Clientes!AA328","v":0},{"$f":"+$X328*Clientes!AB328","v":0},{"$f":"+$X328*Clientes!AC328","v":0},{"$f":"+$X328*Clientes!AD328","v":0},null,"X3D_1 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK328,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K328*Clientes!Z328","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!AD329","v":0},null,0,{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!Z329","v":0},{"$f":"+$X329*Clientes!AA329","v":0},{"$f":"+$X329*Clientes!AB329","v":0},{"$f":"+$X329*Clientes!AC329","v":0},{"$f":"+$X329*Clientes!AD329","v":0},null,"X3D_1 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK329,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K329*Clientes!Z329","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!AD330","v":0},null,0,{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!Z330","v":0},{"$f":"+$X330*Clientes!AA330","v":0},{"$f":"+$X330*Clientes!AB330","v":0},{"$f":"+$X330*Clientes!AC330","v":0},{"$f":"+$X330*Clientes!AD330","v":0},null,"X3D_1 Político",null,{"$f":"+IFERROR(VLOOKUP($AK330,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K330*Clientes!Z330","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!AD331","v":0},null,0,{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!Z331","v":0},{"$f":"+$X331*Clientes!AA331","v":0},{"$f":"+$X331*Clientes!AB331","v":0},{"$f":"+$X331*Clientes!AC331","v":0},{"$f":"+$X331*Clientes!AD331","v":0},null,"X3D_1 x1",null,{"$f":"+IFERROR(VLOOKUP($AK331,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K331*Clientes!Z331","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!AD332","v":0},null,0,{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!Z332","v":0},{"$f":"+$X332*Clientes!AA332","v":0},{"$f":"+$X332*Clientes!AB332","v":0},{"$f":"+$X332*Clientes!AC332","v":0},{"$f":"+$X332*Clientes!AD332","v":0},null,"X3D_1 x2",null,{"$f":"+IFERROR(VLOOKUP($AK332,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K332*Clientes!Z332","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!AD333","v":0},null,0,{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!Z333","v":0},{"$f":"+$X333*Clientes!AA333","v":0},{"$f":"+$X333*Clientes!AB333","v":0},{"$f":"+$X333*Clientes!AC333","v":0},{"$f":"+$X333*Clientes!AD333","v":0},null,"X3D_1 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK333,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K333*Clientes!Z333","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!AD334","v":0},null,0,{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!Z334","v":0},{"$f":"+$X334*Clientes!AA334","v":0},{"$f":"+$X334*Clientes!AB334","v":0},{"$f":"+$X334*Clientes!AC334","v":0},{"$f":"+$X334*Clientes!AD334","v":0},null,"X3D_1 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK334,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K334*Clientes!Z334","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!AD335","v":0},null,0,{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!Z335","v":0},{"$f":"+$X335*Clientes!AA335","v":0},{"$f":"+$X335*Clientes!AB335","v":0},{"$f":"+$X335*Clientes!AC335","v":0},{"$f":"+$X335*Clientes!AD335","v":0},null,"X3D_1 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK335,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K335*Clientes!Z335","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!AD336","v":0},null,0,{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!Z336","v":0},{"$f":"+$X336*Clientes!AA336","v":0},{"$f":"+$X336*Clientes!AB336","v":0},{"$f":"+$X336*Clientes!AC336","v":0},{"$f":"+$X336*Clientes!AD336","v":0},null,"X3D_2 (10,001-30,000)",null,{"$f":"+IFERROR(VLOOKUP($AK336,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K336*Clientes!Z336","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!AD337","v":0},null,0,{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!Z337","v":0},{"$f":"+$X337*Clientes!AA337","v":0},{"$f":"+$X337*Clientes!AB337","v":0},{"$f":"+$X337*Clientes!AC337","v":0},{"$f":"+$X337*Clientes!AD337","v":0},null,"X3D_2 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK337,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K337*Clientes!Z337","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!AD338","v":0},null,0,{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!Z338","v":0},{"$f":"+$X338*Clientes!AA338","v":0},{"$f":"+$X338*Clientes!AB338","v":0},{"$f":"+$X338*Clientes!AC338","v":0},{"$f":"+$X338*Clientes!AD338","v":0},null,"X3D_2 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK338,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K338*Clientes!Z338","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!AD339","v":0},null,0,{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!Z339","v":0},{"$f":"+$X339*Clientes!AA339","v":0},{"$f":"+$X339*Clientes!AB339","v":0},{"$f":"+$X339*Clientes!AC339","v":0},{"$f":"+$X339*Clientes!AD339","v":0},null,"X3D_2 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK339,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K339*Clientes!Z339","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!AD340","v":0},null,0,{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!Z340","v":0},{"$f":"+$X340*Clientes!AA340","v":0},{"$f":"+$X340*Clientes!AB340","v":0},{"$f":"+$X340*Clientes!AC340","v":0},{"$f":"+$X340*Clientes!AD340","v":0},null,"X3D_2 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK340,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K340*Clientes!Z340","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!AD341","v":0},null,0,{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!Z341","v":0},{"$f":"+$X341*Clientes!AA341","v":0},{"$f":"+$X341*Clientes!AB341","v":0},{"$f":"+$X341*Clientes!AC341","v":0},{"$f":"+$X341*Clientes!AD341","v":0},null,"X3D_2 Político",null,{"$f":"+IFERROR(VLOOKUP($AK341,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K341*Clientes!Z341","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!AD342","v":0},null,0,{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!Z342","v":0},{"$f":"+$X342*Clientes!AA342","v":0},{"$f":"+$X342*Clientes!AB342","v":0},{"$f":"+$X342*Clientes!AC342","v":0},{"$f":"+$X342*Clientes!AD342","v":0},null,"X3D_2 x1",null,{"$f":"+IFERROR(VLOOKUP($AK342,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K342*Clientes!Z342","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!AD343","v":0},null,0,{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!Z343","v":0},{"$f":"+$X343*Clientes!AA343","v":0},{"$f":"+$X343*Clientes!AB343","v":0},{"$f":"+$X343*Clientes!AC343","v":0},{"$f":"+$X343*Clientes!AD343","v":0},null,"X3D_2 x2",null,{"$f":"+IFERROR(VLOOKUP($AK343,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K343*Clientes!Z343","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!AD344","v":0},null,0,{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!Z344","v":0},{"$f":"+$X344*Clientes!AA344","v":0},{"$f":"+$X344*Clientes!AB344","v":0},{"$f":"+$X344*Clientes!AC344","v":0},{"$f":"+$X344*Clientes!AD344","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,{"$f":"+IFERROR(VLOOKUP($AK344,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K344*Clientes!Z344","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!AD345","v":0},null,0,{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!Z345","v":0},{"$f":"+$X345*Clientes!AA345","v":0},{"$f":"+$X345*Clientes!AB345","v":0},{"$f":"+$X345*Clientes!AC345","v":0},{"$f":"+$X345*Clientes!AD345","v":0},null,"X3D_2 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK345,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K345*Clientes!Z345","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!AD346","v":0},null,0,{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!Z346","v":0},{"$f":"+$X346*Clientes!AA346","v":0},{"$f":"+$X346*Clientes!AB346","v":0},{"$f":"+$X346*Clientes!AC346","v":0},{"$f":"+$X346*Clientes!AD346","v":0},null,"X3D_2 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK346,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K346*Clientes!Z346","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!AD347","v":0},null,0,{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!Z347","v":0},{"$f":"+$X347*Clientes!AA347","v":0},{"$f":"+$X347*Clientes!AB347","v":0},{"$f":"+$X347*Clientes!AC347","v":0},{"$f":"+$X347*Clientes!AD347","v":0},null,"X3D_3 (30,001-50,000)",null,{"$f":"+IFERROR(VLOOKUP($AK347,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K347*Clientes!Z347","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!AD348","v":0},null,0,{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!Z348","v":0},{"$f":"+$X348*Clientes!AA348","v":0},{"$f":"+$X348*Clientes!AB348","v":0},{"$f":"+$X348*Clientes!AC348","v":0},{"$f":"+$X348*Clientes!AD348","v":0},null,"X3D_3 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK348,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K348*Clientes!Z348","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!AD349","v":0},null,0,{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!Z349","v":0},{"$f":"+$X349*Clientes!AA349","v":0},{"$f":"+$X349*Clientes!AB349","v":0},{"$f":"+$X349*Clientes!AC349","v":0},{"$f":"+$X349*Clientes!AD349","v":0},null,"X3D_3 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK349,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K349*Clientes!Z349","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!AD350","v":0},null,0,{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!Z350","v":0},{"$f":"+$X350*Clientes!AA350","v":0},{"$f":"+$X350*Clientes!AB350","v":0},{"$f":"+$X350*Clientes!AC350","v":0},{"$f":"+$X350*Clientes!AD350","v":0},null,"X3D_3 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK350,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K350*Clientes!Z350","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!AD351","v":0},null,0,{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!Z351","v":0},{"$f":"+$X351*Clientes!AA351","v":0},{"$f":"+$X351*Clientes!AB351","v":0},{"$f":"+$X351*Clientes!AC351","v":0},{"$f":"+$X351*Clientes!AD351","v":0},null,"X3D_3 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK351,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K351*Clientes!Z351","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!AD352","v":0},null,0,{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!Z352","v":0},{"$f":"+$X352*Clientes!AA352","v":0},{"$f":"+$X352*Clientes!AB352","v":0},{"$f":"+$X352*Clientes!AC352","v":0},{"$f":"+$X352*Clientes!AD352","v":0},null,"X3D_3 Político",null,{"$f":"+IFERROR(VLOOKUP($AK352,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K352*Clientes!Z352","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!AD353","v":0},null,0,{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!Z353","v":0},{"$f":"+$X353*Clientes!AA353","v":0},{"$f":"+$X353*Clientes!AB353","v":0},{"$f":"+$X353*Clientes!AC353","v":0},{"$f":"+$X353*Clientes!AD353","v":0},null,"X3D_3 x1",null,{"$f":"+IFERROR(VLOOKUP($AK353,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K353*Clientes!Z353","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!AD354","v":0},null,0,{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!Z354","v":0},{"$f":"+$X354*Clientes!AA354","v":0},{"$f":"+$X354*Clientes!AB354","v":0},{"$f":"+$X354*Clientes!AC354","v":0},{"$f":"+$X354*Clientes!AD354","v":0},null,"X3D_3 x2",null,{"$f":"+IFERROR(VLOOKUP($AK354,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K354*Clientes!Z354","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!AD355","v":0},null,0,{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!Z355","v":0},{"$f":"+$X355*Clientes!AA355","v":0},{"$f":"+$X355*Clientes!AB355","v":0},{"$f":"+$X355*Clientes!AC355","v":0},{"$f":"+$X355*Clientes!AD355","v":0},null,"X3D_3 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK355,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K355*Clientes!Z355","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!AD356","v":0},null,0,{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!Z356","v":0},{"$f":"+$X356*Clientes!AA356","v":0},{"$f":"+$X356*Clientes!AB356","v":0},{"$f":"+$X356*Clientes!AC356","v":0},{"$f":"+$X356*Clientes!AD356","v":0},null,"X3D_3 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK356,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K356*Clientes!Z356","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!AD357","v":0},null,0,{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!Z357","v":0},{"$f":"+$X357*Clientes!AA357","v":0},{"$f":"+$X357*Clientes!AB357","v":0},{"$f":"+$X357*Clientes!AC357","v":0},{"$f":"+$X357*Clientes!AD357","v":0},null,"X3D_3 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK357,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K357*Clientes!Z357","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!AD358","v":0},null,0,{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!Z358","v":0},{"$f":"+$X358*Clientes!AA358","v":0},{"$f":"+$X358*Clientes!AB358","v":0},{"$f":"+$X358*Clientes!AC358","v":0},{"$f":"+$X358*Clientes!AD358","v":0},null,"X3D_4 (50,001-más)",null,{"$f":"+IFERROR(VLOOKUP($AK358,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K358*Clientes!Z358","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!AD359","v":0},null,0,{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!Z359","v":0},{"$f":"+$X359*Clientes!AA359","v":0},{"$f":"+$X359*Clientes!AB359","v":0},{"$f":"+$X359*Clientes!AC359","v":0},{"$f":"+$X359*Clientes!AD359","v":0},null,"X3D_4 Regular",null,{"$f":"+IFERROR(VLOOKUP($AK359,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K359*Clientes!Z359","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!AD360","v":0},null,0,{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!Z360","v":0},{"$f":"+$X360*Clientes!AA360","v":0},{"$f":"+$X360*Clientes!AB360","v":0},{"$f":"+$X360*Clientes!AC360","v":0},{"$f":"+$X360*Clientes!AD360","v":0},null,"X3D_4 Agro",null,{"$f":"+IFERROR(VLOOKUP($AK360,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K360*Clientes!Z360","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!AD361","v":0},null,0,{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!Z361","v":0},{"$f":"+$X361*Clientes!AA361","v":0},{"$f":"+$X361*Clientes!AB361","v":0},{"$f":"+$X361*Clientes!AC361","v":0},{"$f":"+$X361*Clientes!AD361","v":0},null,"X3D_4 Jub. 1",null,{"$f":"+IFERROR(VLOOKUP($AK361,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K361*Clientes!Z361","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!AD362","v":0},null,0,{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!Z362","v":0},{"$f":"+$X362*Clientes!AA362","v":0},{"$f":"+$X362*Clientes!AB362","v":0},{"$f":"+$X362*Clientes!AC362","v":0},{"$f":"+$X362*Clientes!AD362","v":0},null,"X3D_4 Jub. 2",null,{"$f":"+IFERROR(VLOOKUP($AK362,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K362*Clientes!Z362","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!AD363","v":0},null,0,{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!Z363","v":0},{"$f":"+$X363*Clientes!AA363","v":0},{"$f":"+$X363*Clientes!AB363","v":0},{"$f":"+$X363*Clientes!AC363","v":0},{"$f":"+$X363*Clientes!AD363","v":0},null,"X3D_4 Político",null,{"$f":"+IFERROR(VLOOKUP($AK363,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K363*Clientes!Z363","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!AD364","v":0},null,0,{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!Z364","v":0},{"$f":"+$X364*Clientes!AA364","v":0},{"$f":"+$X364*Clientes!AB364","v":0},{"$f":"+$X364*Clientes!AC364","v":0},{"$f":"+$X364*Clientes!AD364","v":0},null,"X3D_4 x1",null,{"$f":"+IFERROR(VLOOKUP($AK364,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K364*Clientes!Z364","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!AD365","v":0},null,0,{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!Z365","v":0},{"$f":"+$X365*Clientes!AA365","v":0},{"$f":"+$X365*Clientes!AB365","v":0},{"$f":"+$X365*Clientes!AC365","v":0},{"$f":"+$X365*Clientes!AD365","v":0},null,"X3D_4 x2",null,{"$f":"+IFERROR(VLOOKUP($AK365,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K365*Clientes!Z365","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!AD366","v":0},null,0,{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!Z366","v":0},{"$f":"+$X366*Clientes!AA366","v":0},{"$f":"+$X366*Clientes!AB366","v":0},{"$f":"+$X366*Clientes!AC366","v":0},{"$f":"+$X366*Clientes!AD366","v":0},null,"X3D_4 Discap.",null,{"$f":"+IFERROR(VLOOKUP($AK366,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K366*Clientes!Z366","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!AD367","v":0},null,0,{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!Z367","v":0},{"$f":"+$X367*Clientes!AA367","v":0},{"$f":"+$X367*Clientes!AB367","v":0},{"$f":"+$X367*Clientes!AC367","v":0},{"$f":"+$X367*Clientes!AD367","v":0},null,"X3D_4 Discapacitados 601-más",null,{"$f":"+IFERROR(VLOOKUP($AK367,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K367*Clientes!Z367","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!AD368","v":0},null,0,{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!Z368","v":0},{"$f":"+$X368*Clientes!AA368","v":0},{"$f":"+$X368*Clientes!AB368","v":0},{"$f":"+$X368*Clientes!AC368","v":0},{"$f":"+$X368*Clientes!AD368","v":0},null,"X3D_4 Cruz Roja",null,{"$f":"+IFERROR(VLOOKUP($AK368,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K368*Clientes!Z368","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,24,FALSE)","v":0},0,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!AD369","v":0},null,0,{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!Z369","v":0},{"$f":"+$X369*Clientes!AA369","v":0},{"$f":"+$X369*Clientes!AB369","v":0},{"$f":"+$X369*Clientes!AC369","v":0},{"$f":"+$X369*Clientes!AD369","v":0},null,"X3D_5 (xxx)",null,{"$f":"+IFERROR(VLOOKUP($AK369,[1]ITV_CX!$A$7:$W$150,AM$6,FALSE),0)/$AM$3","v":0},null,null,{"$f":"+K369*Clientes!Z369","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK370,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K370*Clientes!Z370","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK371,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK372,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK373,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK374,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK375,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK376,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK377,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK378,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+IFERROR(VLOOKUP($AK379,[1]ITV_CCOMF!$A$7:$W$150,AM$6,FALSE),0)","v":0},null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CENEGEN","index":10,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,17,8,17],[5,1,5,2],[5,6,5,10],[5,12,5,20],[7,9,7,10],[5,22,5,34],[7,4,8,4],[7,6,7,7],[7,12,7,15],[7,16,8,16],[7,19,8,19],[7,20,8,20],[7,22,7,23],[7,25,7,28],[7,30,7,33]]}
[{"$f":"+\"Cargo por Energía en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Energía en Generación - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Energía",{"$f":"+Costos!E22+Costos!E23","v":391455182.70912278},{"$f":"+Costos!F22+Costos!F23","v":397505813.81258237},{"$f":"+Costos!G22+Costos!G23","v":403905853.87783605},{"$f":"+Costos!H22+Costos!H23","v":410207006.33789253}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":1314745563.2292552}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":391455182.7091229},396576675.25746447,402048646.38433015,407348488.55012274,391455182.7091229,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!H8","v":2.8907509137407E-7},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":146.8691090282602},149.48897057302094,152.22682424181215,154.84212203109396,146.8691090282602,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":113.15994271049293},{"$f":"+SUM(AA12:AA14)","v":115.17849776455473},{"$f":"+SUM(AB12:AB14)","v":117.28796357639207},{"$f":"+SUM(AC12:AC14)","v":119.30300234093627},{"$f":"+SUM(AD12:AD14)","v":113.15994271049293},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8907509137407E-7},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.23447999999999997},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":72.222529381428274},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":73.510839963848639},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":74.857172888073549},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":76.143239254767749},{"$f":"+M12","v":72.222529381428274},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.7704815768217057},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":0.18066252013315354},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":55.646128319854832},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":56.638747888834153},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":57.676072603217946},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":58.666963045325865},{"$f":"+Z12","v":55.646128319854832},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8907509137407E-7},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.9970000000000003E-2},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":51.31984435247773},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":52.235291362347532},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":53.19196785525925},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":54.105820171579197},{"$f":"+M13","v":51.31984435247773},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.7704815768217057},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":7.702504323486592E-2},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":39.540994598941545},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":40.246329654602754},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":40.983431267369625},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":41.687537641029991},{"$f":"+Z13","v":39.540994598941545},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.8907509137407E-7},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":4.5440000000000001E-2},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":23.326735294354187},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":23.742839246824769},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":24.177683498479347},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":24.593062604747011},{"$f":"+M14","v":23.326735294354187},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.7704815768217057},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,3.501068285077831E-2,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":17.972819791696551},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":18.293420221117827},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":18.628459705804502},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":18.948501654580404},{"$f":"+Z14","v":17.972819791696551},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H9","v":4.8395341606113768E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.5589999999999994E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":2257.28258873716},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":2297.5481550568452},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":2339.6271835057978},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":2379.8226078749394},2257.28258873716,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.83926608857999763},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,8.022544540736197E-2,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":1894.4607290691674},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":1928.254253418748},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":1963.5697550363473},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":1997.30441162545},1894.4607290691674,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H10","v":3.7151005381725099E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":1902690.0775185321},{"$f":"+SUM(N17:N19)","v":1936630.3975672463},{"$f":"+SUM(O17:O19)","v":1972099.3062014263},{"$f":"+SUM(P17:P19)","v":2005980.5027739822},1902690.0775185321,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":1454295.3599530803},{"$f":"+SUM(AA17:AA19)","v":1480237.1833458536},{"$f":"+SUM(AB17:AB19)","v":1507347.3626960083},{"$f":"+SUM(AC17:AC19)","v":1533243.9958615045},{"$f":"+SUM(AD17:AD19)","v":1454295.3599530803},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.7151005381725099E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.29821199999999998},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":1019232.6447533921},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":1037413.7886904768},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":1056413.7666589748},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":1074563.2393440339},1019232.6447533921,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.76433643983141841},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,0.22793429839500692,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":779036.65105076844},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":792933.16187970259},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":807455.53739701945},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":821327.84073393536},779036.65105076844,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.7151005381725099E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.13016},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":516377.57372288412},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":525588.75337069645},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":535214.78190762084},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":544409.91583283804},{"$f":"+M18","v":516377.57372288412},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":0.76433643983141841},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":9.9486031008457418E-2},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":394686.19630813506},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":401726.63656679145},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":409084.16094842},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":416112.33687659359},{"$f":"+Z18","v":394686.19630813506},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.7151005381725099E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":5.917E-2},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":367079.85904225602},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":373627.85550607304},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":380470.7576348306},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":387007.34759711032},367079.85904225602,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":0.76433643983141841},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,4.522578714482503E-2,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":280572.51259417686},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":285577.38489935949},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":290807.6643505689},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":295803.81825097557},280572.51259417686,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H11","v":0.22084433459097527},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":103007449.63465685},104844742.30172834,106764795.41091838,108598931.91711397,103007449.63465685,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.83926608856160401},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":86450659.347584888},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":87992636.7778209},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":89604072.240601376},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":91143400.812044188},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":86450659.347584888},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22084433459097527},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.9790000000000004E-2},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":103007449.63465685},104844742.30172834,106764795.41091838,108598931.91711397,103007449.63465685,0,null,0.83926608856160401,0,null,8.375036297756247E-2,0,null,{"$f":"+SUM(Z22:Z31)","v":86450659.347584888},{"$f":"+SUM(AA22:AA31)","v":87992636.7778209},{"$f":"+SUM(AB22:AB31)","v":89604072.240601376},{"$f":"+SUM(AC22:AC31)","v":91143400.812044188},{"$f":"+SUM(AD22:AD31)","v":86450659.347584888},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.22084433459097527},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":9.9790000000000004E-2},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":102195315.05720952},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":104018150.36735785},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":105923092.68013354},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":107742789.85527916},102195315.05720952,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.83926608856160401,0,null,8.375036297756247E-2,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":85769062.337385044},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":87298906.1982252},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":88897659.682003945},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":90424869.812555015},85769062.337385044,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22084433459097527,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":9.9790000000000004E-2},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":808464.38771196676},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":822885.83258685598},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":837956.7838892045},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":852353.10684564966},808464.38771196676,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.83926608856160401,0,null,8.375036297756247E-2,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":678516.74441637448},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":690620.17404792947},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":703268.71239835408},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":715351.05805567943},678516.74441637448,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":3864.4034296684858},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":3906.5086661200703},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":3952.74304585148},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":4002.3418440410924},3864.4034296684858,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0.83926608856160401,0,null,8.375036297756247E-2,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":3243.2627510419179},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":3278.6002481466007},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":3317.4031951808529},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":3359.0297845348055},3243.2627510419179,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-194.21369431718531},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-200.40688248269149},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-206.79615020418055},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-213.38685487214215},-194.21369431718531,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.83926608856160401,0,null,8.375036297756247E-2,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-162.99696757468317},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-168.19470038207351},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-173.55699611146056},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-179.0883510390054},-162.99696757468317,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.9790000000000004E-2},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+J32","v":9.9790000000000004E-2},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22084433459097527,null,1,0,null,{"$f":"+J33","v":9.9790000000000004E-2},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,{"$f":"+G38","v":1},0,null,9.9790000000000004E-2,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.9790000000000004E-2},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+J43","v":9.9790000000000004E-2},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22084433459097527,null,1,0,null,{"$f":"+J44","v":9.9790000000000004E-2},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.9790000000000004E-2},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":9.9790000000000004E-2},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22084433459097527,null,1,0,null,{"$f":"+J55","v":9.9790000000000004E-2},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22084433459097527,null,1,0,null,9.9790000000000004E-2,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22084433459097527,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22084433459097527,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H12","v":6.2999198113753213E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":3230335.3910829434},{"$f":"+SUM(N77:N79)","v":3287187.4793936233},{"$f":"+SUM(O77:O79)","v":3346664.2023375188},{"$f":"+SUM(P77:P79)","v":3403634.6769537586},{"$f":"+SUM(Q77:Q79)","v":3230335.3910829434},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":2466136.2608147487},{"$f":"+SUM(AA77:AA79)","v":2509538.8737053587},{"$f":"+SUM(AB77:AB79)","v":2554945.2124809744},{"$f":"+SUM(AC77:AC79)","v":2598438.2050769646},{"$f":"+SUM(AD77:AD79)","v":2466136.2608147487},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.2999198113753213E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.28798800000000002},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":1751349.2984516041},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":1782198.0150531915},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":1814468.7048691092},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":1845374.2402742459},1751349.2984516041,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.76343040652134786},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,0.21985879591326996,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":1337033.3068777854},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":1360584.1551335973},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":1385220.5809784876},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":1408814.8064365911},1337033.3068777854,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.2999198113753213E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.11998},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":872150.25821104948},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":887475.50043855689},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":903510.28210709419},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":918874.33006414736},{"$f":"+M78","v":872150.25821104948},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.76343040652134786},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":9.1596380174431322E-2},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":665826.02617376007},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":677525.78207754414},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":689767.22196523659},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":701496.6033429032},{"$f":"+Z78","v":665826.02617376007},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.2999198113753213E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":5.4550000000000001E-2},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":606835.83442028973},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":617513.96390187507},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":628685.21536131541},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":639386.10661536537},606835.83442028973,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.76343040652134786},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":4.1645128675739523E-2},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":463276.9277632031},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":471428.93649421737},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":479957.40953725012},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":488126.79529747029},463276.9277632031,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H13","v":0.31994615517491226},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":149221811.4797025},151832858.75199729,154564576.83169952,157163180.52150208,149221811.4797025,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.83931818940633018},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":125244580.63107665},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":127436080.10011342},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":129728860.77273768},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":131909916.11664733},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":125244580.63107665},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31994615517491226},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.3689999999999996E-2},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":59127880.573895246},60181174.410866395,61282024.515071988,62333881.299392797,59127880.573895246,0,null,0.83931818940633018,0,null,7.8635721165479067E-2,0,null,{"$f":"+SUM(Z82:Z91)","v":49627105.66671548},{"$f":"+SUM(AA82:AA91)","v":50511154.342874937},{"$f":"+SUM(AB82:AB91)","v":51435117.859144568},{"$f":"+SUM(AC82:AC91)","v":52317960.390875459},{"$f":"+SUM(AD82:AD91)","v":49627105.66671548},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+J81","v":9.3689999999999996E-2},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":58848204.129641518},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":59896804.114975341},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":60992725.214470334},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":62039819.652308054},{"$f":"+M82","v":58848204.129641518},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.83931818940633018,0,null,7.8635721165479067E-2,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":49392368.139904842},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":50272477.181006722},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":51192303.693967067},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":52071149.101670451},{"$f":"+Z82","v":49392368.139904842},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31994615517491226,null,1,0,null,{"$f":"+J82","v":9.3689999999999996E-2},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":236354.50199169369},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":240570.6102992614},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":244976.60176128335},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":249185.36567791292},236354.50199169369,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.83931818940633018,0,null,7.8635721165479067E-2,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":198376.63266970322},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":201915.28906075191},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":205613.31783719591},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":209145.8099473402},198376.63266970322,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,{"$f":"+G83","v":1},0,null,9.3689999999999996E-2,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-11.76309219413503},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-11.891258879433291},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-12.031994514627023},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-12.182971307407886},-11.76309219413503,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0.83931818940633018,0,null,7.8635721165479067E-2,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":-9.8729772422011504},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-9.9805498724478969},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-10.098671850963649},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-10.225389419322857},-9.8729772422011504,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":39247.181385377989},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":39652.157178505789},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":40099.132416115921},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":40580.097239160321},39247.181385377989,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0.83931818940633018,0,null,7.8635721165479067E-2,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":32940.873219677276},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":33280.776769118696},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":33655.931216259101},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":34059.613740704859},32940.873219677276,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31994615517491226,null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":4086.5239688528368},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":4159.4196721670069},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":4235.5984187717422},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":4308.3671389764213},4086.5239688528368,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0.83931818940633018,0,null,7.8635721165479067E-2,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":3429.8938985031332},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":3491.0765882242836},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":3555.0147958958137},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":3616.0909063834201},3429.8938985031332,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.31994615517491226},null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31994615517491226,null,1,0,null,9.3689999999999996E-2,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.869E-2},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":38872455.178208411},39554121.137988009,40267205.130616888,40945988.583917521,38872455.178208411,0,null,0.83931818940633018,0,null,8.2832312112510728E-2,0,null,{"$f":"+SUM(Z93:Z102)","v":32626358.697952613},{"$f":"+SUM(AA93:AA102)","v":33198493.337094758},{"$f":"+SUM(AB93:AB102)","v":33796997.702682666},{"$f":"+SUM(AC93:AC102)","v":34366713.001705907},{"$f":"+SUM(AD93:AD102)","v":32626358.697952613},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+J92","v":9.869E-2},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":38638386.033064619},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":39316153.206792653},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":40025141.865713425},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":40699987.540269382},38638386.033064619,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.83931818940633018,0,null,8.2832312112510728E-2,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":32429900.206854634},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":32998762.523947094},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":33593829.601462103},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":34160239.851159088},32429900.206854634,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31994615517491226,null,1,0,null,{"$f":"+J93","v":9.869E-2},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":199952.7416818802},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":203465.14427516898},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":207138.95695200827},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":210635.24433899045},199952.7416818802,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.83931818940633018,0,null,8.2832312112510728E-2,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":167823.97311526735},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":170771.99650033258},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":173855.49430447537},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":176789.9919037614},167823.97311526735,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":28803.94678586191},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":29098.207653213096},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":29423.300676167335},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":29773.315586605237},28803.94678586191,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0.83931818940633018,0,null,8.2832312112510728E-2,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":24175.676464065902},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":24422.654962464236},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":24695.511449878817},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":24989.285330772782},24175.676464065902,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":5312.4566760509706},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":5404.5792669809989},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":5501.007275289945},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":5592.4837225424799},5312.4566760509706,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0.83931818940633018,0,null,8.2832312112510728E-2,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":4458.841518642671},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":4536.161684865483},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":4617.0954662074064},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":4693.873312288727},4458.841518642671,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,{"$f":"+G99","v":1},0,null,9.869E-2,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31994615517491226,null,1,0,null,9.869E-2,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.10843999999999999},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":18062311.152714476},18369788.38719742,18691995.717257541,18996482.985942755,18062311.152714476,0,null,0.83931818940633018,0,null,9.1015664459222434E-2,0,null,{"$f":"+SUM(Z104:Z113)","v":15160026.293190077},{"$f":"+SUM(AA104:AA113)","v":15418097.528919969},{"$f":"+SUM(AB104:AB113)","v":15688532.001799477},{"$f":"+SUM(AC104:AC113)","v":15944093.704849625},{"$f":"+SUM(AD104:AD113)","v":15160026.293190077},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+J103","v":0.10843999999999999},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":17998782.802787449},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":18305173.692685142},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":18626242.975374416},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":18929654.411365636},17998782.802787449,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.83931818940633018,0,null,9.1015664459222434E-2,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":15106705.793553354},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":15363865.240512881},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":15633344.529533632},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":15888003.266634952},15106705.793553354,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31994615517491226,null,1,0,null,{"$f":"+J104","v":0.10843999999999999},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":63528.349927025229},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":64614.694512277041},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":65752.741883124458},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":66828.57457711859},63528.349927025229,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.83931818940633018},0,null,9.1015664459222434E-2,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":53320.499636722583},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":54232.288407087501},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":55187.472265845798},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":56090.438214673079},53320.499636722583,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31994615517491226,null,1,0,null,0.10843999999999999,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.11798},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":33159164.57488437},33727774.815945446,34323351.468753099,34886827.652249001,33159164.57488437,0,null,0.83931818940633018,0,null,9.9022759986158837E-2,0,null,{"$f":"+SUM(Z115:Z124)","v":27831089.973218467},{"$f":"+SUM(AA115:AA124)","v":28308334.891223751},{"$f":"+SUM(AB115:AB124)","v":28808213.209110957},{"$f":"+SUM(AC115:AC124)","v":29281149.019216321},{"$f":"+SUM(AD115:AD124)","v":27831089.973218467},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+J114","v":0.11798},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":32962617.533419274},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":33527886.265309252},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":34119961.172045246},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":34680131.91557619},32962617.533419274,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.83931818940633018,0,null,9.9022759986158837E-2,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":27666124.466242813},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":28140564.794820722},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":28637504.033535305},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":29107665.527754091},27666124.466242813,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31994615517491226,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":0.11798},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":196547.04146509524},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":199888.55063619689},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":203390.2967078544},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":206695.73667280839},196547.04146509524,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0.83931818940633018,0,null,9.9022759986158837E-2,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":164965.50697565469},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":167770.09640302829},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":170709.17557565263},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":173483.49146222911},164965.50697565469,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31994615517491226,null,1,0,null,0.11798,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31994615517491226,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31994615517491226,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31994615517491226,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H14","v":0.4481072452104598},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":190007914.38394824},191432141.54549557,193047148.10728583,194677953.02834687,190007914.38394824,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.92319261603326719},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":175413903.54714227},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":176728739.54623675},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":178219701.67892677},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":179725248.74024105},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":175413903.54714227},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.4481072452104598},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":5.0213241461758797E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":27433098.232327197},27691237.98470559,27978482.529433455,28286566.736439962,27433098.232327197,0,null,0.92319261603326719,0,null,4.6356493744591221E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":25326033.72299974},{"$f":"+SUM(AA138:AA147)","v":25564346.436300132},{"$f":"+SUM(AB138:AB147)","v":25829528.478988729},{"$f":"+SUM(AC138:AC147)","v":26113949.544013605},{"$f":"+SUM(AD138:AD147)","v":25326033.72299974},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+J137","v":5.0213241461758797E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":21339974.512420181},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":21541574.869652424},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":21765743.93644961},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":22005542.495966028},{"$f":"+M138","v":21339974.512420181},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.92319261603326719,0,null,4.6356493744591221E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":19700906.896204431},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":19887022.857390907},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":20093974.084601138},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":20315354.34408211},{"$f":"+Z138","v":19700906.896204431},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4481072452104598,null,1,0,null,{"$f":"+J138","v":5.0213241461758797E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":8534.2926208211302},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":8681.4584971726927},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":8835.5526122512947},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":8981.5300183261224},8534.2926208211302,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.92319261603326719,0,null,4.6356493744591221E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":7878.7959306092662},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":8014.6583809890953},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":8156.9169302038399},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":8291.6821935998123},7878.7959306092662,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":5978663.966293022},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":6034041.0366923818},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":6095833.7117838431},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":6162753.743438256},5978663.966293022,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.92319261603326719,0,null,4.6356493744591221E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":5519458.4274258837},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":5570582.1299161268},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":5627628.6712855073},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":5689408.750373574},5519458.4274258837,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":95.325163942355488},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":96.917264341293631},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":98.58748433451089},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":100.15689531427785},95.325163942355488,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.92319261603326719,0,null,4.6356493744591221E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":88.003487473743235},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":89.473302806026553},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":91.015237570915872},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":92.464106198958248},88.003487473743235,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":105830.13582922959},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":106843.70259926909},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":107970.74110341762},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":109188.81012203738},105830.13582922959,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.92319261603326719,0,null,4.6356493744591221E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":97701.599951342447},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":98637.317309299615},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":99677.790934314718},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":100802.30325812337},97701.599951342447,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4481072452104598,null,1,0,null,5.0213241461758797E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":9.9654859077990071E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":39579008.754816815},39616118.017255351,39695603.656755045,39793161.120856062,39579008.754816815,0,null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":36539048.632362917},{"$f":"+SUM(AA149:AA158)","v":36573307.629432619},{"$f":"+SUM(AB149:AB158)","v":36646688.184899412},{"$f":"+SUM(AC149:AC158)","v":36736752.515396416},{"$f":"+SUM(AD149:AD158)","v":36539048.632362917},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+J148","v":9.9654859077990071E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":29429945.319412224},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":29473598.686145186},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":29548460.863388877},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":29633558.222249899},{"$f":"+M149","v":29429945.319412224},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":27169508.209144179},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":27209808.674977042},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":27278920.884228587},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":27357482.137573019},{"$f":"+Z149","v":27169508.209144179},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4481072452104598,null,1,0,null,{"$f":"+J149","v":9.9654859077990071E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":26815.422846487978},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":27179.496856445949},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":27566.735264709208},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":27909.165998547396},26815.422846487978,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":24755.800367687472},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":25091.910805370295},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":25449.406444523418},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":25765.535969505687},24755.800367687472,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":6806851.0883692289},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":6787129.8381345244},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":6774945.1440289523},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":6767941.4102500202},6806851.0883692289,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":6284034.663220481},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":6265828.1506248564},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":6254579.3309979672},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":6248113.5356885968},6284034.663220481,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":3162058.9566577044},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":3175109.5638262546},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":3191598.8506575376},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":3210670.8898349167},3162058.9566577044,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":2919189.4802482501},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":2931237.7044210061},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":2946460.4922673013},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":2964067.6580085545},2919189.4802482501,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4481072452104598,null,{"$f":"+G152","v":1},0,null,9.9654859077990071E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":192.64683984810131},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":194.59668872805952},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":196.72240133219637},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":198.39551495346439},192.64683984810131,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":177.85014004991049},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":179.65022613826869},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":181.61266831821661},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":183.15727445915596},177.85014004991049,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":153145.32069131822},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":152905.83560421085},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":152835.34101363207},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":152883.03700772961},153145.32069131822,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.92319261603326719,0,null,9.2000630052636242E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":141382.62924227171},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":141161.53837820407},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":141096.4582927115},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":141140.49088227667},141382.62924227171,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4481072452104598,null,1,0,null,9.9654859077990071E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.17829558838152013},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":122995807.39680423},124124785.54353462,125373061.92109732,126598225.17105085,122995807.39680423,0,null,0.92319261603326719,0,null,0.16460117066512617,0,null,{"$f":"+SUM(Z160:Z169)","v":113548821.1917796},{"$f":"+SUM(AA160:AA169)","v":114591085.48050399},{"$f":"+SUM(AB160:AB169)","v":115743485.01503862},{"$f":"+SUM(AC160:AC169)","v":116874546.68083104},{"$f":"+SUM(AD160:AD169)","v":113548821.1917796},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+J159","v":0.17829558838152013},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":105369191.04331605},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":106360813.04852463},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":107452842.17993431},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":108507785.67787901},{"$f":"+M160","v":105369191.04331605},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.92319261603326719,0,null,0.16460117066512617,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":97276059.128588066},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":98191517.241692707},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":99199670.472303346},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":100173586.5199382},{"$f":"+Z160","v":97276059.128588066},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4481072452104598,null,1,0,null,{"$f":"+J160","v":0.17829558838152013},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":407734.23687361332},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":414099.42551616841},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":420805.06524940388},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":426992.21265188401},407734.23687361332,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.92319261603326719,0,null,0.16460117066512617,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":376417.23678567895},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":382293.53194014466},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":388484.12902764691},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":394196.05782392592},376417.23678567895,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":17240092.765246309},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":17372348.247382835},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":17523174.488204855},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":17688522.633191418},17240092.765246309,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.92319261603326719,0,null,0.16460117066512617,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":15915926.340603944},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":16038023.625142302},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":16177265.296973249},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":16329913.483499641},15915926.340603944,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":1696.274251950862},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":1719.876570811444},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":1744.936093852451},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":1767.2734803391165},1696.274251950862,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0.92319261603326719,0,null,0.16460117066512617,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":1565.9878641683895},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":1587.7773506617416},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":1610.9121172945149},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":1631.5338275604859},1565.9878641683895,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-22906.922883683139},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-24195.054459821404},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-25504.748385092618},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-26842.626151795776},-22906.922883683139,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.92319261603326719,0,null,0.16460117066512617,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-21147.502062259751},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-22336.695621829884},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-23545.795382903903},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-24780.914258279347},-21147.502062259751,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0.17829558838152013,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4481072452104598,null,{"$f":"+G168","v":1},0,null,0.17829558838152013,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4481072452104598,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4481072452104598,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4481072452104598,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22084433459097527},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.83926608856160401},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31994615517491226},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.83931818940633018},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H15","v":2.0669837245121508E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":6884786.8783645621},{"$f":"+SUM(N197,N201,N205)","v":6989985.0224359119},7101326.9490824416,7210580.851965514,6884786.8783645621,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.1752455171537441E-2},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":80913.149153568709},82149.485625896195,83458.026627522137,84742.028223470959,{"$f":"+SUM(AD197,AD201,AD205)","v":80913.149153568709},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.0669837245121508E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":6884786.8783645621},6989985.0224359119,7101326.9490824416,7210580.851965514,6884786.8783645621,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.1752455171537441E-2},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":80913.149153568709},{"$f":"+SUM(AA198:AA200)","v":82149.485625896195},83458.026627522137,84742.028223470959,80913.149153568709,{"$f":"+AI197","v":0},{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.0669837245121508E-4},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":20},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":4460350.36330985},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":4527306.3118078345},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":4598267.1527720988},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":4667933.7968535926},{"$f":"+M198","v":4460350.36330985},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.1752455171537441E-2},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":0.23504910343074881},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":52420.067694149751},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":53206.96447734008},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":54040.928579707193},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":54859.682691226408},{"$f":"+Z198","v":52420.067694149751},0,{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":6},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":2293610.1498938845},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":2329815.5965139396},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":2368043.4896691171},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":2405513.7953351717},2293610.1498938845,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.1752455171537441E-2,0,null,7.0514731029224648E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":26955.550467611149},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":27381.053355978835},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":27830.324956587385},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":28270.693044191499},26955.550467611149,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0.2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":130826.36516082741},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":132863.11411413873},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":135016.30664122535},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":137133.25977674988},130826.36516082741,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.1752455171537441E-2,0,null,2.3504910343074884E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":1537.5309918078117},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1561.4677925772792},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1586.773091227554},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1611.6524880530515},1537.5309918078117,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,{"$f":"+AI201","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,{"$f":"+AI205","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.0669837245121508E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H16","v":8.7541769240177716E-4},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":408317.26204689249},411371.19865106541,414862.79094443214,418677.80560795899,408317.26204689249,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.83926599382070965},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":342686.79272593634},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":345249.85786510305},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":348180.23254121211},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":351382.04461423767},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":342686.79272593634},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":8.7541769240177716E-4},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":4.3686890244913804E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":408317.26204689249},411371.19865106541,414862.79094443214,418677.80560795899,{"$f":"+SUM(Q211:Q220)","v":408317.26204689249},0,null,0.83926599382070965,0,null,3.6664921358333852E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":342686.79272593634},{"$f":"+SUM(AA211:AA220)","v":345249.85786510305},{"$f":"+SUM(AB211:AB220)","v":348180.23254121211},{"$f":"+SUM(AC211:AC220)","v":351382.04461423767},{"$f":"+SUM(AD211:AD220)","v":342686.79272593634},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":8.7541769240177716E-4},null,1,0,null,{"$f":"+J210","v":4.3686890244913804E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":327930.94515178452},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":330409.09433409083},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":333238.07743395586},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":336322.81418993516},{"$f":"+M211","v":327930.94515178452},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.83926599382070965,0,null,3.6664921358333852E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":275221.29058737704},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":277301.11692370137},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":279675.38623651158},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":282264.30089569383},275221.29058737704,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J211","v":4.3686890244913804E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+M212","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":79253.983339091807},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":79821.660134124249},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":80474.935716467851},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":81194.926821337169},79253.983339091807,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.83926599382070965,0,null,3.6664921358333852E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":66515.17309133285},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":66991.604920884711},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":67539.876901739117},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":68144.140951909329},66515.17309133285,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":1132.3335560161731},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":1140.4441828503691},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":1149.7777940084191},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":1160.0645966866964},1132.3335560161731,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.83926599382070965,0,null,3.6664921358333852E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":950.32904722645185},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":957.13602051696216},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":964.9694029614592},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":973.60276663448121},{"$f":"+Z218","v":950.32904722645185},0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.7541769240177716E-4,null,1,0,null,4.3686890244913804E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},0,0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.7541769240177716E-4,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.7541769240177716E-4,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,{"$f":"+G254","v":1},{"$f":"+H254","v":0},null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.7541769240177716E-4,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.7541769240177716E-4,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!H19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,27,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,28,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,29,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,30,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPOTGEN","index":11,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Potencia en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Generación - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Potencia",{"$f":"+Costos!E24","v":185954969.90562353},{"$f":"+Costos!F24","v":188883553.41790786},{"$f":"+Costos!G24","v":191976015.83168095},{"$f":"+Costos!H24","v":195008112.77276608}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":624781520.81990409}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":169173061.66758582},171405631.33280325,173789288.75833613,176096633.23265389,169173061.66758582,16781908.238037705,17080081.814104255,17391790.126588613,17689706.439010259,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI193,AI265,AI268,AI324)","v":16781908.238037705}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!I8","v":7.9141848971176173E-8},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":1.6550482964128057},1.6845711648715458,1.7154236707547845,1.7448951108649728,1.6550482964128057,0.32003651961497581,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":12.509297122153896},{"$f":"+SUM(AA12:AA14)","v":12.732438848138026},{"$f":"+SUM(AB12:AB14)","v":12.965630328950361},{"$f":"+SUM(AC12:AC14)","v":13.188383345738551},{"$f":"+SUM(AD12:AD14)","v":12.509297122153896},{"$f":"+AI11","v":2.20752302155657},{"$f":"+SUM(AF12:AF14)","v":2.2468973406892965},{"$f":"+SUM(AG12:AG14)","v":2.2880496973927782},{"$f":"+SUM(AH12:AH14)","v":2.3273566195325111},{"$f":"+SUM(AI12:AI14)","v":2.20752302155657}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":7.9141848971176173E-8},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.24E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.04},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.381934222249109},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.3887471918934336},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.39586700094341187},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.4026681025073014},{"$f":"+M12","v":0.381934222249109},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.32003651961497581},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":7.5582671208247341},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":6.8977222481120588},null,{"$f":"+J12*T12","v":9.3722512298226694E-3},{"$f":"+U12*K12","v":7.1736311380365416},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":2.8867608743432065},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":2.9382551188010826},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":2.9920685374500837},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":3.0434730797858194},{"$f":"+Z12","v":2.8867608743432065},2.20752302155657,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":2.2468973406892965},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":2.2880496973927782},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":2.3273566195325111},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":2.20752302155657}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":7.9141848971176173E-8},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.24E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0.63655703708184841},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0.64791198648905601},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0.65977833490568638},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0.67111350417883575},{"$f":"+M13","v":0.63655703708184841},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":7.5582671208247341},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":9.3722512298226694E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":4.8112681239053448},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":4.8970918646684716},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":4.9867808957501385},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":5.0724551329763656},{"$f":"+Z13","v":4.8112681239053448},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":7.9141848971176173E-8},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.24E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0.63655703708184841},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0.64791198648905601},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0.65977833490568638},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0.67111350417883575},{"$f":"+M14","v":0.63655703708184841},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":7.5582671208247341},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,9.3722512298226694E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":4.8112681239053448},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":4.8970918646684716},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":4.9867808957501385},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":5.0724551329763656},{"$f":"+Z14","v":4.8112681239053448},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I9","v":5.2997950091013531E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.8630000000000001E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.31},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":439.93278196645355},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":447.78033401725105},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":455.98132052215732},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":463.81520226707943},439.93278196645355,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":83.948040914389821},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.9041425702933423},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":1.7609521509175874},null,3.5474176084564969E-2,0.54589516678445205,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":837.69473820990333},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":852.63759614241974},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":868.25344366481306},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":883.17027138596313},837.69473820990333,147.82848321351238,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":150.46521488884119},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":153.22101422263356},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":155.85323260630014},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":147.82848321351238}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I10","v":8.9505302373284559E-4},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":12365.882475957633},12586.465961349095,12816.983984700943,13037.183217309264,12365.882475957633,2439.4094398224634,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":141473.62437835184},{"$f":"+SUM(AA17:AA19)","v":143997.24088667729},{"$f":"+SUM(AB17:AB19)","v":146634.51487917447},{"$f":"+SUM(AC17:AC19)","v":149153.73528928263},{"$f":"+SUM(AD17:AD19)","v":141473.62437835184},24965.933713826795,{"$f":"+SUM(AF17:AF19)","v":25411.236721720947},{"$f":"+SUM(AG17:AG19)","v":25876.648406941968},{"$f":"+SUM(AH17:AH19)","v":26321.189190006233},{"$f":"+SUM(AI17:AI19)","v":24965.933713826795}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":8.9505302373284559E-4},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":9.1E-4},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.09},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":3110.2092025994489},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":3165.6893341258369},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":3223.668154399109},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":3279.0516404540094},3110.2092025994489,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":2439.4094398224634},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":11.440641187833698},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":10.234417111890728},null,1.0410983480928665E-2,0.92109754007016553,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":35582.787506038658},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":36217.515783885887},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":36880.830663126289},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":37514.453254811793},35582.787506038658,24965.933713826795,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":25411.236721720947},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":25876.648406941968},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":26321.189190006233},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":24965.933713826795}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.9505302373284559E-4},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":9.1E-4},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":3610.1996933606679},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":3674.59869059107},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":3741.8980603559844},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":3806.184875598361},{"$f":"+M18","v":3610.1996933606679},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":11.440641187833698},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":1.0410983480928665E-2},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":41302.99930816664},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":42039.765128335974},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":42809.713069983707},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":43545.195456280293},{"$f":"+Z18","v":41302.99930816664},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":8.9505302373284559E-4},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":9.1E-4},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":5645.473579997516},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":5746.1779366321871},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":5851.4177699458487},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":5951.9467012568939},5645.473579997516,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":11.440641187833698},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,1.0410983480928665E-2,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":64587.837564146539},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":65739.959974455443},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":66943.97114606449},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":68094.08657819053},64587.837564146539,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I11","v":0.24184759594830507},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":23297706.566331346},23713256.175468568,24147524.124906581,24562359.889460493,23297706.566331346,4476781.9858213989,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.6407987607505876},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":1.5068668488464334},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":38226848.062367298},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":38908681.346070044},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":39621227.659341633},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":40301889.667736717},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":38226848.062367298},6745914.3639471708,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":6866227.95028478},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":6991975.3609875143},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":7112085.666357425},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":6745914.3639471708}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.24184759594830507},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.257E-2},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.75},null,{"$f":"+SUM(M22:M31)","v":23297706.566331346},23713256.175468568,24147524.124906581,24562359.889460493,23297706.566331346,4476781.9858213989,null,1.6407987607505876,1.5068668488464334,null,3.7032828030140762E-2,2.6370169854812584,null,{"$f":"+SUM(Z22:Z31)","v":38226848.062367298},{"$f":"+SUM(AA22:AA31)","v":38908681.346070044},{"$f":"+SUM(AB22:AB31)","v":39621227.659341633},{"$f":"+SUM(AC22:AC31)","v":40301889.667736717},{"$f":"+SUM(AD22:AD31)","v":38226848.062367298},6745914.3639471708,{"$f":"+SUM(AF22:AF31)","v":6866227.95028478},{"$f":"+SUM(AG22:AG31)","v":6991975.3609875143},{"$f":"+SUM(AH22:AH31)","v":7112085.666357425},{"$f":"+SUM(AI22:AI31)","v":6745914.3639471708}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.24184759594830507},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+J21","v":2.257E-2},{"$f":"+K21","v":1.75},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":23114022.054727115},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":23526301.771633096},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":23957152.037184224},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":24368721.986508172},23114022.054727115,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":4390933.0186685715},null,1.6407987607505876,1.5068668488464334,null,3.7032828030140762E-2,2.6370169854812584,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":37925458.743358001},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":38601926.791939937},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":39308865.373725288},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":39984168.836538211},37925458.743358001,6616551.4013368683,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":6734558.4790447345},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":6857895.1530009983},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":6975702.6535419682},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":6616551.4013368683}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24184759594830507,null,{"$f":"+G22","v":0.85},0.15,null,{"$f":"+J22","v":2.257E-2},1.75,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":182854.40656036767},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":186116.1763852624},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":189524.84830523445},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":192780.93618104333},182854.40656036767,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":85766.396485274541},null,1.6407987607505876,1.5068668488464334,null,3.7032828030140762E-2,2.6370169854812584,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":300027.2836820354},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":305379.19156857632},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":310972.13623067184},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":316314.72118219396},300027.2836820354,129238.53960867945,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":131543.69314642678},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":133952.94117232645},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":136254.14898046484},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":129238.53960867945}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":874.03131984785773},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":883.55447033099472},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":894.01152966096708},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":905.22953622614943},874.03131984785773,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":82.570667552893795},null,1.6407987607505876,1.5068668488464334,null,3.7032828030140762E-2,2.6370169854812584,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":1434.1095064635651},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":1449.7350799747383},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":1466.8930099644519},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":1485.2995012346953},1434.1095064635651,124.42300162257553,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":125.77809361819004},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":127.26681418929893},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":128.86383499177373},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":124.42300162257553}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-43.926275986961343},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-45.327020118592507},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-46.772112537412113},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-48.262764951039664},-43.926275986961343,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,1.6407987607505876,0,null,3.7032828030140762E-2,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-72.074179203794472},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-74.372518439103544},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-76.743624289072812},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-79.189484922062775},-72.074179203794472,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.257E-2},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.75},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J32","v":2.257E-2},{"$f":"+K32","v":1.75},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J33","v":2.257E-2},1.75,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,{"$f":"+G38","v":0.85},0.15,null,2.257E-2,1.75,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.257E-2},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.75},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J43","v":2.257E-2},{"$f":"+K43","v":1.75},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J44","v":2.257E-2},1.75,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.257E-2},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.75},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,{"$f":"+G54","v":0.85},0.15,null,{"$f":"+J54","v":2.257E-2},{"$f":"+K54","v":1.75},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J55","v":2.257E-2},1.75,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24184759594830507,null,0.85,0.15,null,2.257E-2,1.75,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24184759594830507,null,0.85,0.15,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,{"$f":"+G70","v":0.85},0.15,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24184759594830507,null,0.85,0.15,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I12","v":1.5177953378402234E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":33285.801820437933},{"$f":"+SUM(N77:N79)","v":33871.416593417591},{"$f":"+SUM(O77:O79)","v":34484.083457305671},{"$f":"+SUM(P77:P79)","v":35070.973903632446},{"$f":"+SUM(Q77:Q79)","v":33285.801820437933},5892.3513354153365,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":239905.34841532825},{"$f":"+SUM(AA77:AA79)","v":244126.13050454276},{"$f":"+SUM(AB77:AB79)","v":248541.88885810442},{"$f":"+SUM(AC77:AC79)","v":252771.86528370465},{"$f":"+SUM(AD77:AD79)","v":239905.34841532825},42336.237955646153,{"$f":"+SUM(AF77:AF79)","v":43081.885589958511},{"$f":"+SUM(AG77:AG79)","v":43861.999240826306},{"$f":"+SUM(AH77:AH79)","v":44609.049831690936},{"$f":"+SUM(AI77:AI79)","v":42336.237955646153}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":1.5177953378402234E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.3600000000000001E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0.09},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":8270.6051845708207},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":8416.2857496574179},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":8568.6814680541829},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":8714.6303553376347},8270.6051845708207,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":5892.3513354153365},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":7.2074378652348736},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":7.1849480021988521},null,9.8021154967194296E-3,0.64664532019789667,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":59609.872975683604},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":60659.856596717553},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":61758.23926799008},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":62810.156804585706},59609.872975683604,{"$f":"+AI77","v":42336.237955646153},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":43081.885589958511},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":43861.999240826306},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":44609.049831690936},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":42336.237955646153}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.5177953378402234E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.3600000000000001E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":9886.0172626023286},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":10059.732293685925},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":10241.490112232439},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":10415.645014896154},{"$f":"+M78","v":9886.0172626023286},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":7.2074378652348736},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":9.8021154967194296E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":71252.855154845631},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":72504.895447638002},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":73814.903631332651},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":75070.114271207392},{"$f":"+Z78","v":71252.855154845631},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.5177953378402234E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.3600000000000001E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":15129.179373264788},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":15395.398550074247},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":15673.911877019047},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":15940.698533398663},15129.179373264788,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":7.2074378652348736},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":9.8021154967194296E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":109042.62028479904},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":110961.3784601872},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":112968.7459587817},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":114891.59420791155},109042.62028479904,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I13","v":0.35738192142158898},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0.85},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0.15},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":31463845.775641788},32014355.003433377,32590308.545460589,33138187.186393425,31463845.775641788,5869585.9015243724,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.7953432386857813},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":1.6983381508780584},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":56488402.77635067},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":57476755.796300419},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":58510790.093776099},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":59494420.30739522},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":56488402.77635067},9968541.6664148252,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":10145208.029395565},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":10329920.608889412},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":10506532.35304191},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":9968541.6664148252}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.35738192142158898},null,{"$f":"+G80","v":0.85},0.15,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.975E-2},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.07},null,{"$f":"+SUM(M82:M91)","v":12464250.627969166},12686286.632667432,12918347.573622288,13140080.645351777,12464250.627969166,2717293.2805265943,null,1.7953432386857813,1.6983381508780584,null,3.545802896404418E-2,1.8172218214395226,null,{"$f":"+SUM(Z82:Z91)","v":22377608.090209451},{"$f":"+SUM(AA82:AA91)","v":22776238.929989275},{"$f":"+SUM(AB82:AB91)","v":23192867.971295636},{"$f":"+SUM(AC82:AC91)","v":23590954.942418203},{"$f":"+SUM(AD82:AD91)","v":22377608.090209451},4614882.8454429107,{"$f":"+SUM(AF82:AF91)","v":4696252.9917318719},{"$f":"+SUM(AG82:AG91)","v":4781359.2360934811},{"$f":"+SUM(AH82:AH91)","v":4862808.9671761049},{"$f":"+SUM(AI82:AI91)","v":4614882.8454429107}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J81","v":1.975E-2},{"$f":"+K81","v":1.07},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":12405294.391721848},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":12626340.925080191},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":12857362.824055815},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":13078091.985623699},{"$f":"+M82","v":12405294.391721848},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":2643049.9050962874},null,1.7953432386857813,1.6983381508780584,null,3.545802896404418E-2,1.8172218214395226,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":22271761.410084467},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":22668615.80918429},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":23083379.413498528},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":23479664.021300208},{"$f":"+Z82","v":22271761.410084467},4488792.4884996573,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":4568601.1672664322},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":4652017.8021162534},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":4731714.4143684767},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":4488792.4884996573}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J82","v":1.975E-2},1.07,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":49823.902383775763},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":50712.664675103137},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":51641.454635343645},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":52528.668717459506},49823.902383775763,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":15461.947451715027},null,1.7953432386857813,1.6983381508780584,null,3.545802896404418E-2,1.8172218214395226,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":89451.006269652193},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":91046.639640185691},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":92714.136415462708},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":94306.990219056228},89451.006269652193,26259.615244119406,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":26727.992905791769},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":27217.521233636879},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":27685.097173611503},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":26259.615244119406}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,{"$f":"+G83","v":0.85},0.15,null,1.975E-2,1.07,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-2.4796784164176202},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-2.5066961561405439},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-2.5363634503563208},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-2.5681895967691939},-2.4796784164176202,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":56186.104934840056},null,1.7953432386857813,1.6983381508780584,null,3.545802896404418E-2,1.8172218214395226,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":-4.4518738790304395},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-4.5003799953665622},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-4.5536429714469593},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-4.6107818282227351},-4.4518738790304395,95423.005560076796,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":96462.258345700655},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":97603.994113860637},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":98828.787945602278},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":95423.005560076796}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":8273.3678339333474},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":8358.7373708559007},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":8452.960457020914},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":8554.3486014880618},8273.3678339333474,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":2100.8717497374973},null,1.7953432386857813,1.6983381508780584,null,3.545802896404418E-2,1.8172218214395226,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":14853.535001812665},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":15006.802622716306},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":15175.965403390772},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":15357.99192304276},14853.535001812665,3567.9906426811322,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":3606.8496598827196},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":3649.5406494747886},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":3695.3372884007804},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":3567.9906426811322}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.35738192142158898,null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":861.44570802480018},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":876.81223743514136},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":892.87083755728372},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":908.21059872755166},861.44570802480018,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":494.4512940147593},null,1.7953432386857813,1.6983381508780584,null,3.545802896404418E-2,1.8172218214395226,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":1546.5907273972107},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":1574.1789220761332},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":1603.0096212281799},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":1630.5497577282749},1546.5907273972107,839.74549637628934,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":854.72355406434724},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":870.37798025585835},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":885.33040001362815},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":839.74549637628934}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.35738192142158898},null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.35738192142158898,null,0.85,0.15,null,1.975E-2,1.07,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.0820000000000002E-2},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.07},null,{"$f":"+SUM(M93:M102)","v":8196613.8267714642},8340315.4748305604,8490642.3806518186,8633730.111677276,8196613.8267714642,1594285.6473037302,null,1.7953432386857813,1.6983381508780584,null,3.7379046229437968E-2,1.8172218214395226,null,{"$f":"+SUM(Z93:Z102)","v":14715735.214012535},{"$f":"+SUM(AA93:AA102)","v":14973728.996243438},{"$f":"+SUM(AB93:AB102)","v":15243617.390202183},{"$f":"+SUM(AC93:AC102)","v":15500508.980637634},{"$f":"+SUM(AD93:AD102)","v":14715735.214012535},2707636.1382132457,{"$f":"+SUM(AF93:AF102)","v":2755771.5665653301},{"$f":"+SUM(AG93:AG102)","v":2806084.5431707115},{"$f":"+SUM(AH93:AH102)","v":2854156.6579362904},{"$f":"+SUM(AI93:AI102)","v":2707636.1382132457}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J92","v":2.0820000000000002E-2},{"$f":"+K92","v":1.07},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":8147258.167222173},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":8290137.9616624294},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":8439601.5672016386},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":8581859.2552202474},8147258.167222173,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1584624.2330513115},null,1.7953432386857813,1.6983381508780584,null,3.7379046229437968E-2,1.8172218214395226,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":14627124.864349838},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":14883643.137242965},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":15151981.610877382},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":15407382.989212669},14627124.864349838,2691227.7897969256,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":2739085.1900565876},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":2789106.3565743421},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":2836896.7818207331},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":2691227.7897969256}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J93","v":2.0820000000000002E-2},1.07,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":42162.171098902101},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":42902.628018263138},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":43677.122399536645},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":44414.150170147273},42162.171098902101,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":7946.2877826906879},null,1.7953432386857813,1.6983381508780584,null,3.7379046229437968E-2,1.8172218214395226,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":75695.568810726953},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":77024.943134439876},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":78415.426385259401},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":79738.644209948863},75695.568810726953,13495.483699199809,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":13736.194884013694},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":13987.775933747836},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":14228.075093404363},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":13495.483699199809}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":6073.753363583126},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":6135.7414062034759},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":6204.2310532645124},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":6277.9753750777718},6073.753363583126,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":1240.9800568216845},null,1.7953432386857813,1.6983381508780584,null,3.7379046229437968E-2,1.8172218214395226,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":10904.47203475399},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":11015.761847951799},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":11138.724272722806},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":11271.12064228171},10904.47203475399,2107.6037749790876,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":2130.5577060702572},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":2155.7751743409226},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":2182.8271424506934},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":2107.6037749790876}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":1119.735086805819},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":1139.143743664717},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":1159.4599973787408},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":1178.7309118017797},1119.735086805819,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":474.14641290649496},null,1.7953432386857813,1.6983381508780584,null,3.7379046229437968E-2,1.8172218214395226,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":2010.308817216064},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":2045.1540180796583},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":2081.6286668205553},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":2116.226572733251},2010.308817216064,805.26094214108105,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":819.62391865881898},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":834.63548828086732},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":848.9738797023025},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":805.26094214108105}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,{"$f":"+G99","v":0.85},0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.35738192142158898,null,0.85,0.15,null,2.0820000000000002E-2,1.07,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.2859999999999998E-2},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.07},null,{"$f":"+SUM(M104:M113)","v":3809230.1462456193},3874088.9611700131,3942054.0686115664,4006284.799954508,3809230.1462456193,630292.23899254587,null,1.7953432386857813,1.6983381508780584,null,4.1041546436356956E-2,1.8172218214395226,null,{"$f":"+SUM(Z104:Z113)","v":6838875.5876601236},{"$f":"+SUM(AA104:AA113)","v":6955319.4225038039},{"$f":"+SUM(AB104:AB113)","v":7077340.11861555},{"$f":"+SUM(AC104:AC113)","v":7192656.3278479427},{"$f":"+SUM(AD104:AD113)","v":6838875.5876601236},1070449.3556833917,{"$f":"+SUM(AF104:AF113)","v":1089513.4663344782},{"$f":"+SUM(AG104:AG113)","v":1109440.8812742222},{"$f":"+SUM(AH104:AH113)","v":1128480.5222864361},{"$f":"+SUM(AI104:AI113)","v":1070449.3556833917}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J103","v":2.2859999999999998E-2},{"$f":"+K103","v":1.07},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":3795832.7247898416},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":3860462.3966498775},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":3928187.4581252527},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":3992191.2550324653},3795832.7247898416,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":628133.88500879437},null,1.7953432386857813,1.6983381508780584,null,4.1041546436356956E-2,1.8172218214395226,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":6814822.6176336687},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":6930855.062026063},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":7052444.7932354575},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":7167353.5772630395},6814822.6176336687,1066783.7407696869,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":1085782.46995475},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":1105641.5509786103},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":1124615.9224382078},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":1066783.7407696869}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J104","v":2.2859999999999998E-2},1.07,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":13397.421455777852},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":13626.564520135669},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":13866.610486313737},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":14093.544922042587},13397.421455777852,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":2158.3539837514404},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.7953432386857813},1.6983381508780584,null,4.1041546436356956E-2,1.8172218214395226,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":24052.970026454583},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":24464.360477741131},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":24895.325380092723},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":25302.750584903486},24052.970026454583,3665.6149137047123,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":3730.9963797281662},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":3799.3302956118655},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":3864.5998482281902},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":3665.6149137047123}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.35738192142158898,null,0.85,0.15,null,2.2859999999999998E-2,1.07,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":2.4889999999999999E-2},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":1.07},null,{"$f":"+SUM(M115:M124)","v":6993751.1746555371},7113663.9347653724,7239264.5225749174,7358091.6294098627,6993751.1746555371,927714.73470150179,null,1.7953432386857813,1.6983381508780584,null,4.4686093210889094E-2,1.8172218214395226,null,{"$f":"+SUM(Z115:Z124)","v":12556183.884468555},{"$f":"+SUM(AA115:AA124)","v":12771468.447563902},{"$f":"+SUM(AB115:AB124)","v":12996964.613662725},{"$f":"+SUM(AC115:AC124)","v":13210300.05649144},{"$f":"+SUM(AD115:AD124)","v":12556183.884468555},1575573.3270752768,{"$f":"+SUM(AF115:AF124)","v":1603670.0047638847},{"$f":"+SUM(AG115:AG124)","v":1633035.9483509983},{"$f":"+SUM(AH115:AH124)","v":1661086.2056430776},{"$f":"+SUM(AI115:AI124)","v":1575573.3270752768}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J114","v":2.4889999999999999E-2},{"$f":"+K114","v":1.07},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":6952298.8556107869},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":7071506.9955741474},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":7196369.1672182325},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":7314499.2816658737},6952298.8556107869,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":920796.74097619066},null,1.7953432386857813,1.6983381508780584,null,4.4686093210889094E-2,1.8172218214395226,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":12481762.743743718},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":12695782.271823248},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":12919952.727452079},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":13132036.82971083},12481762.743743718,1563824.2344040459,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":1591711.3502806865},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":1620858.2688121938},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":1648699.3229991044},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":1563824.2344040459}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.35738192142158898,null,{"$f":"+G115","v":0.85},0.15,null,{"$f":"+J115","v":2.4889999999999999E-2},1.07,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":41452.319044749893},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":42156.939191225145},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":42895.355356684464},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":43592.347743989238},41452.319044749893,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":6917.9937253111375},null,1.7953432386857813,1.6983381508780584,null,4.4686093210889094E-2,1.8172218214395226,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":74421.140724837576},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":75686.175740653678},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":77011.886210647368},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":78263.22678061045},74421.140724837576,11749.092671230926,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":11958.654483198276},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":12177.679538804636},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":12386.882643973133},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":11749.092671230926}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.35738192142158898,null,0.85,0.15,null,2.4889999999999999E-2,1.07,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.35738192142158898,null,0.85,0.15,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.35738192142158898,null,{"$f":"+G131","v":0.85},0.15,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.35738192142158898,null,0.85,0.15,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I14","v":0.39704049115894757},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":73473404.356052995},74024133.090035036,74648633.551170141,75279243.016988695,73473404.356052995,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.0048758898796495},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":73831652.584776074},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":74385066.611418575},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":75012612.068031937},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":75646296.316162914},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":73831652.584776074},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.39704049115894757},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.9416758538241197E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":10607995.596910648},10707814.630598601,10818888.080629816,10938019.936744835,10607995.596910648,0,null,1.0048758898796495,0,null,1.9511432514693405E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":10659719.015284991},{"$f":"+SUM(AA138:AA147)","v":10760024.755589103},{"$f":"+SUM(AB138:AB147)","v":10871639.787531221},{"$f":"+SUM(AC138:AC147)","v":10991352.517457811},{"$f":"+SUM(AD138:AD147)","v":10659719.015284991},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+J137","v":1.9416758538241197E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":8251869.8306988496},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":8329825.87065263},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":8416508.9151053298},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":8509235.6659065969},{"$f":"+M138","v":8251869.8306988496},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.0048758898796495,0,null,1.9511432514693405E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":8292105.03929454},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":8370441.1843145881},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":8457546.8857464716},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":8550725.7619735431},{"$f":"+Z138","v":8292105.03929454},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.39704049115894757,null,1,0,null,{"$f":"+J138","v":1.9416758538241197E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":3300.0916548949945},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":3356.998642036287},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":3416.5846822429085},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":3473.0321045419118},3300.0916548949945,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.0048758898796495,0,null,1.9511432514693405E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":3316.1825383970122},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":3373.3669977409886},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":3433.243572918022},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":3489.9662266321457},3316.1825383970122,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":2311865.7795315511},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":2333279.3185343742},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":2357173.6821873691},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":2383050.7229475193},2311865.7795315511,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.0048758898796495,0,null,1.9511432514693405E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":2323138.1824890771},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":2344656.1315500117},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":2368667.0014889222},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":2394670.2158502303},2323138.1824890771,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":36.86090833822346},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":37.476551306390782},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":38.122402029625611},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":38.729271316576686},36.86090833822346,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.0048758898796495,0,null,1.9511432514693405E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":37.040638068144489},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":37.659282843629782},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":38.308282663869797},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":38.918110978635383},37.040638068144489,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":40923.034117014038},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":41314.966218255307},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":41750.776252845855},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":42221.786514859399},40923.034117014038,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.0048758898796495,0,null,1.9511432514693405E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":41122.570324909728},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":41516.413443916957},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":41954.348440244605},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":42427.655296427925},41122.570324909728,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.39704049115894757,null,1,0,null,1.9416758538241197E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.8535140922009929E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":15304649.407277973},15318999.040309533,15349735.025967784,15387459.133571861,15304649.407277973,0,null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":15379273.192434501},{"$f":"+SUM(AA149:AA158)","v":15393692.792696534},{"$f":"+SUM(AB149:AB158)","v":15424578.643636201},{"$f":"+SUM(AC149:AC158)","v":15462486.689834764},{"$f":"+SUM(AD149:AD158)","v":15379273.192434501},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+J148","v":3.8535140922009929E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":11380148.451397218},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":11397028.59807886},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":11425976.755514475},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":11458882.714603076},{"$f":"+M149","v":11380148.451397218},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":11435636.802060293},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":11452599.254478307},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":11481688.559941798},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":11514754.9648633},{"$f":"+Z149","v":11435636.802060293},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.39704049115894757,null,1,0,null,{"$f":"+J149","v":3.8535140922009929E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":10369.149159741506},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":10509.931489971805},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":10659.671169209738},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":10792.08434711765},10369.149159741506,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":10419.707989190063},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":10561.176758559566},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":10711.646551984079},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":10844.705361966086},10419.707989190063,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2632114.1623427127},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2624488.2305619265},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2619776.5796821406},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2617068.3337355969},2632114.1623427127,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2644948.0611489615},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2637284.9461645829},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2632550.3217939548},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2629828.8707384095},2644948.0611489615,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1222723.9958580243},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1227770.4832145947},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1234146.6599271586},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":1241521.5508674511},1222723.9958580243,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1228685.8634150331},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1233756.9568882328},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1240164.2231363007},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1247575.0732326924},1228685.8634150331,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.39704049115894757,null,{"$f":"+G152","v":1},0,null,3.8535140922009929E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":74.493839943285451},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":75.247819248067898},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":76.06980259657675},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":76.716772245328556},74.493839943285451,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":74.857063703561153},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":75.614719328405243},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":76.440710577204328},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":77.090834778718929},74.857063703561153,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":59219.154680333711},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":59126.549144930948},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":59099.289872203808},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":59117.733246375101},59219.154680333711,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.0048758898796495,0,null,3.8723034025642422E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":59507.900757320938},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":59414.84368752531},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":59387.451501586154},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":59405.984803618907},59507.900757320938,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.39704049115894757,null,1,0,null,3.8535140922009929E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":6.8944411618479889E-2},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":47560759.351864375},47997319.419126906,48480010.444572531,48953763.946672007,47560759.351864375,0,null,1.0048758898796495,0,null,6.9280576977348823E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":47792660.377056576},{"$f":"+SUM(AA160:AA169)","v":48231349.063132934},{"$f":"+SUM(AB160:AB169)","v":48716393.636864513},{"$f":"+SUM(AC160:AC169)","v":49192457.108870335},{"$f":"+SUM(AD160:AD169)","v":47792660.377056576},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+J159","v":6.8944411618479889E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":40744793.211886249},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":41128239.579335064},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":41550511.978886388},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":41958443.882399917},{"$f":"+M160","v":40744793.211886249},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.0048758898796495,0,null,6.9280576977348823E-2,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":40943460.336756498},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":41328776.346467748},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":41753107.699738488},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":42163028.634291954},{"$f":"+Z160","v":40943460.336756498},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.39704049115894757,null,1,0,null,{"$f":"+J160","v":6.8944411618479889E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":157665.12964868627},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":160126.45911726824},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":162719.43626342257},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":165111.9196733206},157665.12964868627,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.0048758898796495,0,null,6.9280576977348823E-2,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":158433.88745871396},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":160907.21809874222},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":163512.83831592166},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":165916.98721146522},158433.88745871396,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":6666502.8716499358},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":6717644.2177818976},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":6775966.6166953808},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":6839904.4329464044},6666502.8716499358,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.0048758898796495,0,null,6.9280576977348823E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":6699008.0055344682},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":6750398.7112384653},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":6809005.4837465687},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":6873255.0537487771},6699008.0055344682,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":655.92554087250039},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":665.05222763713618},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":674.7423948879657},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":683.3799499862015},655.92554087250039,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,1.0048758898796495,0,null,6.9280576977348823E-2,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":659.12376157904419},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":668.29494906331036},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":678.03236450257032},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":686.71203536829455},659.12376157904419,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-8857.7868613664359},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-9355.8893349621449},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-9862.3296675457223},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-10379.668297626797},-8857.7868613664359,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,1.0048758898796495,0,null,6.9280576977348823E-2,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":-8900.9764546798633},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":-9401.5076210856078},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":-9910.4173009614769},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":-10430.278417233316},-8900.9764546798633,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,6.8944411618479889E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.39704049115894757,null,{"$f":"+G168","v":1},0,null,6.8944411618479889E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.39704049115894757,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.39704049115894757,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.39704049115894757,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.24184759594830507},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.6407987607505876},{"$f":"+U20","v":1.5068668488464334},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.35738192142158898},null,{"$f":"+G80","v":0.85},{"$f":"+H80","v":0.15},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.7953432386857813},{"$f":"+U80","v":1.6983381508780584},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I15","v":2.5722305794105164E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":42127.52214144251},{"$f":"+SUM(N197,N201,N205)","v":42781.997592653519},43473.92155366161,44153.396381892628,42127.52214144251,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.1354075332953555},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":47831.905998460716},48575.002356122568,49360.618033918712,50132.098872576782,{"$f":"+SUM(AD197,AD201,AD205)","v":47831.905998460716},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.5722305794105164E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":42127.52214144251},42781.997592653519,43473.92155366161,44153.396381892628,42127.52214144251,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.1354075332953555},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":47831.905998460716},{"$f":"+SUM(AA198:AA200)","v":48575.002356122568},{"$f":"+SUM(AB198:AB200)","v":49360.618033918712},{"$f":"+SUM(AC198:AC200)","v":50132.098872576782},{"$f":"+SUM(AD198:AD200)","v":47831.905998460716},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.5722305794105164E-4},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.3450000000000001E-2},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":7459.9359826357249},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":7571.9198064986031},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":7690.6018130113353},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":7807.1192752376346},{"$f":"+M198","v":7459.9359826357249},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.1354075332953555},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":3.7979381988729639E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":8470.0675125856906},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":8597.2147898068233},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":8731.9672340679899},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":8864.2620384401871},{"$f":"+Z198","v":8470.0675125856906},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.3450000000000001E-2},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":12786.876585658407},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":12988.721950565212},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":13201.842454905329},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":13410.739408993584},12786.876585658407,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.1354075332953555,0,null,3.7979381988729639E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":14518.316002674548},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":14747.492750550484},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":14989.471376677959},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":15226.654552032218},14518.316002674548,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":3.3450000000000001E-2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":21880.709573148379},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":22221.355835589704},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":22581.477285744942},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":22935.537697661413},21880.709573148379,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.1354075332953555,0,null,3.7979381988729639E-2,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":24843.522483200475},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":25230.294815765257},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":25639.179423172762},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":26041.182282104379},24843.522483200475,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5722305794105164E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I16","v":1.0545411147861877E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":157890.57733303664},159071.49192664004,160421.64185722993,161896.85469721287,157890.57733303664,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.2419814062157928},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":196097.1612643082},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":197563.83523189256},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":199240.69634128865},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":201072.88325875832},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":196097.1612643082},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.0545411147861877E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":1.6893109755086198E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":157890.57733303664},159071.49192664004,160421.64185722993,161896.85469721287,157890.57733303664,0,null,{"$f":"IF(Q210=0,0,$E210*$F$3*G210/$Q$209)","v":1.2419814062157928},0,null,2.0980928208979684E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":196097.1612643082},{"$f":"+SUM(AA211:AA220)","v":197563.83523189256},{"$f":"+SUM(AB211:AB220)","v":199240.69634128865},{"$f":"+SUM(AC211:AC220)","v":201072.88325875832},{"$f":"+SUM(AD211:AD220)","v":196097.1612643082},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.0545411147861877E-3},null,1,0,null,{"$f":"+J210","v":1.6893109755086198E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":126806.31231661561},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":127764.5779631628},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":128858.50618129382},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":130051.3307630429},{"$f":"+M211","v":126806.31231661561},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.2419814062157928,0,null,2.0980928208979684E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":157491.08208802924},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":158681.23020325624},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":160039.8687099097},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":161521.33466131921},157491.08208802924,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J211","v":1.6893109755086198E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":30646.407459293223},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":30865.920140331793},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":31118.532675831117},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":31396.943171269369},30646.407459293223,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.2419814062157928,0,null,2.0980928208979684E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":38062.268231755152},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":38334.898900033637},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":38648.638972100824},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":38994.419630730459},38062.268231755152,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":437.85755712779974},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":440.9938231454654},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":444.60300010496746},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":448.58076290059893},437.85755712779974,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.2419814062157928,0,null,2.0980928208979684E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":543.81094452379637},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":547.70612860268386},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":552.18865927812772},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":557.12896670863904},543.81094452379637,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.0545411147861877E-3,null,1,0,null,1.6893109755086198E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.0545411147861877E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.0545411147861877E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.0545411147861877E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.0545411147861877E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!I19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,32,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,33,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,34,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,35,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPT","index":12,"n_rows":379,"n_cols":38,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Potencia en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Transmisión - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Sistema de Transmisión",{"$f":"+Costos!E18","v":50743922.459875651},{"$f":"+Costos!F18","v":49001866.030162364},{"$f":"+Costos!G18","v":49002572.308820605},{"$f":"+Costos!H18","v":49003362.452416398}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":162732920.34319353}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(R11,R15,R16,R20,R76,R80,R136,R196,R209)","v":10274337.480065972},null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":38805711.170190223},39334354.850104637,39899549.65366336,40466069.533824183,38805711.170190223,11938211.289685423,12150302.24365088,12372022.568554239,12583937.475461775,11938211.289685423]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!J8","v":9.9919616487445194E-8},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":2.0287688794737622},2.0649582021006045,2.1027774028607036,2.1389036842860958,2.0287688794737622,2.2033283465800255,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":2.5351566356297157},{"$f":"+SUM(AA12:AA14)","v":2.5803789388327214},{"$f":"+SUM(AB12:AB14)","v":2.6276379434099444},{"$f":"+SUM(AC12:AC14)","v":2.6727814701087396},{"$f":"+SUM(AD12:AD14)","v":2.5351566356297157},{"$f":"+AI11","v":2.5351566356297157},{"$f":"+SUM(AF12:AF14)","v":2.5803747671952695},{"$f":"+SUM(AG12:AG14)","v":2.627634827067745},{"$f":"+SUM(AH12:AH14)","v":2.6727755587908781},{"$f":"+SUM(AI12:AI14)","v":2.5351566356297157},{"$f":"+SUM(Q11:R11)","v":4.2320972260537877},{"$f":"+AD11+AI11","v":5.0703132712594314},{"$f":"+AK11/AJ11-1","v":0.19806162298101015}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":9.9919616487445194E-8},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.5200000000000001E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":5.36},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.46817743372471426},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.47652881586937024},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.48525632373708555},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.49359315791217589},{"$f":"+M12","v":0.46817743372471426},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":1.649418985707952},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.2496034719772044},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":1.1506031951909252},null,{"$f":"+J12*T12","v":1.8993972774053508E-3},{"$f":"+U12*K12","v":6.1672331262233593},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.58503614668378046},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.59547206280755105},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.6063779869407564},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.61679572387124748},{"$f":"+Z12","v":0.58503614668378046},1.8978267551641448,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":1.9316772000232745},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":1.9670562392574182},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":2.0008487423350712},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":1.8978267551641448}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":9.9919616487445194E-8},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.5200000000000001E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.15},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0.78029572287452387},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0.79421469311561721},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0.80876053956180916},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0.82265526318695992},{"$f":"+M13","v":0.78029572287452387},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0.27695468043603677},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.2496034719772044},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":1.1506031951909252},null,{"$f":"+J13*T13","v":1.8993972774053508E-3},{"$f":"+U13*K13","v":0.17259047927863877},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0.97506024447296746},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0.99245343801258512},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1.010629978234594},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1.027992873118746},{"$f":"+Z13","v":0.97506024447296746},{"$f":"+AI13","v":0.31866494023278552},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0.32434878358599761},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0.33028929390516343},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0.33596340822790366},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0.31866494023278552}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":9.9919616487445194E-8},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.5200000000000001E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.15},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0.78029572287452387},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0.79421469311561721},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0.80876053956180916},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0.82265526318695992},{"$f":"+M14","v":0.78029572287452387},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0.27695468043603677},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.2496034719772044},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":1.1506031951909252},null,1.8993972774053508E-3,0.17259047927863877,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0.97506024447296746},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0.99245343801258512},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1.010629978234594},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1.027992873118746},{"$f":"+Z14","v":0.97506024447296746},0.31866494023278552,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0.32434878358599761},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0.33028929390516343},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0.33596340822790366},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0.31866494023278552}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J9","v":3.1119034166176193E-5},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":2.657E-2},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":2.5499999999999998},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":627.42963053401331},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":638.62176461826948},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":650.31796491002262},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":661.49060248181968},627.42963053401331,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":690.54033655385172},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.2583896104896037},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":1.14338132992722},null,3.3435411950708774E-2,2.9156223913144106,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":789.55092837733321},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":803.63499362816754},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":818.35337055751506},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":832.41290159963046},789.55092837733321,789.55092837733298,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":803.63369441052669},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":818.3524000017544},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":832.41106057472462},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":789.55092837733298},{"$f":"+SUM(Q15:R15)","v":1317.9699670878649},{"$f":"+AD15+AI15","v":1579.1018567546662},{"$f":"+AK15/AJ15-1","v":0.19813189692310518}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J10","v":3.4142084213408461E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":68352.075663809766},69571.344819325212,70845.526860489816,72062.672069302847,68352.075663809766,76239.786960590165,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":86625.163697187178},{"$f":"+SUM(AA17:AA19)","v":88170.389488236251},{"$f":"+SUM(AB17:AB19)","v":89785.208450556966},{"$f":"+SUM(AC17:AC19)","v":91327.742483835798},{"$f":"+SUM(AD17:AD19)","v":86625.163697187178},86625.163697187163,{"$f":"+SUM(AF17:AF19)","v":88170.246945257997},{"$f":"+SUM(AG17:AG19)","v":89785.101966543531},{"$f":"+SUM(AH17:AH19)","v":91327.540496759233},{"$f":"+SUM(AI17:AI19)","v":86625.163697187163},{"$f":"+SUM(Q16:R16)","v":144591.86262439995},{"$f":"+AD16+AI16","v":173250.32739437436},{"$f":"+AK16/AJ16-1","v":0.19820247315313488}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.4142084213408461E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":5.0299999999999997E-3},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":2.5},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":17191.595922060689},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":17498.260824893361},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":17818.737161129138},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":18124.867858773261},17191.595922060689,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":67761.373328401765},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1.2673377195339868},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":1.1362199076181236},null,6.3747087292559531E-3,2.840549769045309,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":21787.557971014179},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":22176.20596963125},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":22582.357718760912},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":22970.328698992558},21787.557971014179,76991.821343273827,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":78365.080201540419},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":79800.351709121314},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":81171.259961213946},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":76991.821343273827}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.4142084213408461E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":5.0299999999999997E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.27},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":19955.279623740833},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":20311.243311728664},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":20683.23872922044},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":21038.58233435138},{"$f":"+M18","v":19955.279623740833},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":5241.0903725715589},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1.2673377195339868},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":1.1362199076181236},null,{"$f":"+J18*T18","v":6.3747087292559531E-3},{"$f":"+U18*K18","v":0.3067793750568934},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":25290.078571014743},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":25741.204779586144},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":26212.648603667269},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":26662.988957844897},{"$f":"+Z18","v":25290.078571014743},{"$f":"+AI18","v":5955.0312189414944},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":6061.2476875220218},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":6172.2606040393985},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":6278.2952619690632},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":5955.0312189414944}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.4142084213408461E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":5.0299999999999997E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.27},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":31205.200118008244},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":31761.840682703183},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":32343.550970140237},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":32899.221876178213},31205.200118008244,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":3237.3232596168323},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1.2673377195339868},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":1.1362199076181236},null,6.3747087292559531E-3,0.3067793750568934,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":39547.527155158263},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":40252.978739018858},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":40990.202128128796},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":41694.424826998344},39547.527155158263,3678.3111349718406,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":3743.919056195567},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":3812.4896533828214},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":3877.9852735762188},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":3678.3111349718406}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J11","v":0.18449981534051127},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":3747039.204066583},3813873.279439562,3883717.8809663672,3950437.1465990958,3747039.204066583,4067476.2042605858,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.2492856110685515},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":1.1508665144363412},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":4681122.1617501406},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":4764617.0104426732},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":4851872.8661409272},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":4935224.284676956},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":4681122.1617501406},4681122.1617501397,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":4764610.1168262679},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":4851868.7091038655},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":4935215.6035332642},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":4681122.1617501397},{"$f":"+SUM(Q20:R20)","v":7814515.4083271688},{"$f":"+AD20+AI20","v":9362244.3235002793},{"$f":"+AK20/AJ20-1","v":0.19805820761756343}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18449981534051127},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.63E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.59},null,{"$f":"+SUM(M22:M31)","v":3747039.204066583},3813873.279439562,3883717.8809663672,3950437.1465990958,3747039.204066583,4067476.2042605858,null,1.2492856110685515,1.1508665144363412,null,4.5349067681788417E-3,1.8298777579537826,null,{"$f":"+SUM(Z22:Z31)","v":4681122.1617501406},{"$f":"+SUM(AA22:AA31)","v":4764617.0104426732},{"$f":"+SUM(AB22:AB31)","v":4851872.8661409272},{"$f":"+SUM(AC22:AC31)","v":4935224.284676956},{"$f":"+SUM(AD22:AD31)","v":4681122.1617501406},4681122.1617501397,{"$f":"+SUM(AF22:AF31)","v":4764610.1168262679},{"$f":"+SUM(AG22:AG31)","v":4851868.7091038655},{"$f":"+SUM(AH22:AH31)","v":4935215.6035332642},{"$f":"+SUM(AI22:AI31)","v":4681122.1617501397}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.18449981534051127},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+J21","v":3.63E-3},{"$f":"+K21","v":1.59},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":3717496.6796038738},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":3783804.8485169755},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":3853099.7738138563},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":3919293.7887029098},3717496.6796038738,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":3989476.28553316},null,1.2492856110685515,1.1508665144363412,null,4.5349067681788417E-3,1.8298777579537826,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":4644215.1110242363},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":4727052.9523436772},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":4813622.1054371409},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":4896317.3357768925},4644215.1110242363,4591354.667157989,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":4673242.0907004438},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":4758827.8255118458},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":4840576.7585475221},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":4591354.667157989}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18449981534051127,null,{"$f":"+G22","v":0.5},0.5,null,{"$f":"+J22","v":3.63E-3},1.59,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":29409.016207981149},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":29933.616317168922},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":30481.84312574218},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":31005.529390216536},29409.016207981149,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":77924.897378049442},null,1.2492856110685515,1.1508665144363412,null,4.5349067681788417E-3,1.8298777579537826,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":36740.260784312668},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":37395.636152285937},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":38080.52801583855},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":38734.761730760605},36740.260784312668,89681.155033285351,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":91280.746242070236},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":92952.570655891119},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":94549.423845584723},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":89681.155033285351}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":140.57304789755088},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":142.10468441743515},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":143.78652426536598},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":145.59074951266825},140.57304789755088,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":75.021349376629217},null,1.2492856110685515,1.1508665144363412,null,4.5349067681788417E-3,1.8298777579537826,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":175.6158860424606},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":177.52933750813915},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":179.63043583028085},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":181.88442847086216},175.6158860424606,86.339558865392235,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":87.279883753858485},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":88.3129361292808},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":89.421140157365514},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":86.339558865392235}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-7.0647931693695032},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-7.2900790000217466},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-7.5224974971557801},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-7.7622435432996886},-7.0647931693695032,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,1.2492856110685515,0,null,4.5349067681788417E-3,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-8.8259444516687076},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-9.1073907982801821},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-9.3977478824959082},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-9.697259168254071},-8.8259444516687076,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.63E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.59},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J32","v":3.63E-3},{"$f":"+K32","v":1.59},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J33","v":3.63E-3},1.59,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,{"$f":"+G38","v":0.5},0.5,null,3.63E-3,1.59,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.63E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.59},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J43","v":3.63E-3},{"$f":"+K43","v":1.59},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J44","v":3.63E-3},1.59,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.63E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.59},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,{"$f":"+G54","v":0.5},0.5,null,{"$f":"+J54","v":3.63E-3},{"$f":"+K54","v":1.59},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J55","v":3.63E-3},1.59,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18449981534051127,null,0.5,0.5,null,3.63E-3,1.59,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18449981534051127,null,0.5,0.5,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,{"$f":"+G70","v":0.5},0.5,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18449981534051127,null,0.5,0.5,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J12","v":6.9579418405636131E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":144156.89170763193},{"$f":"+SUM(N77:N79)","v":146693.12039355119},{"$f":"+SUM(O77:O79)","v":149346.50850259588},{"$f":"+SUM(P77:P79)","v":151888.26197970231},{"$f":"+SUM(Q77:Q79)","v":144156.89170763193},150630.95764572066,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":176536.63061894226},{"$f":"+SUM(AA77:AA79)","v":179642.53323232097},{"$f":"+SUM(AB77:AB79)","v":182891.91098281473},{"$f":"+SUM(AC77:AC79)","v":186004.57933600311},{"$f":"+SUM(AD77:AD79)","v":176536.63061894226},176536.6306189422,{"$f":"+SUM(AF77:AF79)","v":179645.36224104461},{"$f":"+SUM(AG77:AG79)","v":182897.83289052188},{"$f":"+SUM(AH77:AH79)","v":186012.56322389506},{"$f":"+SUM(AI77:AI79)","v":176536.6306189422},{"$f":"+SUM(Q76:R76)","v":294787.84935335256},{"$f":"+AD76+AI76","v":353073.26123788446},{"$f":"+AK76/AJ76-1","v":0.19771985857757346}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.9579418405636131E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},{"$f":"+J77/J17","v":1.1709741550695827},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":5.8900000000000003E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":2.0699999999999998},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":35819.018042001568},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":36449.943430501611},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":37109.951357969963},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":37742.038818337249},35819.018042001568,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":135524.08071455272},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/$Q$76)","v":1.2246145746328967},{"$f":"IF(R77=0,0,$E77*$F$3*H77/$R$76)","v":1.1719810680228888},null,7.2129798445877621E-3,2.4260008108073796,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":43864.491543273805},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":44637.13196953688},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":45445.387296887871},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":46219.450813296346},43864.491543273805,{"$f":"+AI77","v":158831.65685866168},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":161629.08182860469},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":164555.81197017283},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":167358.50037221229},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":158831.65685866168}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.9579418405636131E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":5.8900000000000003E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.2},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":42815.177703476256},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":43567.517066036839},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":44354.688794889022},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":45108.933189513489},{"$f":"+M78","v":42815.177703476256},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":7147.3650230424983},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":1.2246145746328967},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":1.1719810680228888},null,{"$f":"+J78*T78","v":7.2129798445877621E-3},{"$f":"+U78*K78","v":0.23439621360457777},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":52432.090631174462},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":53353.416379636175},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":54317.398351527532},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":55241.057030019809},{"$f":"+Z78","v":52432.090631174462},{"$f":"+AI78","v":8376.5764932547863},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":8523.7532030932252},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":8677.7630603128691},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":8825.3185490351334},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":8376.5764932547863}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.9579418405636131E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":5.8900000000000003E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0.2},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":65522.695962154103},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":66675.659897012738},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":67881.868349736906},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":69037.289971851569},65522.695962154103,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":7959.5119081254297},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":1.2246145746328967},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":1.1719810680228888},null,{"$f":"+J79*T79","v":7.2129798445877621E-3},{"$f":"+U79*K79","v":0.23439621360457777},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":80240.048444493979},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":81651.984883147932},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":83129.125334399345},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":84544.07149268694},80240.048444493979,9328.3972670257426,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":9492.5272093466938},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":9664.2578600361921},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":9828.7443026476194},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":9328.3972670257426}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J13","v":0.27562454412402854},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0.5},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0.5},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":5754718.3287145579},5857252.9282571767,5964415.2619561311,6066804.399806682,5754718.3287145579,5979297.7875341745,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.2152002666473181},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":1.1695579474421971},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":6993135.24753414},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":7117735.320238905},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":7247959.0167244235},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":7372382.3243422033},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":6993135.24753414},6993135.2475341409,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":7117070.3035691306},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":7246649.9445584798},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":7370546.6843717238},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":6993135.2475341409},{"$f":"+SUM(Q80:R80)","v":11734016.116248732},{"$f":"+AD80+AI80","v":13986270.495068282},{"$f":"+AK80/AJ80-1","v":0.19194232873949524}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.27562454412402854},null,{"$f":"+G80","v":0.5},0.5,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.7699999999999999E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.0900000000000001},null,{"$f":"+SUM(M82:M91)","v":2379251.8920224695},2421635.4736787947,2465932.6760787861,2508258.4320494272,2379251.8920224695,2768083.809134569,null,1.2152002666473181,{"$f":"IF(R81=0,0,$E81*$F$3*H81/$R$80)","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+SUM(Z82:Z91)","v":2891267.5336068408},{"$f":"+SUM(AA82:AA91)","v":2942772.0733370758},{"$f":"+SUM(AB82:AB91)","v":2996602.0455052755},{"$f":"+SUM(AC82:AC91)","v":3048036.315446848},{"$f":"+SUM(AD82:AD91)","v":2891267.5336068408},3237434.4181594052,{"$f":"+SUM(AF82:AF91)","v":3294517.2349998532},{"$f":"+SUM(AG82:AG91)","v":3354221.0008210465},{"$f":"+SUM(AH82:AH91)","v":3411359.6480170628},{"$f":"+SUM(AI82:AI91)","v":3237434.4181594052}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J81","v":3.7699999999999999E-3},{"$f":"+K81","v":1.0900000000000001},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":2367997.9674324747},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":2410192.6727874586},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":2454291.5365412873},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":2496425.6600405737},{"$f":"+M82","v":2367997.9674324747},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":2692452.7070607045},null,1.2152002666473181,{"$f":"IF(R82=0,0,$E82*$F$3*H82/$R$80)","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":2877591.7614442506},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":2928866.7786427327},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":2982455.7296352284},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":3033657.1277465126},{"$f":"+Z82","v":2877591.7614442506},3148979.461655105,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":3204966.8771888539},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":3263485.3474846976},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":3319394.1460733404},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":3148979.461655105}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J82","v":3.7699999999999999E-3},1.0900000000000001,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":9510.6892145232705},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":9680.3415607665229},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":9857.634631658002},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":10026.991446320117},9510.6892145232705,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":15750.955815298485},null,1.2152002666473181,{"$f":"IF(R83=0,0,$E83*$F$3*H83/$R$80)*0+U81","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":11557.392069488451},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":11763.553645880593},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":11979.000232902641},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":12184.802679238584},11557.392069488451,18421.655553593238,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":18750.232033945813},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":19093.646137901829},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":19421.66019413554},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":18421.655553593238}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,{"$f":"+G83","v":0.5},0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-0.47333608252630011},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-0.47849339284303033},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-0.48415646621991543},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-0.49023163442125872},-0.47333608252630011,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":57236.31250371557},null,1.2152002666473181,{"$f":"IF(R84=0,0,$E84*$F$3*H84/$R$80)","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":-0.57519813369975692},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-0.58146529857183038},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-0.58834706684946447},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-0.59572961286766424},-0.57519813369975692,66941.184171005749,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":67670.24119152558},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":68471.192114025122},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":69330.409961764235},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":66941.184171005749}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":1579.270720705252},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":1595.5665766140123},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":1613.5524517958911},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":1632.9060368410121},1579.270720705252,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":2140.1403805737127},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":1919.1302009093242},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":1938.9329293548965},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":1960.7893696718006},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":1984.3078513792136},1919.1302009093242,2503.0181907419537,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":2530.2785836831299},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":2560.2271833939826},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":2592.35445943988},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":2503.0181907419537}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":164.43799084827828},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":167.37124734837889},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":170.43661051093468},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":173.36475732672756},164.43799084827828,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":503.69337427671735},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":199.82509032577707},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":203.38958440684428},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":207.11461453935289},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":210.67289933068696},199.82509032577707,589.09858895931188,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":599.60600184507541},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":610.58790102784235},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":621.07732838272557},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":589.09858895931188}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.27562454412402854},null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.7699999999999999E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.0900000000000001},null,{"$f":"+SUM(M93:M102)","v":1536025.034193984},1563386.8771099348,1591984.1828130125,1619309.0459508908,1536025.034193984,1624085.3790290337,null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+SUM(Z93:Z102)","v":1866578.0311294852},{"$f":"+SUM(AA93:AA102)","v":1899828.1499369105},{"$f":"+SUM(AB93:AB102)","v":1934579.6034526858},{"$f":"+SUM(AC93:AC102)","v":1967784.7844239369},{"$f":"+SUM(AD93:AD102)","v":1866578.0311294852},1899461.9623680797,{"$f":"+SUM(AF93:AF102)","v":1933229.9468866393},{"$f":"+SUM(AG93:AG102)","v":1968525.525907276},{"$f":"+SUM(AH93:AH102)","v":2002249.0946538746},{"$f":"+SUM(AI93:AI102)","v":1899461.9623680797}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J92","v":3.7699999999999999E-3},{"$f":"+K92","v":1.0900000000000001},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":1526776.3242617869},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":1553981.0742468901},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":1582413.5555967013},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1609579.3751524733},1526776.3242617869,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1614243.3775943269},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":1855338.9963537357},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":1888398.2157897067},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":1922949.3747074425},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1955961.2858753095},1855338.9963537357,1887951.1713713806,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":1921524.1135138345},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":1956614.9818077011},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":1990140.9396126582},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":1887951.1713713806}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J93","v":3.7699999999999999E-3},1.0900000000000001,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":7897.2431797584641},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":8038.1147616259113},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":8185.3308532607944},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":8325.9570391626166},7897.2431797584641,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":8094.816526292384},null,1.2152002666473181,{"$f":"IF(R94=0,0,$E94*$F$3*H94/$R$80)*0+U92","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":9596.7320178211994},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":9767.9192016695488},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":9946.8162354790365},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":10117.705214084526},9596.7320178211994,9467.357001411694,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":9636.2208059006734},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":9812.7100422786352},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":9981.284802718119},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":9467.357001411694}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,{"$f":"IF(R95=0,0,$E95*$F$3*H95/$R$80)","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":1135.9474310528049},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":1148.3243311491676},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":1161.9149993695196},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":1176.4946436567182},1135.9474310528049,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":1264.1759457342396},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":1380.4036211127047},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":1395.4440334100718},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":1411.9594170553592},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":1429.6766046807857},1380.4036211127047,1478.5270242987356,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":1494.6296750128254},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":1512.32024321412},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":1531.2977504598364},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":1478.5270242987356}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":215.51932138578107},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":219.36377026946624},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":223.38136368073921},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":227.21911559805551},215.51932138578107,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":483.00896268044806},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":261.89913681565025},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":266.57091212421648},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":271.45309270887577},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":276.11672986212488},261.89913681565025,564.90697098872965,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":574.98289189139302},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":585.51381408219277},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":595.57248803848461},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":564.90697098872965}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,{"$f":"+G99","v":0.5},0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.7699999999999999E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.0900000000000001},null,{"$f":"+SUM(M104:M113)","v":689275.1604131643},701551.91318262159,714383.12759030564,726643.73670780123,689275.1604131643,642073.40233820095,null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+SUM(Z104:Z113)","v":837607.35872745037},{"$f":"+SUM(AA104:AA113)","v":852526.07196645823},{"$f":"+SUM(AB104:AB113)","v":868118.56713608466},{"$f":"+SUM(AC104:AC113)","v":883017.66260492359},{"$f":"+SUM(AD104:AD113)","v":837607.35872745037},750942.05054589431,{"$f":"+SUM(AF104:AF113)","v":764315.91290393285},{"$f":"+SUM(AG104:AG113)","v":778295.40082410316},{"$f":"+SUM(AH104:AH113)","v":791652.09723151231},{"$f":"+SUM(AI104:AI113)","v":750942.05054589431}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J103","v":3.7699999999999999E-3},{"$f":"+K103","v":1.0900000000000001},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":686863.33663840382},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":699097.06712494511},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":711883.32163184474},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":724100.98341052956},686863.33663840382,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":639874.70528933266},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":834676.50983325508},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":849542.94238259154},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":865080.80226879637},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":879927.70812006074},834676.50983325508,748370.54693837266,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":761698.54286480229},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":775630.0931495832},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":788941.00163492048},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":748370.54693837266}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J104","v":3.7699999999999999E-3},1.0900000000000001,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":2411.8237747605212},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":2454.8460576765219},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":2499.8059584609377},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":2542.753297271679},2411.8237747605212,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":2198.6970488682896},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.2152002666473181},{"$f":"IF(R105=0,0,$E105*$F$3*H105/$R$80)*0+U103","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":2930.8488941953269},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":2983.1295838666279},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":3037.7648672882851},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":3089.9544848628925},2930.8488941953269,2571.503607521614,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":2617.370039130612},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":2665.307674519981},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":2711.0955965918529},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":2571.503607521614}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},{"$f":"IF(R106=0,0,$E106*$F$3*H106/$R$80)","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":3.7699999999999999E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":1.0900000000000001},null,{"$f":"+SUM(M115:M124)","v":1150166.2420849402},1170678.6642858256,1192115.2754740266,1212593.1850985631,1150166.2420849402,945055.19703237095,null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+SUM(Z115:Z124)","v":1397682.3240703631},{"$f":"+SUM(AA115:AA124)","v":1422609.0249984614},{"$f":"+SUM(AB115:AB124)","v":1448658.8006303778},{"$f":"+SUM(AC115:AC124)","v":1473543.5618664948},{"$f":"+SUM(AD115:AD124)","v":1397682.3240703631},1105296.816460761,{"$f":"+SUM(AF115:AF124)","v":1125007.208778705},{"$f":"+SUM(AG115:AG124)","v":1145608.0170060538},{"$f":"+SUM(AH115:AH124)","v":1165285.8444692746},{"$f":"+SUM(AI115:AI124)","v":1105296.816460761}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J114","v":3.7699999999999999E-3},{"$f":"+K114","v":1.0900000000000001},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1143230.2005635218},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1163618.8971656407},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":1184926.2104582395},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1205280.6100119562},1143230.2005635218,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":938007.89501312876},null,1.2152002666473181,1.1695579474421971,null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1389253.6445640586},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1414029.9941115447},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":1439922.6469062485},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1464657.3186713716},1389253.6445640586,1097054.5883761309,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":1116617.9688098046},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":1137065.1264945054},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":1156596.1937135898},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":1097054.5883761309}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.27562454412402854,null,{"$f":"+G115","v":0.5},0.5,null,{"$f":"+J115","v":3.7699999999999999E-3},1.0900000000000001,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":6936.0415214183831},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":7059.7671201849098},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":7189.0650157869704},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":7312.5750866068447},6936.0415214183831,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":7047.3020192421855},null,1.2152002666473181,{"$f":"IF(R116=0,0,$E116*$F$3*H116/$R$80)*0+U114","v":1.1695579474421971},null,4.5813050052603893E-3,1.274818162711995,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":8428.6795063044901},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":8579.0308869166729},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":8736.1537241292317},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":8886.2431951231756},8428.6795063044901,8242.2280846301437,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":8389.239968900376},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":8542.8905115483904},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":8689.6507556848392},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":8242.2280846301437}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,{"$f":"IF(R117=0,0,$E117*$F$3*H117/$R$80)","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.27562454412402854,null,0.5,0.5,null,3.7699999999999999E-3,1.0900000000000001,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.27562454412402854,null,0.5,0.5,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.27562454412402854,null,{"$f":"+G131","v":0.5},0.5,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.27562454412402854,null,0.5,0.5,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J14","v":0.52668481975015546},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":22729786.203834243},22997427.453060575,23287864.864236556,23587780.699111942,22729786.203834243,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.1758163237667016},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":26726053.654195473},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":27040750.603949104},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":27382251.653042361},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":27734897.587444965},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":26726053.654195473},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},{"$f":"+SUM(Q136:R136)","v":22729786.203834243},{"$f":"+AD136+AI136","v":26726053.654195473},{"$f":"+AK136/AJ136-1","v":0.17581632376670164}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.52668481975015546},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.116E-2},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":6097064.5861596195},6154436.6966364319,6218277.4092820073,6286749.7813118231,6097064.5861596195,0,null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":7169028.0674663503},{"$f":"+SUM(AA138:AA147)","v":7236487.1314939326},{"$f":"+SUM(AB138:AB147)","v":7311552.083543499},{"$f":"+SUM(AC138:AC147)","v":7392063.0163031844},{"$f":"+SUM(AD138:AD147)","v":7169028.0674663503},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+J137","v":1.116E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":4742854.8451703051},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":4787660.9544995604},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":4837483.007659818},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":4890778.7489084946},{"$f":"+M138","v":4742854.8451703051},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":5576726.148207237},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":5629409.9029610511},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":5687991.4863504544},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":5750657.4888978945},{"$f":"+Z138","v":5576726.148207237},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.52668481975015546,null,1,0,null,{"$f":"+J138","v":1.116E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":1896.7647352720371},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":1929.4726651381909},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":1963.7204108366411},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":1996.1642006492502},1896.7647352720371,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":2230.246938077888},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":2268.7054559311277},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":2308.9745143755758},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":2347.1224520420978},2230.246938077888,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":1328770.8166509012},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":1341078.4886447019},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":1354812.0424632877},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":1369685.1622126272},1328770.8166509012,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":1562390.4167629408},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":1576861.9784008178},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":1593010.1151640397},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":1610498.1721506501},1562390.4167629408,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":21.186220977326741},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":21.540068686315642},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":21.911278641731489},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":22.260083578921968},21.186220977326741,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":24.911104464069307},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":25.327164376425905},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":25.763639101548566},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":26.173769640507551},24.911104464069307,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":23520.973382163993},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":23746.240758345146},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":23996.727469422665},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":24267.44590647376},23520.973382163993,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":27656.344453630511},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":27921.217511756404},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":28215.743875527984},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":28534.059032957273},27656.344453630511,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.116E-2},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":6653230.8045816571},6726468.6969154924,6806602.1071460843,6890977.1078173388,6653230.8045816571,0,null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":7822977.3858145773},{"$f":"+SUM(AA149:AA158)","v":7909091.6951389685},{"$f":"+SUM(AB149:AB158)","v":8003313.8669671938},{"$f":"+SUM(AC149:AC158)","v":8102523.3700742824},{"$f":"+SUM(AD149:AD158)","v":7822977.3858145773},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+J148","v":1.116E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":5036309.342771356},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":5094971.14391228},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":5158793.3525749613},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":5225481.7743773796},{"$f":"+M149","v":5036309.342771356},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":5921774.7367693083},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":5990750.2401323644},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":6065793.4348967886},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6144206.7698583109},{"$f":"+Z149","v":5921774.7367693083},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.52668481975015546,null,1,0,null,{"$f":"+J149","v":1.116E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":4497.9862919228963},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":4577.4161080388021},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":4660.4709602637367},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":4739.6142899946981},4497.9862919228963,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":5288.8057061217978},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":5382.2005805046674},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":5479.8578315187769},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":5572.9158505336918},5288.8057061217978,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1231586.322378509},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1244343.4378661539},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1258418.3655894904},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1273560.2565453341},1231586.322378509,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1448119.3019804501},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1463119.3266149999},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1479668.8563879356},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1497472.9389465123},1448119.3019804501,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":354107.95101002633},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":355569.442976886},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":357416.02068257623},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":359551.83181299962},354107.95101002633,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":416365.90917316842},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":418084.35528485599},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":420255.59149431018},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":422766.9130859446},416365.90917316842,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.52668481975015546,null,{"$f":"+G152","v":1},0,null,1.116E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":41.024828554725595},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":41.746151323148766},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":42.500581459134843},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":43.218720565999547},41.024828554725595,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":48.237663094376657},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":49.085806180193202},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":49.97287744922717},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":50.817277133813938},48.237663094376657,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":26688.177301288437},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":26965.509900809102},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":27271.396757333889},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":27600.412071065715},26688.177301288437,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":31380.394522434912},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":31706.486720063956},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":32066.153479191486},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":32453.015055846587},31380.394522434912,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.116E-2},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":9979490.8130929675},10116522.05950865,10262985.347808463,10410053.80998278,9979490.8130929675,0,null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":11734048.200914545},{"$f":"+SUM(AA160:AA169)","v":11895171.777316201},{"$f":"+SUM(AB160:AB169)","v":12067385.702531671},{"$f":"+SUM(AC160:AC169)","v":12240311.201067498},{"$f":"+SUM(AD160:AD169)","v":11734048.200914545},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+J159","v":1.116E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":8866199.9044638705},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":8994357.011468973},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":9130755.8563464191},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":9266877.0044819508},{"$f":"+M160","v":8866199.9044638705},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":10425022.577447388},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":10575711.795870706},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":10736091.784220528},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":10896145.252208153},{"$f":"+Z160","v":10425022.577447388},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.52668481975015546,null,1,0,null,{"$f":"+J160","v":1.116E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":32440.57196743961},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":33017.908725245521},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":33621.326703187646},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":34197.411282127003},32440.57196743961,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":38144.154071643956},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":38822.996055782685},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":39532.504764301346},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":40209.874416088496},38144.154071643956,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1079103.734459481},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1087381.9604887492},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1096822.5802082454},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":1107172.1649332554},1079103.734459481,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1268827.7860150661},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1278561.45931211},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1289661.8940847674},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":1301831.1047486407},1268827.7860150661,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":156.89559522839264},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":159.68448398416908},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":162.59955939954608},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":165.38178327358793},156.89559522839264,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":184.48040199663706},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":187.75962292084841},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":191.18721617925968},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":194.45860042673155},184.48040199663706,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":1589.7066069495143},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":1605.4943416979374},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":1622.9849912111981},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":1641.8475021733766},1589.7066069495143,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,1.1758163237667016,0,null,1.312211017323639E-2,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":1869.2029784510144},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":1887.7664546835108},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":1908.3322458944835},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":1930.5110941910411},1869.2029784510144,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,1.116E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.52668481975015546,null,{"$f":"+G168","v":1},0,null,1.116E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.52668481975015546,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.52668481975015546,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.52668481975015546,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+SUM(Q192:R192)","v":0},{"$f":"+AD192+AI192","v":0},{"$f":"+AK192/AJ192-1","v":{"$error":"#DIV/0!"}}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0},{"$f":"+SUM(Q193:R193)","v":0},{"$f":"+AD193+AI193","v":0},{"$f":"+AK193/AJ193-1","v":{"$error":"#DIV/0!"}}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18449981534051127},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.2492856110685515},{"$f":"+U20","v":1.1508665144363412},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+Z194","v":0},0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.27562454412402854},null,{"$f":"+G80","v":0.5},{"$f":"+H80","v":0.5},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.2152002666473181},{"$f":"+U80","v":1.1695579474421971},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+Z195","v":0},0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J15","v":3.1464575738513617E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":13450.581060406759},{"$f":"+SUM(N197,N201,N205)","v":13659.543625995204},13880.462845832764,14097.407275294867,13450.581060406759,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.1870386746397823},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":15966.359915080197},{"$f":"+SUM(AA197,AA201,AA205)","v":16214.406561985634},16476.646219904069,16734.167647923241,{"$f":"+SUM(AD197,AD201,AD205)","v":15966.359915080197},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},{"$f":"+SUM(Q196:R196)","v":13450.581060406759},{"$f":"+AD196+AI196","v":15966.359915080197},{"$f":"+AK196/AJ196-1","v":0.1870386746397823}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":3.1464575738513617E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":13450.581060406759},13659.543625995204,13880.462845832764,14097.407275294867,13450.581060406759,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.1870386746397823},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":15966.359915080197},{"$f":"+SUM(AA198:AA200)","v":16214.406561985634},16476.646219904069,16734.167647923241,15966.359915080197,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":3.1464575738513617E-4},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.068E-2},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":2381.8270940074599},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":2417.5815705053838},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":2455.4746595803008},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":2492.6766475198187},{"$f":"+M198","v":2381.8270940074599},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.1870386746397823},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":1.2677573045152876E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":2827.3208768917393},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":2869.7628232862739},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":2914.743385519771},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":2958.9035839774615},{"$f":"+Z198","v":2827.3208768917393},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.068E-2},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":4082.6260668111154},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":4147.0717617948112},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":4215.1174116110287},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":4281.8145556966056},4082.6260668111154,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.1870386746397823,0,null,1.2677573045152876E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":4846.2350353972934},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":4922.7345677569801},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":5003.5073857298257},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":5082.6794752474279},4846.2350353972934,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.068E-2},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":6986.127899588183},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":7094.8902936950089},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":7209.8707746414339},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":7322.9160720784421},6986.127899588183,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.1870386746397823,0,null,1.2677573045152876E-2,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":8292.8040027911629},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":8421.9091709423792},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":8558.3954486544699},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":8692.5845886983534},8292.8040027911629,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1464575738513617E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J16","v":2.4728058122324417E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":105708.33052801251},106498.95725377764,107402.88766897983,108390.54816856213,105708.33052801251,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.1870385783928441},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":125479.86639425287},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":126418.37081884447},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":127491.37109387213},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":128663.76220923109},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":125479.86639425287},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},{"$f":"+SUM(Q209:R209)","v":105708.33052801251},{"$f":"+AD209+AI209","v":125479.86639425287},{"$f":"+AK209/AJ209-1","v":0.18703857839284432}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.4728058122324417E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":1.1310000000000001E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":105708.33052801251},106498.95725377764,107402.88766897983,108390.54816856213,105708.33052801251,0,null,1.1870385783928441,0,null,1.3425406321623068E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":125479.86639425287},{"$f":"+SUM(AA211:AA220)","v":126418.37081884447},{"$f":"+SUM(AB211:AB220)","v":127491.37109387213},{"$f":"+SUM(AC211:AC220)","v":128663.76220923109},{"$f":"+SUM(AD211:AD220)","v":125479.86639425287},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.4728058122324417E-3},null,1,0,null,{"$f":"+J210","v":1.1310000000000001E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":84897.299141096155},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":85538.86156622546},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":86271.250589113144},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":87069.851096371436},{"$f":"+M211","v":84897.299141096155},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.1870385783928441,0,null,1.3425406321623068E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":100776.36928183881},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":101537.92863091457},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":102407.30265547367},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":103355.27226631338},100776.36928183881,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J211","v":1.1310000000000001E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":20517.884119011796},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":20664.848677849088},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":20833.973712725347},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":21020.370578018821},20517.884119011796,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.1870385783928441,0,null,1.3425406321623068E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":24355.519996260875},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":24529.972597257223},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":24730.730538227377},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":24951.990808222228},24355.519996260875,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":293.14726790456149},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":295.24700970308498},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":297.66336714134047},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":300.32649417187707},293.14726790456149,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.1870385783928441,0,null,1.3425406321623068E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":347.97711615317689},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":350.46959067268824},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":353.33790017108396},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":356.49913469549176},347.97711615317689,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4728058122324417E-3,null,1,0,null,1.1310000000000001E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4728058122324417E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4728058122324417E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4728058122324417E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4728058122324417E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!J19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,42,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,43,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,44,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,45,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPET","index":13,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Transmisión - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Pérdida Sistema de Transmisión",{"$f":"+Costos!E20","v":10950956.857025106},{"$f":"+Costos!F20","v":10581012.462589938},{"$f":"+Costos!G20","v":10581283.493058074},{"$f":"+Costos!H20","v":10581546.838233698}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":35133373.134206131}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1° año)","Ingreso por Potencia a Cargo Relativo (1° año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},"por Energía",{"$f":"+Z9","v":"2026/2027"},{"$f":"+AA9","v":"2027/2028"},{"$f":"+AB9","v":"2028/2029"},{"$f":"+AC9","v":"2029/2030"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":10950956.857025107},11115865.888514107,11290573.133345556,11462415.819429591,10950956.857025107,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!K8","v":2.7975921719021409E-7},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":3.5236512117175867},3.5865063510168396,3.6521923312843803,3.7149379779705871,3.5236512117175867,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":3.0636311178051505},{"$f":"+SUM(AA12:AA14)","v":3.1182803861637249},{"$f":"+SUM(AB12:AB14)","v":3.1753909232344695},{"$f":"+SUM(AC12:AC14)","v":3.2299449934714524},{"$f":"+SUM(AD12:AD14)","v":3.0636311178051505},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.7975921719021409E-7},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.81315027962713526},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.82765531177311669},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.84281361491178008},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.85729337953167384},{"$f":"+M12","v":0.81315027962713526},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.86944789189614458},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":2.2953424346058215E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.70699179641657328},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.71960316603778252},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.73278252074641614},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.74537192157033527},{"$f":"+Z12","v":0.70699179641657328},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$11","v":2.7975921719021409E-7},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1.3552504660452256},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1.3794255196218612},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1.4046893581863},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1.4288222992194566},{"$f":"+M13","v":1.3552504660452256},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.86944789189614458},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":2.2953424346058215E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":1.1783196606942887},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":1.1993386100629713},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1.2213042012440267},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1.2422865359505586},{"$f":"+Z13","v":1.1783196606942887},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.7975921719021409E-7},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1.3552504660452256},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1.3794255196218612},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1.4046893581863},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1.4288222992194566},{"$f":"+M14","v":1.3552504660452256},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.86944789189614458},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,2.2953424346058215E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":1.1783196606942887},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":1.1993386100629713},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1.2213042012440267},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1.2422865359505586},{"$f":"+Z14","v":1.1783196606942887},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K9","v":4.949586150288402E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":62.34152143808037},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":63.453573902605612},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":64.615710476569788},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":65.725825764094992},62.34152143808037,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.86944789189614435},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,2.2953424346058211E-3,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":54.202704391937267},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":55.16957606289666},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":56.17999325722522},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":57.145180653725681},54.202704391937267,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K10","v":2.8482567813346857E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":35874.648062118846},{"$f":"+SUM(N17:N19)","v":36514.582569188584},{"$f":"+SUM(O17:O19)","v":37183.338153418117},{"$f":"+SUM(P17:P19)","v":37822.157905160937},35874.648062118846,{"$f":"+SUM(R17:R19)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":31191.137130125335},{"$f":"+SUM(AA17:AA19)","v":31747.526838248712},{"$f":"+SUM(AB17:AB19)","v":32328.974971150863},{"$f":"+SUM(AC17:AC19)","v":32884.395457605278},{"$f":"+SUM(AD17:AD19)","v":31191.137130125335},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8482567813346857E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":9023.0244998489507},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":9183.9778484529779},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":9352.1801402347774},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":9512.8531107676754},9023.0244998489507,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.86944789189614446},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,2.2953424346058215E-3,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":7845.0496299209335},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":7984.9901795583301},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":8131.2333075601164},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":8270.9300830746342},7845.0496299209335,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$16","v":2.8482567813346857E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":10473.546363156222},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":10660.374223253215},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":10855.616350922857},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":11042.118759977662},{"$f":"+M18","v":10473.546363156222},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":0.86944789189614446},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":2.2953424346058215E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":9106.2028061227102},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":9268.6398952315067},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":9438.3927515431951},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":9600.5468779294479},{"$f":"+Z18","v":9106.2028061227102},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.8482567813346857E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":16378.077199113672},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":16670.230497482389},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":16975.541662260483},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":17267.186034415601},16378.077199113672,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":0.86944789189614446},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,2.2953424346058215E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":14239.884694081691},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":14493.896763458879},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":14759.34891204755},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":15012.918496601193},14239.884694081691,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K11","v":0.2163600283296665},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":2725119.4211393329},2773726.0214105905,2824522.0952482666,2873045.1975266151,2725119.4211393329,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.86944789187708948},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":2369349.3358229077},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":2411610.241960065},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":2455774.7812738656},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":2497963.090257111},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":2369349.3358229077},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.2163600283296665},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":2725119.4211393329},2773726.0214105905,2824522.0952482666,2873045.1975266151,2725119.4211393329,0,null,0.86944789187708948,0,null,2.2953424345555163E-3,0,null,{"$f":"+SUM(Z22:Z31)","v":2369349.3358229077},{"$f":"+SUM(AA22:AA31)","v":2411610.241960065},{"$f":"+SUM(AB22:AB31)","v":2455774.7812738656},{"$f":"+SUM(AC22:AC31)","v":2497963.090257111},{"$f":"+SUM(AD22:AD31)","v":2369349.3358229077},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.2163600283296665},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":2.64E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":2703633.9488028171},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":2751858.0716487095},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":2802254.3809555317},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":2850395.4826930254},2703633.9488028171,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.86944789187708948,0,null,2.2953424345555163E-3,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":2350668.8371939403},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":2392597.1991399233},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":2436414.1640251256},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":2478270.3434434296},2350668.8371939403,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2163600283296665,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":2.64E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":21388.375423986294},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":21769.90277612285},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":22168.613182357953},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":22549.475920157482},21388.375423986294,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.86944789187708948,0,null,2.2953424345555163E-3,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":18596.077923060631},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":18927.796075069211},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":19274.45399723978},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":19605.594301714114},18596.077923060631,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":102.23494392549155},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":103.34886139449829},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":104.5720176475389},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":105.88418146375874},102.23494392549155,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0.86944789187708948,0,null,2.2953424345555163E-3,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":88.887956472191078},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":89.856449667344066},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":90.919920292986504},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":92.060778356796234},88.887956472191078,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-5.1380313959050925},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-5.3018756363794521},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-5.4709072706587492},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-5.6452680314906827},-5.1380313959050925,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.86944789187708948,0,null,2.2953424345555163E-3,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-4.4672505655679826},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-4.6097045950446169},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-4.7566687931292915},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-4.9082663890607012},-4.4672505655679826,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+J32","v":2.64E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2163600283296665,null,1,0,null,{"$f":"+J33","v":2.64E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,{"$f":"+G38","v":1},0,null,2.64E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+J43","v":2.64E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2163600283296665,null,1,0,null,{"$f":"+J44","v":2.64E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":2.64E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2163600283296665,null,1,0,null,{"$f":"+J55","v":2.64E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2163600283296665,null,1,0,null,2.64E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2163600283296665,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2163600283296665,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K12","v":5.1299783340567296E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":64613.615298497163},65750.396916634141,66939.691417122769,68078.949342345339,64613.615298497163,0,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":56178.171413728771},{"$f":"+SUM(AA77:AA79)","v":57166.54379172757},{"$f":"+SUM(AB77:AB79)","v":58200.573384425647},{"$f":"+SUM(AC77:AC79)","v":59191.098782392211},{"$f":"+SUM(AD77:AD79)","v":56178.171413728771},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.1299783340567296E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":16054.704181813946},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":16337.495866982046},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":16633.32284975224},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":16916.635395655405},16054.704181813946,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.86944788887297275},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,2.2953424266246481E-3,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":13958.728657358222},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":14204.601291018458},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":14461.807436659663},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":14708.132931586399},13958.728657358222,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1299783340567296E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":19190.504097992754},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":19527.715628919737},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":19880.539629627678},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":20218.605028916059},{"$f":"+M78","v":19190.504097992754},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.86944788887297275},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":2.2953424266246481E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":16685.143274407932},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":16978.331128076021},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":17285.093210635252},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":17579.023458347539},{"$f":"+Z78","v":16685.143274407932},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1299783340567296E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":29368.407018690465},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":29885.185420732359},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":30425.828937742852},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":30943.708917773871},29368.407018690465,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.86944788887297275},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":2.2953424266246481E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":25534.299481962618},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":25983.611372633091},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":26453.672737130728},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":26903.942392458273},25534.299481962618,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K13","v":0.31996736738925768},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":4029829.2805852601},4101630.6977716046,4176672.7563830726,4248372.311800967,4029829.2805852601,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.86950304639872411},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":3503948.8359356634},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":3566380.386914934},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":3631629.6854856387},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":3693972.6673469301},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":3503948.8359356634},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31996736738925768},null,{"$f":"+G80","v":1},0,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":1666107.4257133468},1695787.1752021271,1726806.9668031815,1756446.2229736047,1666107.4257133468,0,null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":1448685.4822852912},{"$f":"+SUM(AA82:AA91)","v":1474492.1148821365},{"$f":"+SUM(AB82:AB91)","v":1501463.9181779071},{"$f":"+SUM(AC82:AC91)","v":1527235.3417110816},{"$f":"+SUM(AD82:AD91)","v":1448685.4822852912},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+J81","v":2.64E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":1658226.693374465},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":1687774.1793524912},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":1718655.0812915114},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":1748160.1439010918},{"$f":"+M82","v":1658226.693374465},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":1441833.1615087804},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":1467524.7905800978},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":1494375.8288916163},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":1520030.5707148311},{"$f":"+Z82","v":1441833.1615087804},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31996736738925768,null,1,0,null,{"$f":"+J82","v":2.64E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":6660.0051794009114},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":6778.8068223935334},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":6902.9589993573272},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":7021.5536918528142},6660.0051794009114,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":5790.8947925203747},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":5894.1931830196327},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":6002.1438791066857},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":6105.2623255182307},5790.8947925203747,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,{"$f":"+G83","v":1},0,null,2.64E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-0.33146081110595027},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-0.33507229631448276},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-0.33903794981978164},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-0.3432921790111732},-0.33146081110595027,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":-0.28820618501841583},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":-0.29134638240925875},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":-0.29479453021307789},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":-0.29849359545507126},-0.28820618501841583,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":1105.9084091941286},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":1117.3198308384594},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":1129.9147142549475},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":1143.4673573634675},1105.9084091941286,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":961.59073083226167},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":971.51299671574782},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":982.46428621542077},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":994.24835068503364},961.59073083226167,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":115.15021109799859},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":117.20426870019105},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":119.35083600765716},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":121.40131547548032},115.15021109799859,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":100.12345934316596},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":101.90946868575075},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":103.77591549889245},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":105.55881364274272},100.12345934316596,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.31996736738925768},null,1,0,null,2.64E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":1075624.9576318616},1094785.5054562939,1114811.2049406769,1133945.8571114994,1075624.9576318616,0,null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":935259.17744340224},{"$f":"+SUM(AA93:AA102)","v":951919.33214741433},{"$f":"+SUM(AB93:AB102)","v":969331.73885535134},{"$f":"+SUM(AC93:AC102)","v":985969.37720966071},{"$f":"+SUM(AD93:AD102)","v":935259.17744340224},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+J92","v":2.64E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":1069148.4074406147},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":1088198.9485442415},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":1108109.2272613505},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1127132.5067380718},1069148.4074406147,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":929627.79732195893},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":946192.30084710626},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":963504.3488462806},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":980045.14830378362},929627.79732195893,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31996736738925768,null,1,0,null,{"$f":"+J93","v":2.64E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":5530.1649852950522},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":5628.8124590696025},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":5731.9027725751985},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":5830.3784040820447},5530.1649852950522,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":4808.4953018016031},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":4894.2695807681139},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":4983.9069224154282},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":5069.53178400667},4808.4953018016031,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":795.46451405289258},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":804.13162711771952},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":813.64869982374864},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":823.85831810443926},795.46451405289258,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":691.6588182710708},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":699.19489948442003},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":707.47002319511057},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":716.34731739273911},691.6588182710708,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":150.92069189879632},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":153.6128258650904},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":156.42620692762637},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":159.11365124107863},150.92069189879632,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":131.22600137060664},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":133.56682005561288},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":136.01306346016835},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":138.34980447774205},131.22600137060664,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,{"$f":"+G99","v":1},0,null,2.64E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":482675.44389675168},491272.4272684672,500257.6808589939,508843.35939220031,482675.44389675168,0,null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":419687.7688900822},{"$f":"+SUM(AA104:AA113)","v":427162.87212162791},{"$f":"+SUM(AB104:AB113)","v":434975.57749125594},{"$f":"+SUM(AC104:AC113)","v":442440.85113127908},{"$f":"+SUM(AD104:AD113)","v":419687.7688900822},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+J103","v":2.64E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":480986.52751336497},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":489553.38387529319},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":498507.15360956767},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":507062.75761373952},480986.52751336497,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":418219.25094961474},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":425668.15865437151},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":433453.48871507589},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":440892.61246048444},418219.25094961474,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31996736738925768,null,1,0,null,{"$f":"+J104","v":2.64E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1688.9163833866783},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1719.0433931740104},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1750.5272494262263},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1780.601778460805},1688.9163833866783,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.86950304639872411},0,null,2.2954880424926319E-3,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1468.5179404674323},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1494.7134672564021},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1522.0887761800834},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1548.2386707946559},1468.5179404674323,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.64E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":805421.45334330027},819785.58984471613,834796.90378022008,849136.87232366228,805421.45334330027,0,null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":700316.40731688763},{"$f":"+SUM(AA115:AA124)","v":712806.06776375556},{"$f":"+SUM(AB115:AB124)","v":725858.45096112404},{"$f":"+SUM(AC115:AC124)","v":738327.09729490883},{"$f":"+SUM(AD115:AD124)","v":700316.40731688763},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+J114","v":2.64E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":800564.38447949535},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":814841.88024331338},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":829762.65135537193},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":844016.13008794817},800564.38447949535,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":696093.17114324088},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":708507.49720482528},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":721481.15314137843},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":733874.59632113285},696093.17114324088,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31996736738925768,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":2.64E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":4857.0688638049169},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":4943.7096014026956},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":5034.2524248481704},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":5120.7422357140795},4857.0688638049169,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0.86950304639872411,0,null,2.2954880424926319E-3,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":4223.2361736467647},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":4298.570558930267},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":4377.2978197456487},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":4452.5009737760056},4223.2361736467647,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31996736738925768,null,1,0,null,2.64E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.31996736738925768,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.31996736738925768,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.31996736738925768,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K14","v":0.45329787695407792},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":5763915.3187142406},5831784.9186524572,5905435.2657517437,5981489.1916206814,5763915.3187142406,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.86122804021564181},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":4964045.4939051811},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":5022496.6964501925},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":5085926.4405437103},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":5151426.2140705232},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":4964045.4939051811},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.45329787695407792},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.8300000000000001E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":1546119.4246264989},1560668.0870502784,1576857.0849702582,1594220.5986659916,1546119.4246264989,0,null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":1331561.4020104152},{"$f":"+SUM(AA138:AA147)","v":1344091.1180374057},{"$f":"+SUM(AB138:AB147)","v":1358033.5369890851},{"$f":"+SUM(AC138:AC147)","v":1372987.4818605189},{"$f":"+SUM(AD138:AD147)","v":1331561.4020104152},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+J137","v":2.8300000000000001E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1202713.1910243698},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1214075.3137306236},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1226709.4006879288},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1240224.3601622798},{"$f":"+M138","v":1202713.1910243698},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":1035810.3244474187},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":1045595.7031184153},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":1056476.5330685694},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":1068115.9951302584},{"$f":"+Z138","v":1035810.3244474187},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45329787695407792,null,1,0,null,{"$f":"+J138","v":2.8300000000000001E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":480.98962372937865},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":489.28383891945157},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":497.96852712076111},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":506.19576055890479},480.98962372937865,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":414.24175100851176},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":421.38496170178507},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":428.86445870128279},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":435.94998283161181},414.24175100851176,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":336955.32357724471},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":340076.35509538592},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":343558.96775726747},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":347330.5563675391},336955.32357724471,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":290195.37296465784},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":292883.29282247787},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":295882.6165001003},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":299130.81436742411},290195.37296465784,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":5.3724915202360837},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":5.4622217188416906},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":5.5563547093279677},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":5.6448061405330794},5.3724915202360837,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":4.6269403430480756},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":4.704218506141344},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":4.7852884770574775},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":4.8614653298085244},4.6269403430480756,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":5964.5479096347772},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":6021.6721636305338},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":6085.1916432317348},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":6153.8415694731848},5964.5479096347772,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":5136.8359069870612},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":5186.0329163046081},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":5240.7376732370676},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":5299.8609146749413},5136.8359069870612,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.8300000000000001E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":1687154.4065381803},1705726.3810278529,1726046.9501096252,1747443.1196346837,1687154.4065381803,0,null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":1453024.6830840607},{"$f":"+SUM(AA149:AA158)","v":1469019.3882767374},{"$f":"+SUM(AB149:AB158)","v":1486520.032163098},{"$f":"+SUM(AC149:AC158)","v":1504947.013311286},{"$f":"+SUM(AD149:AD158)","v":1453024.6830840607},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+J148","v":2.8300000000000001E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1277128.6236597614},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1292004.331296752},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1308188.6368984892},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1325099.7689505361},{"$f":"+M149","v":1277128.6236597614},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1099898.9816577961},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1112710.3581928227},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1126648.7359884577},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1141213.07710347},{"$f":"+Z149","v":1099898.9816577961},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45329787695407792,null,1,0,null,{"$f":"+J149","v":2.8300000000000001E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1140.6183876471146},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1160.7605363575099},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1181.8219370561269},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1201.8914373373652},1140.6183876471146,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":982.33253862724962},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":999.67952188683535},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1017.8181907347019},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1035.1026071300198},982.33253862724962,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":312310.86848845705},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":315545.87178863934},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":319115.05148909125},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":322954.79623864661},312310.86848845705,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":268970.87720635888},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":271756.95275866607},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":274830.83039726369},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":278137.72624285158},268970.87720635888,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":89796.191877990554},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":90166.803192167339},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":90635.066176674794},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":91176.674196307256},89796.191877990554,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":77334.998349909525},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":77654.179205699751},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":78057.460418152637},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":78523.908431465781},77334.998349909525,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45329787695407792,null,{"$f":"+G152","v":1},0,null,2.8300000000000001E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":10.403249534934897},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":10.58616561330744},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":10.777477197970574},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":10.959585949980173},10.403249534934897,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":8.9595702088462659},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":9.1171026645469819},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":9.2818655656769646},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":9.4387027292763079},8.9595702088462659,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":6767.7008747890932},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":6838.0280483234546},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":6915.5961311160327},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":6999.0292259064499},6767.7008747890932,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":5828.5337611602963},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":5889.1014949971986},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":5955.905302923934},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":6027.7602236394114},5828.5337611602963,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.8300000000000001E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":2530641.4875495615},2565390.4505743259,2602531.2306718598,2639825.4733200059,2530641.4875495615,0,null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":2179459.4088107054},{"$f":"+SUM(AA160:AA169)","v":2209386.1901360494},{"$f":"+SUM(AB160:AB169)","v":2241372.8713915274},{"$f":"+SUM(AC160:AC169)","v":2273491.7188987178},{"$f":"+SUM(AD160:AD169)","v":2179459.4088107054},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+J159","v":2.8300000000000001E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2248328.4703972004},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2280827.091618028},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2315415.6875860547},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2349933.8640397778},{"$f":"+M160","v":2248328.4703972004},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1936323.5223212123},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1964312.2461849367},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1994100.9149042901},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2023828.9363633485},{"$f":"+Z160","v":1936323.5223212123},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45329787695407792,null,1,0,null,{"$f":"+J160","v":2.8300000000000001E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":8226.417443356102},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":8372.8209401832282},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":8525.8382231201667},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":8671.9241871343547},8226.417443356102,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":7084.821372737345},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":7210.9081693904882},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":7342.6909440933896},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":7468.504272584345},7084.821372737345,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":273643.68893551361},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":275742.91650386743},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":278136.90878040635},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":280761.40024741151},273643.68893551361,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":235669.61793931105},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":237477.53158397111},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":239539.3048605861},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":241799.59050327764},235669.61793931105,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":39.786248610784156},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":40.49346681677406},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":41.232683969598149},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":41.938212066689417},39.786248610784156,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":34.265032918597939},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":34.874109068147447},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":35.510743607967925},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":36.118364188342902},34.265032918597939,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":403.12452488056658},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":407.12804543057018},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":411.56339830893262},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":416.34663361564998},403.12452488056658,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.86122804021564181,0,null,2.4372753538102663E-3,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":347.18214452575205},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":350.63008868299499},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":354.44993895009179},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":358.5693953191863},347.18214452575205,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,2.8300000000000001E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},0,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45329787695407792,null,{"$f":"+G168","v":1},0,null,2.8300000000000001E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45329787695407792,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.45329787695407792,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.45329787695407792,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.2163600283296665},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.86944789187708948},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.31996736738925768},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.86950304639872411},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K15","v":2.6897601213986695E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":3387.8336191473954},{"$f":"+SUM(N197,N201,N205)","v":3440.4655762104026},3496.1090875739828,3550.7514579160293,3387.8336191473954,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.86944786422529197},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2945.5447045183437},{"$f":"+SUM(AA197,AA201,AA205)","v":2991.3054471767732},3039.684579289833,3087.1932714799332,{"$f":"+SUM(AD197,AD201,AD205)","v":2945.5447045183437},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.6897601213986695E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":3387.8336191473954},3440.4655762104026,3496.1090875739828,3550.7514579160293,3387.8336191473954,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.86944786422529197},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":2945.5447045183437},{"$f":"+SUM(AA198:AA200)","v":2991.3054471767732},3039.684579289833,3087.1932714799332,2945.5447045183437,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":2.6897601213986695E-4},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.6900000000000001E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":599.91712386517486},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":608.92269893815376},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":618.46693204784731},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":627.83709567680819},{"$f":"+M198","v":599.91712386517486},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.86944786422529197},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":2.3388147547660355E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":521.59666205675626},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":529.42654007007832},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":537.72475316296959},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":545.87162191761126},{"$f":"+Z198","v":521.59666205675626},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.6900000000000001E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":1028.3018838690916},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":1044.5339924370828},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":1061.6728312016544},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":1078.4720182419353},1028.3018838690916,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.86944786422529197,0,null,2.3388147547660355E-3,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":894.05487670882599},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":908.1678488351389},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":923.06917559429723},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":937.67519288719097},894.05487670882599,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.6900000000000001E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":1759.6146114131286},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1787.0088848351661},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1815.9693243244812},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":1844.4423439972857},1759.6146114131286,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.86944786422529197,0,null,2.3388147547660355E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":1529.8931657527617},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1553.7110582715559},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1578.8906505325665},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1603.6464566751313},1529.8931657527617,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6897601213986695E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K16","v":2.1222868540992446E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":26730.842202485925},26930.770799805843,27159.350904799496,27409.104134578927,26730.842202485925,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.86944779372910974},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":23241.07177747236},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":23414.899255315519},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":23613.637723292621},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":23830.785117901069},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":23241.07177747236},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.1222868540992446E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":2.8600000000000001E-3},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":26730.842202485925},26930.770799805843,27159.350904799496,27409.104134578927,26730.842202485925,0,null,0.86944779372910974,0,null,2.4866206900652538E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":23241.07177747236},{"$f":"+SUM(AA211:AA220)","v":23414.899255315519},{"$f":"+SUM(AB211:AB220)","v":23613.637723292621},{"$f":"+SUM(AC211:AC220)","v":23830.785117901069},{"$f":"+SUM(AD211:AD220)","v":23241.07177747236},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.1222868540992446E-3},null,1,0,null,{"$f":"+J210","v":2.8600000000000001E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":21468.282541426615},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":21630.516717896095},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":21815.718539775738},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":22017.663495634155},{"$f":"+M211","v":21468.282541426615},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.86944779372910974,0,null,2.4866206900652538E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":18665.550890796534},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":18806.605037595382},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":18967.628353023247},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":19143.208949349075},18665.550890796534,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J211","v":2.8600000000000001E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":5188.4304668765462},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":5225.5939185365514},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":5268.3611687351449},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":5315.4960082346424},5188.4304668765462,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.86944779372910974,0,null,2.4866206900652538E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":4511.0694223427072},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":4543.3811033958573},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":4580.5649947248858},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":4621.5462769355008},4511.0694223427072,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":74.129194182762674},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":74.66016337319391},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":75.271196288614817},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":75.944630710129829},74.129194182762674,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.86944779372910974,0,null,2.4866206900652538E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":64.451464333119759},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":64.913114324278325},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":65.444375544486903},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":66.029891616494368},64.451464333119759,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1222868540992446E-3,null,1,0,null,2.8600000000000001E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1222868540992446E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1222868540992446E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.1222868540992446E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.1222868540992446E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$J270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$J270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$J270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$J270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$W270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$W270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$W270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$W270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$J271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$J271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$J271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$J271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$W271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$W271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$W271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$W271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$J272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$J272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$J272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$J272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$W272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$W272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$W272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$W272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$J273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$J273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$J273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$J273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$W273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$W273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$W273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$W273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$J274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$J274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$J274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$J274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$W274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$W274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$W274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$W274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$J275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$J275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$J275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$J275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$W275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$W275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$W275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$W275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$J276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$J276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$J276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$J276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$W276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$W276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$W276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$W276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$J277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$J277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$J277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$J277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$W277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$W277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$W277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$W277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$J278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$J278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$J278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$J278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$W278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$W278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$W278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$W278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$J279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$J279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$J279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$J279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$W279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$W279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$W279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$W279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!K19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,47,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,48,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$J326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$J326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$J326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$J326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$W326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$W326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$W326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$W326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$J327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$J327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$J327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$J327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$W327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$W327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$W327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$W327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$J328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$J328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$J328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$J328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$W328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$W328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$W328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$W328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$J329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$J329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$J329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$J329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$W329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$W329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$W329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$W329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$J330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$J330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$J330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$J330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$W330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$W330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$W330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$W330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$J331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$J331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$J331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$J331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$W331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$W331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$W331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$W331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$J332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$J332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$J332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$J332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$W332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$W332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$W332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$W332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$J333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$J333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$J333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$J333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$W333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$W333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$W333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$W333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$J334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$J334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$J334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$J334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$W334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$W334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$W334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$W334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$J335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$J335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$J335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$J335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$W335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$W335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$W335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$W335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,49,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,50,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPERDE","index":14,"n_rows":379,"n_cols":56,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,28,7,31],[7,32,8,32],[5,1,5,2],[5,6,5,10],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,9,7,10],[5,34,5,54],[7,49,8,49],[7,50,7,53],[7,54,8,54],[5,12,5,28],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,34,7,37],[7,38,8,38],[7,39,7,42],[7,43,8,43],[7,45,7,48],[7,17,7,20],[7,21,8,21],[7,23,7,26]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Distribución - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"+BC7","v":"OK"},null,null,null,"Costo Pérdida Energía",{"$f":"+Costos!E11+Costos!E12","v":40664627.284116238},{"$f":"+Costos!F11+Costos!F12","v":65580199.037034929},{"$f":"+Costos!G11+Costos!G12","v":66520994.013190687},{"$f":"+Costos!H11+Costos!H12","v":67445067.614008382}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":193897668.39147812}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Caargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos (2014/2015)",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+S9","v":"2027/2028"},{"$f":"+T9","v":"2028/2029"},{"$f":"+U9","v":"2029/2030"},null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,{"$f":"+AC9","v":"2026/2027"},{"$f":"+AD9","v":"2027/2028"},{"$f":"+AE9","v":"2028/2029"},{"$f":"+AF9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,{"$f":"+AT9","v":"2026/2027"},{"$f":"+AU9","v":"2027/2028"},{"$f":"+AV9","v":"2028/2029"},{"$f":"+AW9","v":"2029/2030"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0.99999999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":38869355.066193163},{"$f":"+SUM(AU11,AU15,AU16,AU20,AU76,AU80,AU136,AU192,AU196,AU209,AU265,AU268,AU324)","v":62493952.516705662},{"$f":"+SUM(AV11,AV15,AV16,AV20,AV76,AV80,AV136,AV192,AV196,AV209,AV265,AV268,AV324)","v":63386001.184725523},{"$f":"+SUM(AW11,AW15,AW16,AW20,AW76,AW80,AW136,AW192,AW196,AW209,AW265,AW268,AW324)","v":64262194.877989106},{"$f":"+SUM(AX11,AX15,AX16,AX20,AX76,AX80,AX136,AX192,AX196,AX209,AX265,AX268,AX324)","v":38869355.066193163},{"$f":"+SUM(AY11,AY15,AY16,AY20,AY76,AY80,AY136,AY192,AY196,AY209,AY265,AY268,AY33)","v":1795272.2179230708},{"$f":"+SUM(AZ11,AZ15,AZ16,AZ20,AZ76,AZ80,AZ136,AZ192,AZ196,AZ209,AZ265,AZ268,AZ33)","v":2879238.8197668334},{"$f":"+SUM(BA11,BA15,BA16,BA20,BA76,BA80,BA136,BA192,BA196,BA209,BA265,BA268,BA33)","v":2920168.658481684},{"$f":"+SUM(BB11,BB15,BB16,BB20,BB76,BB80,BB136,BB192,BB196,BB209,BB265,BB268,BB33)","v":2960371.0239286879},{"$f":"+SUM(BC11,BC15,BC16,BC20,BC76,BC80,BC136,BC192,BC196,BC209,BC265,BC268,BC33)","v":1795272.2179230708}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!M8","v":2.833250948607061E-7},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":10.818389515695866},11.011368712314813,11.21303921758261,11.405682247632889,10.818389515695866,1.1939824001020249,1.2152787778074439,1.2375368422293636,1.2587967669407851,1.1939824001020249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":10.59960463212769},10.599604632127692,10.599604632127692,10.599604632127692,10.59960463212769,0.92170475061979928,0.92170475061979928,0.92170475061979928,0.92170475061979895,{"$f":"+AY11","v":0.92170475061979928}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":2.833250948607061E-7},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":1.1089999999999999E-2},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":2.92},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":3.4158471973730795},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":3.476779321046918},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":3.5404556777922882},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":3.6012816587144934},{"$f":"+M12","v":3.4158471973730795},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.89856407430358576},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":0.91459124515405565},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":0.93134215961591282},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":0.94734189676986902},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.89856407430358576},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":0.97977657550130259},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":0.96260554968733225},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0.94529274592270918},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0.92932666385016216},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":0.97977657550130259},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0.77195840620518386},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0.75843071355421943},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0.74478974618597393},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0.73221092937805188},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0.77195840620518386},null,{"$f":"+$J12*X12","v":1.0865722222309445E-2},{"$f":"+$J12*Y12","v":1.0675295546032514E-2},{"$f":"+$J12*Z12","v":1.0483296552282844E-2},{"$f":"+$J12*AA12","v":1.0306232702098298E-2},{"$f":"+$J12*AB12","v":1.0865722222309445E-2},{"$f":"+AC12*$K12","v":2.2541185461191366},{"$f":"+AD12*$K12","v":2.2146176835783207},{"$f":"+AE12*$K12","v":2.1747860588630439},{"$f":"+AF12*$K12","v":2.1380559137839112},{"$f":"+AC12*$K12","v":2.2541185461191366},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":3.3467670694779175},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":3.3467670694779184},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":3.3467670694779188},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":3.3467670694779188},{"$f":"+AT12","v":3.3467670694779175},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":0.69365409067263251},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":0.69365409067263251},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":0.69365409067263251},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":0.69365409067263217},0.69365409067263251,{"$f":"+Q12*AB12-AX12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.833250948607061E-7},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.2100000000000003E-3},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.08},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":3.7012711591613927},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":3.767294695633947},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":3.8362917698951606},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":3.9022002944591976},{"$f":"+M13","v":3.7012711591613927},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0.14770916289921962},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":0.15034376632669411},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":0.15309734130672539},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":0.15572743508545797},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0.14770916289921962},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/M11)","v":0.97977657550130259},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/N11)","v":0.96260554968733225},0.94529274592270918,0.92932666385016216,{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":0.97977657550130259},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0.77195840620518386},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0.75843071355421943},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0.74478974618597393},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0.73221092937805188},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0.77195840620518386},null,{"$f":"+$J13*X13","v":7.0641891093643919E-3},{"$f":"+$J13*Y13","v":6.9403860132456656E-3},{"$f":"+$J13*Z13","v":6.8155606981027336E-3},{"$f":"+$J13*AA13","v":6.7004452463596698E-3},{"$f":"+$J13*AB13","v":7.0641891093643919E-3},{"$f":"+AC13*$K13","v":6.1756672496414707E-2},{"$f":"+AD13*$K13","v":6.0674457084337559E-2},{"$f":"+AE13*$K13","v":5.9583179694877919E-2},{"$f":"+AF13*$K13","v":5.8576874350244154E-2},{"$f":"+AC13*$K13","v":6.1756672496414707E-2},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":3.6264187813248858},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":3.6264187813248867},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":3.6264187813248863},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":3.6264187813248867},{"$f":"+AT13","v":3.6264187813248858},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":0.11402532997358344},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":0.11402532997358344},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":0.11402532997358343},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":0.11402532997358342},{"$f":"+AY13","v":0.11402532997358344},{"$f":"+Q13*AB13-AX13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":2.833250948607061E-7},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.2100000000000003E-3},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.08},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":3.7012711591613927},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":3.767294695633947},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":3.8362917698951606},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":3.9022002944591976},{"$f":"+M14","v":3.7012711591613927},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0.14770916289921962},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":0.15034376632669411},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":0.15309734130672539},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":0.15572743508545797},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0.14770916289921962},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/M11)","v":0.97977657550130259},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/N11)","v":0.96260554968733225},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/O11)","v":0.94529274592270918},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/P11)","v":0.92932666385016216},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":0.97977657550130259},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0.77195840620518386},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0.75843071355421943},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0.74478974618597393},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0.73221092937805188},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0.77195840620518386},null,7.0641891093643919E-3,6.9403860132456656E-3,6.8155606981027336E-3,6.7004452463596698E-3,7.0641891093643919E-3,6.1756672496414707E-2,6.0674457084337559E-2,5.9583179694877919E-2,5.8576874350244154E-2,{"$f":"+AC14*$K14","v":6.1756672496414707E-2},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":3.6264187813248858},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":3.6264187813248867},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":3.6264187813248863},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":3.6264187813248867},{"$f":"+AT14","v":3.6264187813248858},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":0.11402532997358344},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":0.11402532997358344},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":0.11402532997358343},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":0.11402532997358342},{"$f":"+AY14","v":0.11402532997358344},{"$f":"+Q14*AB14-AX14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M9","v":5.0279749506456406E-6},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.08},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":191.51126472076959},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":194.92745619323162},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":198.49750453218979},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":201.90774505560998},191.51126472076959,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":21.664010558552214},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":22.050419061248473},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":22.454276724986393},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":22.840023812533826},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":21.664010558552214},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":0.98220785835856594},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":1.5562545990161798},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":1.5501888599976905},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":1.5451766923615613},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":0.98220785835856594},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0.75502447456540245},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":1.1962968943154324},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":1.1916336319777823},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":1.1877819858374843},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0.75502447456540245},null,7.9657057312879694E-3,1.2621224798021217E-2,1.2572031654581269E-2,1.253138297505226E-2,7.9657057312879694E-3,6.0401957965232199E-2,9.5703751545234597E-2,9.5330690558222589E-2,9.5022558866998744E-2,6.0401957965232199E-2,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":188.10386917292749},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":303.35675017524164},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":307.70862026314165},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":311.98314166720883},188.10386917292749,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":16.356858188950216},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":26.37884784132536},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":26.75727132722972},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":27.128968840626857},16.356858188950216,{"$f":"+Q15*AB15-AX15","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M10","v":2.8924859478915064E-3},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":110309.19847579356},{"$f":"+SUM(N17:N19)","v":112276.90175276042},{"$f":"+SUM(O17:O19)","v":114333.22554846248},{"$f":"+SUM(P17:P19)","v":116297.50111886633},110309.19847579356,{"$f":"+SUM(R17:R19)","v":12325.956678303539},12545.807681952634,12775.586561259419,12995.06124610786,12325.956678303539,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":108212.11395590761},108212.11395590764,108212.11395590763,108212.11395590761,108212.11395590761,9409.749039644139,9409.7490396441408,9409.7490396441408,9409.749039644139,9409.749039644139]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.8924859478915064E-3},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":1.064E-2},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.42},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":36365.522984239709},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":37014.21375285594},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":37692.119959128046},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":38339.680719154574},36365.522984239709,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":11383.910719171496},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":11586.958990586158},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":11799.176371796339},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":12001.877085634709},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":11383.910719171496},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":0.9809890331099983},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":0.96379675843029888},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0.94646253035203409},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0.9304766905120796},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":0.9809890331099983},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0.76340922536320599},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0.75003134737831434},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0.7365414491557033},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0.72410193853164384},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0.76340922536320599},null,1.0437723312290382E-2,1.025479750969838E-2,1.0070361322945642E-2,9.9002719870485267E-3,1.0437723312290382E-2,0.3206318746525465,0.315013165898892,0.30934740864539539,0.3041228141832904,0.3206318746525465,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":35674.179230848735},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":35674.179230848742},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":35674.179230848735},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":35674.179230848727},35674.179230848735,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":8690.5824637266069},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":8690.5824637266087},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":8690.5824637266087},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":8690.5824637266069},8690.5824637266069,{"$f":"+Q17*AB17-AX17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.8924859478915064E-3},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.2700000000000004E-3},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.03},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":28841.925022782481},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":29356.40931933745},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":29894.064723942869},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":30407.652797362731},{"$f":"+M18","v":28841.925022782481},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":582.3433747301732},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":592.73029874299141},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":603.58626810176486},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":613.95541282441775},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":582.3433747301732},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/M16)","v":0.9809890331099983},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/N16)","v":0.96379675843029888},0.94646253035203409,0.9304766905120796,{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":0.9809890331099983},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0.76340922536320599},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0.75003134737831434},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0.7365414491557033},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0.72410193853164384},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0.76340922536320599},null,{"$f":"+$J18*X18","v":7.131790270709688E-3},{"$f":"+$J18*Y18","v":7.006802433788273E-3},{"$f":"+$J18*Z18","v":6.8807825956592886E-3},{"$f":"+$J18*AA18","v":6.7645655400228192E-3},{"$f":"+$J18*AB18","v":7.131790270709688E-3},{"$f":"+AC18*$K18","v":2.2902276760896179E-2},{"$f":"+AD18*$K18","v":2.2500940421349428E-2},{"$f":"+AE18*$K18","v":2.2096243474671099E-2},{"$f":"+AF18*$K18","v":2.1723058155949316E-2},{"$f":"+AC18*$K18","v":2.2902276760896179E-2},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":28293.612141130448},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":28293.612141130452},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":28293.612141130452},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":28293.612141130452},{"$f":"+AT18","v":28293.612141130448},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":444.56630459815671},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":444.56630459815671},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":444.56630459815676},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":444.56630459815671},{"$f":"+AY18","v":444.56630459815671},{"$f":"+Q18*AB18-AX18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":2.8924859478915064E-3},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.2700000000000004E-3},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.03},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":45101.750468771366},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":45906.278680567033},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":46747.040865391558},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":47550.167602349029},45101.750468771366,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":359.70258440187024},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":366.11839262348479},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":372.82392136131517},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":379.22874764873274},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":359.70258440187024},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/M16)","v":0.9809890331099983},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/N16)","v":0.96379675843029888},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/O16)","v":0.94646253035203409},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/P16)","v":0.9304766905120796},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":0.9809890331099983},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0.76340922536320599},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0.75003134737831434},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0.7365414491557033},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0.72410193853164384},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0.76340922536320599},null,7.131790270709688E-3,7.006802433788273E-3,6.8807825956592886E-3,6.7645655400228192E-3,7.131790270709688E-3,2.2902276760896179E-2,2.2500940421349428E-2,2.2096243474671099E-2,2.1723058155949316E-2,2.2902276760896179E-2,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":44244.322583928428},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":44244.322583928442},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":44244.322583928442},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":44244.322583928435},44244.322583928428,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":274.600271319375},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":274.600271319375},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":274.60027131937505},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":274.60027131937494},274.600271319375,{"$f":"+Q19*AB19-AX19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M11","v":0.21977544135025046},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":16742968.564727264},17041604.570939302,17353692.570048057,17651815.569652151,16742968.564727264,946519.6198593817,963400.82585464418,981044.45204900485,997897.13568037597,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":0.49107895438178001},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":0.77808892683951247},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":0.775057314087511},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":0.77255214274219908},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":0.49107895438178001},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.75536407032220276},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":1.1968366063556779},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":1.1921727532546975},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":1.1883204367880957},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.75536407032220276},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":8222119.4960132763},13259883.812225498,13450106.352841847,13636947.941624884,8222119.4960132763,714966.91269680648,1153033.3749761297,1169574.4654645084,1185821.560141294,714966.91269680648]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21977544135025046},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":1.6219999999999998E-2},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.37},null,{"$f":"+SUM(M22:M31)","v":16742968.564727264},17041604.570939302,17353692.570048057,17651815.569652151,16742968.564727264,946519.6198593817,963400.82585464418,981044.45204900485,997897.13568037597,{"$f":"+Potencia!T21*$K21*12*1000*(1-$C21)","v":947780.1339348508},null,0.49107895438178001,0.77808892683951247,0.775057314087511,0.77255214274219908,0.49107895438178001,0.75536407032220276,1.1968366063556779,1.1921727532546975,1.1883204367880957,0.75536407032220276,null,7.9653006400724705E-3,1.2620602393336891E-2,1.2571429634499427E-2,1.2530795755278467E-2,7.9653006400724705E-3,0.27948470601921505,0.44282954435160082,0.4411039187042381,0.43967856161159541,0.27948470601921505,null,{"$f":"+SUM(AT22:AT31)","v":8222119.4960132763},13259883.812225498,13450106.352841847,13636947.941624884,8222119.4960132763,714966.91269680648,1153033.3749761297,1169574.4654645084,1185821.560141294,714966.91269680648,{"$f":"+Q21*AB21-AX21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.21977544135025046},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+J21","v":1.6219999999999998E-2},{"$f":"+K21","v":0.37},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":16610963.12484155},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":16907249.212932598},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":17216881.082991939},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":17512657.094424568},16610963.12484155,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":928368.69537564099},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":944926.27501669212},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":962231.65060398227},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":978761.22756163869},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":928368.69537564099},null,0.49107895438178001,0.77808892683951247,0.775057314087511,0.77255214274219908,0.49107895438178001,0.75536407032220276,1.1968366063556779,1.1921727532546975,1.1883204367880957,0.75536407032220276,null,7.9653006400724705E-3,1.2620602393336891E-2,1.2571429634499427E-2,1.2530795755278467E-2,7.9653006400724705E-3,0.27948470601921505,0.44282954435160082,0.4411039187042381,0.43967856161159541,0.27948470601921505,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":8157294.4026214927},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":13155343.39589892},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":13344069.609147811},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":13529440.763407076},8157294.4026214927,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":701256.35649865726},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":1130922.3562472898},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":1147146.3561693619},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":1163081.9694472991},701256.35649865726]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21977544135025046,null,{"$f":"+G22","v":0.92},0.08,null,{"$f":"+J22","v":1.6219999999999998E-2},0.37,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":131408.88233979457},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":133752.96326845174},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":136202.61584009315},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":138542.6134185433},131408.88233979457,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":18133.466685458046},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":18456.902906636133},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":18794.944631240425},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":19117.827226877485},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":18133.466685458046},null,0.49107895438178001,0.77808892683951247,0.775057314087511,0.77255214274219908,0.49107895438178001,0.75536407032220276,1.1968366063556779,1.1921727532546975,1.1883204367880957,0.75536407032220276,null,7.9653006400724705E-3,1.2620602393336891E-2,1.2571429634499427E-2,1.2530795755278467E-2,7.9653006400724705E-3,0.27948470601921505,0.44282954435160082,0.4411039187042381,0.43967856161159541,0.27948470601921505,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":64532.136535904654},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":104071.69965115435},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":105564.83360471569},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":107031.39285759977},64532.136535904654,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":13697.369204579654},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":22089.897038614639},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":22406.820888295497},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":22718.104800682402},13697.369204579654]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":628.12529942101253},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":634.96914084044022},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":642.48413872843969},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":650.54599369021457},628.12529942101253,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":17.457798282611829},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":17.647931315936177},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":17.856813782125432},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":18.080891859805256},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":17.457798282611829},null,0.49107895438178001,0.77808892683951247,0.775057314087511,0.77255214274219908,0.49107895438178001,0.75536407032220276,1.1968366063556779,1.1921727532546975,1.1883204367880957,0.75536407032220276,null,7.9653006400724705E-3,1.2620602393336891E-2,1.2571429634499427E-2,1.2530795755278467E-2,7.9653006400724705E-3,0.27948470601921505,0.44282954435160082,0.4411039187042381,0.43967856161159541,0.27948470601921505,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":308.45911526041323},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":494.06245737274537},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":497.96203090669223},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":502.58070137772836},308.45911526041323,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":13.186993569617636},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":21.12169022536315},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":21.28840685099291},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":21.485893312362105},13.186993569617636]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-31.567753500598712},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-32.574402584119206},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-33.612922700789746},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-34.684184648022296},-31.567753500598712,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0.49107895438178001,0.77808892683951247,0.775057314087511,0.77255214274219908,0.49107895438178001,0,0,0,0,0,null,7.9653006400724705E-3,1.2620602393336891E-2,1.2571429634499427E-2,1.2530795755278467E-2,7.9653006400724705E-3,0,0,0,0,0,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":-15.502259381255792},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":-25.345781949115551},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":-26.051941587105219},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":-26.79534116909571},-15.502259381255792,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":0},0]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21977544135025046,null,0.92,0.08,null,1.6219999999999998E-2,0.37,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.37},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T32*$K32*12*1000*(1-$C32)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J32","v":8.1099999999999992E-3},{"$f":"+K32","v":0.37},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J33","v":8.1099999999999992E-3},0.37,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,{"$f":"+G38","v":0.92},0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.37},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T43*$K43*12*1000*(1-$C43)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J43","v":8.1099999999999992E-3},{"$f":"+K43","v":0.37},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J44","v":8.1099999999999992E-3},0.37,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.37},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T54*$K54*12*1000*(1-$C54)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,{"$f":"+G54","v":0.92},0.08,null,{"$f":"+J54","v":8.1099999999999992E-3},{"$f":"+K54","v":0.37},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J55","v":8.1099999999999992E-3},0.37,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21977544135025046,null,0.92,0.08,null,8.1099999999999992E-3,0.37,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+AJ55*(Límites!$E$6-Límites!$D$6)*Clientes!U66*12+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U66*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U66*12+AJ22*Clientes!U66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+AK55*(Límites!$E$6-Límites!$D$6)*Clientes!V66*12+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V66*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V66*12+AK22*Clientes!V66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+AL55*(Límites!$E$6-Límites!$D$6)*Clientes!W66*12+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W66*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W66*12+AL22*Clientes!W66*Límites!$B$6*12)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.21977544135025046,null,0.92,0.08,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,{"$f":"+G70","v":0.92},0.08,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.21977544135025046,null,0.92,0.08,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M12","v":5.1405311015996352E-3},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":197450.26048192137},200924.52236665471,204559.24051129734,208040.95196352652,197450.26048192137,20497.153107232876,20858.114947962451,21235.765285963382,21597.419046534684,20497.153107232876,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":192314.75878584009},192314.75878584012,192314.75878584012,192314.75878584015,192314.75878584009,16723.022503116532,16723.022503116528,16723.022503116532,16723.022503116532,16723.022503116532]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.1405311015996352E-3},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":1.0540000000000001E-2},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.28999999999999998},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":64097.190180423866},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":65226.214559844993},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":66407.281377419931},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":67538.385253866669},64097.190180423866,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":18986.465414116083},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":19320.864824730248},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":19670.72115506358},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":20005.749747375114},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":18986.465414116083},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":0.9739909094900816},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":0.9571492644133146},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0.94014212364666572},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0.92440818488254428},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":0.9739909094900816},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.81587049750901464},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0.80175138284728553},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0.78749328210791036},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0.77430652556606061},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.81587049750901464},null,1.026586418602546E-2,1.0088353246916336E-2,9.9090979832358577E-3,9.743262268662017E-3,1.026586418602546E-2,0.23660244427761423,0.23250790102571278,0.228373051811294,0.22454889241415757,0.23660244427761423,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":62430.080559589762},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":62431.223286420653},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":62432.28253976925},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":62433.03612242487},62430.080559589762,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":15490.496983352588},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":15490.530091032952},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":15490.560763830525},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":15490.58257823412},{"$f":"+AY77","v":15490.496983352588},{"$f":"+Q77*AB77-AX77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1405311015996352E-3},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.2500000000000004E-3},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.02},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":52701.19496607859},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":53627.249359722759},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":54596.178907121459},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":55524.578204409634},{"$f":"+M78","v":52701.19496607859},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":714.73650230424983},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":727.29444490708761},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":740.4354299811431},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":753.0256921234477},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":714.73650230424983},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":0.9739909094900816},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":0.9571492644133146},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0.94014212364666572},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0.92440818488254428},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":0.9739909094900816},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.81587049750901464},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0.80175138284728553},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0.78749328210791036},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0.77430652556606061},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.81587049750901464},null,{"$f":"+$J78*X78","v":7.0614340938030921E-3},{"$f":"+$J78*Y78","v":6.9393321669965315E-3},{"$f":"+$J78*Z78","v":6.8160303964383264E-3},{"$f":"+$J78*AA78","v":6.7019593403984468E-3},{"$f":"+$J78*AB78","v":7.0614340938030921E-3},{"$f":"+AC78*$K78","v":1.6317409950180294E-2},{"$f":"+AD78*$K78","v":1.603502765694571E-2},{"$f":"+AE78*$K78","v":1.5749865642158207E-2},{"$f":"+AF78*$K78","v":1.5486130511321212E-2},{"$f":"+AC78*$K78","v":1.6317409950180294E-2},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":51330.484816224998},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":51329.282277168044},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":51328.167580734465},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":51327.3745543072},{"$f":"+AT78","v":51330.484816224998},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":583.13242572282127},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":583.10932694140638},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":583.08792694483213},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":583.07270733008488},{"$f":"+AY78","v":583.13242572282127},{"$f":"+Q78*AB78-AX78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.1405311015996352E-3},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":7.2500000000000004E-3},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.02},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":80651.875335418896},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":82071.058447086965},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":83555.780226755945},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":84977.988505250221},80651.875335418896,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":795.9511908125429},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":809.95567832511313},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":824.60870091866104},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":838.64360703612192},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":795.9511908125429},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":0.9739909094900816},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":0.9571492644133146},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0.94014212364666572},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0.92440818488254428},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":0.9739909094900816},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.81587049750901464},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0.80175138284728553},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0.78749328210791036},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0.77430652556606061},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.81587049750901464},null,{"$f":"+$J79*X79","v":7.0614340938030921E-3},{"$f":"+$J79*Y79","v":6.9393321669965315E-3},{"$f":"+$J79*Z79","v":6.8160303964383264E-3},{"$f":"+$J79*AA79","v":6.7019593403984468E-3},{"$f":"+$J79*AB79","v":7.0614340938030921E-3},{"$f":"+AC79*$K79","v":1.6317409950180294E-2},{"$f":"+AD79*$K79","v":1.603502765694571E-2},{"$f":"+AE79*$K79","v":1.5749865642158207E-2},{"$f":"+AF79*$K79","v":1.5486130511321212E-2},1.6317409950180294E-2,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":78554.193410025327},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":78554.253222251442},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":78554.308665336401},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":78554.348109108076},78554.193410025327,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":649.39309404112214},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":649.38308514217044},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":649.37381234117652},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":649.36721755232816},649.39309404112214,{"$f":"+Q79*AB79-AX79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M13","v":0.32403938186724796},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0.92},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0.08},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":12379513.433919113},12600085.211715039,12830612.141767696,13050871.003297662,12379513.433919113,1371398.5751225171,1395703.0327424447,1421114.4295948567,1445411.3731584926,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":0.97926186667973503},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":1.5516182198370587},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":1.5455995255421016},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":1.5406227962092742},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":0.97926186667973503},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0.76867168614812698},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":1.2180566587685191},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":1.2134376420271471},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":1.2096131759019493},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0.76867168614812698},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":12122785.433886485},19550521.785996538,19830988.038730878,20106469.378066979,12122785.433886485,1054155.255120564,1700045.372695351,1724433.7424983371,1748388.6415710417,1054155.255120564]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.32403938186724796},null,{"$f":"+G80","v":0.92},0.08,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.25},null,{"$f":"+SUM(M82:M91)","v":5118231.5236875918},5209406.8147307765,5304698.6745355297,5395749.5713317916,5118231.5236875918,634881.60759967181,646075.91328774986,657784.20384390675,668989.45822200214,{"$f":"+Potencia!T81*$K81*12*1000*(1-$C81)","v":639918.3640655335},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,{"$f":"IF(Q81=0,0,$E81*$F$3*$G81/$Q$80)","v":0.97926186667973503},0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+SUM(AT82:AT91)","v":5012088.9559853757},8083010.528279609,8198939.7545059323,8312814.7922301777,5012088.9559853757,488015.51581807324,786957.06825009605,798180.11327505461,809218.46320484031,488015.51581807324,{"$f":"+Q81*AB81-AX81","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J81","v":8.1099999999999992E-3},{"$f":"+K81","v":0.25},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":5094022.1527526174},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":5184791.1342987511},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":5279656.3292705137},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":5370294.9875143375},{"$f":"+M82","v":5094022.1527526174},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":617535.02455520746},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":628514.51503694092},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":639990.36155519134},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":650954.43475087453},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":617535.02455520746},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,{"$f":"IF(Q82=0,0,$E82*$F$3*$G82/$Q$80)","v":0.97926186667973503},0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":4988381.6422124505},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":8044816.390027592},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":8160234.3175458601},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":8273598.8801329881},{"$f":"+AT82","v":4988381.6422124505},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":474681.68858037627},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":765566.29017341242},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":776588.39524563274},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":787403.06118646346},474681.68858037627]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J82","v":8.1099999999999992E-3},0.25,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":20459.334092780828},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":20824.289140004374},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":21205.680865449969},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":21570.000167017544},20459.334092780828,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":3612.6045447932302},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":3677.040495339616},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":3744.3861988290951},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":3808.7118544064965},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":3612.6045447932302},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,{"$f":"IF(Q83=0,0,$E83*$F$3*$G83/$Q$80)","v":0.97926186667973503},0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":20035.045694720895},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":32311.346444785784},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":32775.490284436695},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":33231.23397154508},20035.045694720895,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":2776.9068268325987},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":4478.8436599099132},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":4543.57915994617},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":4607.0680423040458},2776.9068268325987]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,{"$f":"+G83","v":0.92},0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":-1.018237567450476},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":-1.0293319405721419},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":-1.0415143079691018},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":-1.0545831711290208},-1.018237567450476,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":13127.594610943936},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":13270.567358321663},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":13427.638959967899},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":13596.137078537075},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":13127.594610943936},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,{"$f":"IF(Q84=0,0,$E84*$F$3*$G84/$Q$80)*0+$AB$81","v":0.97926186667973503},0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":-0.99712122102498557},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":-1.5971301932519721},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":-1.6097640202423538},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":-1.6247148739400354},-0.99712122102498557,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":10090.810284663341},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":16164.302936439855},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":16293.602557575301},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":16446.066551567477},10090.810284663341]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":3397.3171206683264},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":3432.3726621590554},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":3471.0637623513726},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":3512.6970712945908},3397.3171206683264,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":490.85788545268628},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":496.20382296333162},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":502.07693502488661},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":508.37729945834263},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":490.85788545268628},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,{"$f":"IF(Q85=0,0,$E85*$F$3*$G85/$Q$80)","v":0.97926186667973503},0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":3326.8631052886881},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":5325.7319598766198},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":5364.8745042166638},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":5411.7411842140009},3326.8631052886881,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":377.30855847002061},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":604.4043706668815},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":609.23905215281547},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":614.93987975426205},377.30855847002061]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":353.73795909271536},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":360.04796180248081},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":366.64215152352256},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":372.94116231293384},353.73795909271536,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":115.52600327447645},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":117.5865741843328},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":119.74019489354133},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":121.79723872569237},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":115.52600327447645},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":346.40209413661216},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":558.65697754792666},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":566.68193543849179},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":574.56165630408884},346.40209413661216,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":88.801567730945848},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":143.22710966700504},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":145.29725974748982},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":147.32754475107262},88.801567730945848]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.32403938186724796},null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.25},null,{"$f":"+SUM(M93:M102)","v":3304287.2751493924},3363147.8974433867,3424666.2394200354,3483447.3110508546,3304287.2751493924,372496.6465662921,379118.76443107123,386040.45335366041,392653.86100131599,{"$f":"+Potencia!T92*$K92*12*1000*(1-$C92)","v":372802.00544523029},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+SUM(AT93:AT102)","v":3235762.5251088887},5218321.5536798546,5293162.514787659,5366678.3367988449,3235762.5251088887,286327.62540063466,461788.13547935983,468436.01744455658,474959.28383596434,286327.62540063466,{"$f":"+Q92*AB92-AX92","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J92","v":8.1099999999999992E-3},{"$f":"+K92","v":0.25},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":3284391.5092209792},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":3342914.1942021954},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":3404077.9670793763},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":3462516.9051688481},3284391.5092209792,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":370239.30678768957},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":376823.17559432634},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":383704.71943333466},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":390279.37431070866},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":370239.30678768957},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":3216279.3602268077},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":5186926.5710760457},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":5261341.2908262052},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":5334432.4763631132},3216279.3602268077,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":284592.47222680697},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":458991.97821096814},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":465601.74998387368},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":472087.07344900188},284592.47222680697]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J93","v":8.1099999999999992E-3},0.25,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":16988.499254069269},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":17291.5413041873},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":17608.231623327596},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":17910.745779206583},16988.499254069269,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":1856.6092950211887},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":1889.7245677377582},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":1924.335236447268},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":1957.3938257759739},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":1856.6092950211887},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":16636.189491627156},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":26829.870536642076},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":27215.27444265056},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":27593.703244554705},16636.189491627156,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":1427.1229973222223},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":2301.7915929714377},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":2335.0608117843253},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":2367.6893620877427},1427.1229973222223]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":2443.6428821852114},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":2470.2679908805703},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":2499.5041498373489},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":2530.8677878132585},2443.6428821852114,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":289.94861140693558},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":293.10644426206102},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":296.57567789842147},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":300.29728851725361},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":289.94861140693558},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":2392.9662903073377},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":3832.9128225305772},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":3863.2324280791199},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":3899.112608096842},2392.9662903073377,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":222.87528802647728},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":357.02025616136712},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":359.8760912716632},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":363.24355687809901},222.87528802647728]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":463.62379215880225},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":471.89394612344063},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":480.53656749357947},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":488.79231498679849},463.62379215880225,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":110.7818721744147},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":112.75782474502059},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":114.82300598004406},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":116.79557631409341},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":110.7818721744147},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":454.00910014656614},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":732.19924463593793},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":742.71709072370652},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":753.04458308056564},454.00910014656614,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":85.154888478953609},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":137.34541925892603},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":139.33055762689364},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":141.27746799658902},85.154888478953609]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,{"$f":"+G99","v":0.92},0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.25},null,{"$f":"+SUM(M104:M113)","v":1482764.3371222182},1509174.0095254804,1536776.4362751667,1563151.3805571001,1482764.3371222182,147264.54182068826,149887.24181611108,152628.70886001305,155248.04250266263,{"$f":"+Potencia!T103*$K103*12*1000*(1-$C103)","v":147291.08380296783},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+SUM(AT104:AT113)","v":1452014.572616443},2341661.8900842825,2375240.9307711795,2408226.6508122664,1452014.572616443,113198.0836711398,182571.15295856132,185205.42058474215,187790.07774420653,113198.0836711398,{"$f":"+Q103*AB103-AX103","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J103","v":8.1099999999999992E-3},{"$f":"+K103","v":0.25},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1477576.0371717387},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1503893.160313874},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1531398.8696112097},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1557681.425851298},1477576.0371717387,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":146760.25350672763},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":149373.95880138635},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":152106.02496820805},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":154716.37930631617},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":146760.25350672763},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1446933.868322042},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":2333468.0282313419},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":2366929.3662867965},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":2399799.5138982758},1446933.868322042,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":112810.45152254289},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":181945.94516464308},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":184571.17627554474},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":187146.97093676371},112810.45152254289]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J104","v":8.1099999999999992E-3},0.25,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":5188.2999504795307},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":5280.8492116065245},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":5377.5666639570827},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":5469.9547058019398},5188.2999504795307,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":504.28831396061696},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":513.28301472472913},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":522.68389180499219},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":531.66319634644617},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":504.28831396061696},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":0.97926186667973503},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":1.5516182198370587},{"$f":"IF(O105=0,0,$E105*$F$3*$G105/$Q$80)*0+Z103","v":1.5455995255421016},{"$f":"IF(P105=0,0,$E105*$F$3*$G105/$Q$80)*0+AA103","v":1.5406227962092742},{"$f":"IF(Q105=0,0,$E105*$F$3*$G105/$Q$80)*0+AB103","v":0.97926186667973503},0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":5080.7042944009609},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":8193.8618529408504},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":8311.5644843830887},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":8427.1369139906656},5080.7042944009609,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":387.63214859690345},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":625.20779391823601},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":634.24430919742213},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":643.10680744280637},387.63214859690345]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},{"$f":"IF(Q106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,0,{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":8.1099999999999992E-3},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0.25},null,{"$f":"+SUM(M115:M124)","v":2474230.2979599112},2518356.4900153964,2564470.7915369635,2608522.7403579168,2474230.2979599112,216755.7791358649,220621.11320751259,224661.06353727635,228520.0114325117,{"$f":"+Potencia!T114*$K114*12*1000*(1-$C114)","v":216840.84844859442},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+SUM(AT115:AT124)","v":2422919.3801757791},3907527.8139527929,3963644.8386661089,4018749.5982256923,2422919.3801757791,166614.03023071625,268729.01600733399,272612.19119398366,276420.81678603025,166614.03023071625,{"$f":"+Q114*AB114-AX114","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J114","v":8.1099999999999992E-3},{"$f":"+K114","v":0.25},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":2459309.5295942076},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":2503169.5639292691},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":2549005.7206409336},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":2592791.9753838102},2459309.5295942076,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":215139.42546172679},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":218975.92956205577},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":222985.74803710834},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":226815.91530926561},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":215139.42546172679},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":2408308.040693684},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":3883963.5027342392},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":3939742.0324267303},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":3994514.4231047733},2408308.040693684,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":165371.58492660479},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":266725.08911308827},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":270579.3003038083},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":274359.51966234838},165371.58492660479,{"$f":"+Q115*AB115-AX115","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.32403938186724796,null,{"$f":"+G115","v":0.92},0.08,null,{"$f":"+J115","v":8.1099999999999992E-3},0.25,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":14920.768365703736},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":15186.926086127223},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":15465.070896029794},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":15730.764974106505},14920.768365703736,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":1616.353674138116},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":1645.183645456827},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":1675.3155001680007},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":1704.096123246087},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":1616.353674138116},null,0.97926186667973503,1.5516182198370587,1.5455995255421016,1.5406227962092742,0.97926186667973503,0.76867168614812698,1.2180566587685191,1.2134376420271471,1.2096131759019493,0.76867168614812698,null,7.9418137387726497E-3,1.2583623762878545E-2,1.2534812152146442E-2,1.2494450877257212E-2,7.9418137387726497E-3,0.19216792153703174,0.30451416469212977,0.30335941050678678,0.30240329397548732,0.19216792153703174,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":14611.339482094978},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":23564.31121855371},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":23902.806239378617},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":24235.17512091887},14611.339482094978,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":1242.4453041114659},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":2003.926894245755},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":2032.8908901753891},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":2061.2971236818989},1242.4453041114659,{"$f":"+Q116*AB116-AX116","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.32403938186724796,null,0.92,0.08,null,8.1099999999999992E-3,0.25,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.32403938186724796,null,0.92,0.08,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.32403938186724796,null,{"$f":"+G131","v":0.92},0.08,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.32403938186724796,null,0.92,0.08,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M14","v":0.44538735244301136},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":19063691.654828724},19288164.960631453,19531757.628069371,19783299.941190664,19063691.654828724,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":0.95005264521086785},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":1.5143271162086993},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":1.5168941766323243},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":1.5184109925664488},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":0.95005264521086785},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":18111510.68415438},29208591.221790701,29627609.405412406,30039180.099943087,18111510.68415438,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.44538735244301136},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":9.3600000000000003E-3},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":5113667.0722629074},5161785.6165337823,5215329.4400429744,5272757.8811002392,5113667.0722629074,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":4858252.9287310904},7816631.9271731451,7911102.8568203067,8006213.5278039807,4858252.9287310904,0,0,0,0,{"$f":"+AY137","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+J137","v":9.3600000000000003E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":3977878.2572396114},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":4015457.5747415675},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":4057243.8128759768},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":4101943.4668264794},{"$f":"+M138","v":3977878.2572396114},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,{"$f":"+$J138*AA138","v":1.4212326890421961E-2},8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":3779193.7606172902},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":6080716.2894167751},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":6154409.5129290959},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":6228436.0509154545},{"$f":"+AT138","v":3779193.7606172902},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44538735244301136,null,1,0,null,{"$f":"+J138","v":9.3600000000000003E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":1590.8349392604184},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":1618.2673965675149},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":1646.9913123146023},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":1674.2022328025967},1590.8349392604184,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":1511.376942138231},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":2450.5861998986443},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":2498.3115306140498},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":2542.1270740667555},1511.376942138231,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":1114452.9429975301},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":1124775.506605234},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":1136293.9710982414},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":1148768.2005654296},1114452.9429975301,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":1058788.9664578401},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":1703278.0492996827},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":1723637.707701341},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":1744302.2636493274},1058788.9664578401,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":17.76908856162888},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":18.065864059490544},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":18.377201441452218},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":18.669747517805522},17.76908856162888,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":16.881569590961696},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":27.357627823026693},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":27.876269849338026},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":28.348349859476077},16.881569590961696,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},0]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},{"$f":"+$J143*Y143","v":0},{"$f":"+$J143*Z143","v":0},{"$f":"+$J143*AA143","v":0},{"$f":"+$J143*AB143","v":0},{"$f":"+AC143*$K143","v":0},{"$f":"+AD143*$K143","v":0},{"$f":"+AE143*$K143","v":0},{"$f":"+AF143*$K143","v":0},0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":19727.267997943996},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":19916.201926353995},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":20126.287554999657},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":20353.341728010259},19727.267997943996,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":18741.943144230398},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":30159.644628965783},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":30529.448389406596},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":30904.737815272172},18741.943144230398,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":9.3600000000000003E-3},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":5580129.0619071973},5641554.3909613807,5708763.0576063935,5779529.1872016406,5580129.0619071973,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":5301416.375882972},8543158.7917990703,8659589.4378568809,8775700.6497056037,5301416.375882972,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+J148","v":9.3600000000000003E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":4224001.3842598461},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":4273201.6045715902},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":4326729.9086112576},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":4382662.1333487704},{"$f":"+M149","v":4224001.3842598461},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":4013023.6884904355},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":6471025.0628292821},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":6563191.4022333259},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6654682.3599814959},{"$f":"+AT149","v":4013023.6884904355},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44538735244301136,null,1,0,null,{"$f":"+J149","v":9.3600000000000003E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3772.5046319353328},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":3839.1231873873821},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":3908.7820957050694},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":3975.1603722536179},3772.5046319353328,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3584.0780046404147},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":5813.6883451262847},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":5929.208798699713},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":6035.9272064444294},3584.0780046404147,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1032943.3671561691},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1043642.8833716129},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1055447.6614621533},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1068147.3119412481},1032943.3671561691,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":981350.57831973885},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1580416.7179278664},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1601002.4114121452},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1621886.6201318947},981350.57831973885,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":296993.76536324789},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":298219.53281932377},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":299768.27541119297},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":301559.60087541904},296993.76536324789,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":282159.71239448956},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":451601.92513139208},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":454716.7513103534},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":457891.41288318724},282159.71239448956,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44538735244301136,null,{"$f":"+G152","v":1},0,null,9.3600000000000003E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":34.407920723318242},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":35.012901109737676},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":35.645648965726004},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":36.247959184386723},34.407920723318242,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":32.689336099394332},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":53.020985567609415},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":54.070677338389807},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":55.039299683672773},32.689336099394332,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":22383.632575274176},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":22616.234110356021},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":22872.784377118751},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":23148.732704764792},22383.632575274176,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":21265.629337567385},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":34248.376579836251},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":34695.593425018233},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":35149.290202897319},21265.629337567385,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":9.3600000000000003E-3},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":8369895.5206586197},8484824.9531362876,8607665.1304200012,8731012.8728887849,8369895.5206586197,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":7951841.3795403168},12848800.502818488,13056917.110735219,13257265.922433501,7951841.3795403168,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+J159","v":9.3600000000000003E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":7436167.6618084079},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":7543654.267683655},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":7658053.2988711894},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":7772219.4231138946},{"$f":"+M160","v":7436167.6618084079},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":7064750.7573325932},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":11423560.212856837},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":11616456.453397671},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":11801423.408694603},{"$f":"+AT160","v":7064750.7573325932},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44538735244301136,null,1,0,null,{"$f":"+J160","v":9.3600000000000003E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":27208.221650110641},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":27692.43957601237},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":28198.53207364125},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":28681.699785009743},27208.221650110641,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":25849.242950171221},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":41935.412163926463},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":42774.189092086235},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":43550.608239049543},25849.242950171221,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":905054.74503053259},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":911997.77331314469},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":919915.7124327221},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":928596.0092988594},905054.74503053259,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*AI163*1000)","v":859849.65457690496},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*AJ163*1000)","v":1381062.9580500491},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*AK163*1000)","v":1395414.7871817721},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*AL163*1000)","v":1409990.3881727243},859849.65457690496,{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":131.58985406252287},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":133.92892205123857},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":136.3738240125225},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":138.70730210042859},131.58985406252287,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":125.01728893501193},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":202.8121983067918},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":206.86465948967682},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":210.61469225852605},125.01728893501193,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":1333.3023155060439},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":1346.5436414240769},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":1361.2132184351985},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":1377.0333889196063},1333.3023155060439,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0.95005264521086785,1.5143271162086993,1.5168941766323243,1.5184109925664488,0.95005264521086785,0,0,0,0,0,null,8.892492759173724E-3,1.4174101807713425E-2,1.4198129493278555E-2,1.4212326890421961E-2,8.892492759173724E-3,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":1266.7073917122921},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":2039.1075493668836},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":2064.8164041992954},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":2090.9026348665602},1266.7073917122921,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,9.3600000000000003E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*AI168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*AJ168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*AK168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*AL168*1000)","v":0},0,{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44538735244301136,null,{"$f":"+G168","v":1},0,null,9.3600000000000003E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(M169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(N169=0,0,$E169*$G$3*$G169/$N$136)","v":0},{"$f":"IF(O169=0,0,$E169*$H$3*$G169/$O$136)","v":0},{"$f":"IF(P169=0,0,$E169*$I$3*$G169/$P$136)","v":0},{"$f":"IF(Q169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*$H169/$R$136)","v":0},{"$f":"IF(S169=0,0,$E169*$G$3*$H169/$S$136)","v":0},{"$f":"IF(T169=0,0,$E169*$H$3*$H169/$T$136)","v":0},{"$f":"IF(U169=0,0,$E169*$I$3*$H169/$U$136)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44538735244301136,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.44538735244301136,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.44538735244301136,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.21977544135025046},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+X20","v":0.49107895438178001},{"$f":"+Y20","v":0.77808892683951247},{"$f":"+Z20","v":0.775057314087511},{"$f":"+AA20","v":0.77255214274219908},{"$f":"+X194","v":0.49107895438178001},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.32403938186724796},null,{"$f":"+G80","v":0.92},{"$f":"+H80","v":0.08},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+X80","v":0.97926186667973503},{"$f":"+Y80","v":1.5516182198370587},{"$f":"+Z80","v":1.5455995255421016},{"$f":"+AA80","v":1.5406227962092742},{"$f":"+X195","v":0.97926186667973503},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M15","v":2.7506608054742222E-4},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":11662.207923161663},{"$f":"+SUM(N197,N201,N205)","v":11843.387076471496},12034.933141611553,12223.03289974068,{"$f":"+SUM(Q197,Q201,Q205)","v":11662.207923161663},{"$f":"+SUM(R197,R201,R205)","v":0},0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/M196)","v":0.95912023843690875},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/N196)","v":1.5231190363163714},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/O196)","v":1.5203797879077148},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/P196)","v":1.517777997736941},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":0.95912023843690875},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":11185.459643963619},11185.459643963621,11185.459643963619,11185.459643963623,{"$f":"+SUM(AX197,AX201,AX205)","v":11185.459643963619},{"$f":"+SUM(AY197,AY201,AY205)","v":0},{"$f":"+SUM(AZ197,AZ201,AZ205)","v":0},{"$f":"+SUM(BA197,BA201,BA205)","v":0},{"$f":"+SUM(BB197,BB201,BB205)","v":0},{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":2.7506608054742222E-4},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":11662.207923161663},11843.387076471496,12034.933141611553,12223.03289974068,11662.207923161663,0,0,0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":0.95912023843690875},{"$f":"IF(N197=0,0,$E197*$F$3*$G197/$N$196)","v":0.94444769657027106},{"$f":"IF(O197=0,0,$E197*$F$3*$G197/$O$196)","v":0.92941601854763756},{"$f":"IF(P197=0,0,$E197*$F$3*$G197/$P$196)","v":0.91511327308960511},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":0.95912023843690875},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":11185.459643963619},{"$f":"+SUM(AU198:AU200)","v":11185.459643963621},11185.459643963619,11185.459643963623,11185.459643963619,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":9.2599999999999991E-3},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":2065.1422182124602},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":2096.1428223670273},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":2128.9976917334816},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":2161.2533479432132},{"$f":"+M198","v":2065.1422182124602},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(M198=0,0,$E198*$F$3*$G198/$M$196)","v":0.95912023843690875},{"$f":"IF(N198=0,0,$E198*$F$3*$G198/$N$196)","v":0.94444769657027106},{"$f":"IF(O198=0,0,$E198*$F$3*$G198/$O$196)","v":0.92941601854763756},{"$f":"IF(P198=0,0,$E198*$F$3*$G198/$P$196)","v":0.91511327308960511},{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":0.95912023843690875},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,8.881453407925774E-3,8.7455856702407086E-3,8.6063923317511223E-3,8.473948908809743E-3,8.881453407925774E-3,0,0,0,0,0,null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":1980.7196967380617},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":1979.6972602668457},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":1978.7245581480429},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":1977.7916252121813},{"$f":"+AT198","v":1980.7196967380617},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":9.2599999999999991E-3},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":3539.804998002895},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":3595.6820706198459},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":3654.680452389337},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":3712.5096241339484},3539.804998002895,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},null,0.95912023843690875,0.94444769657027106,0.92941601854763756,0.91511327308960511,0.95912023843690875,0,0,0,0,0,null,{"$f":"+$J199*X199","v":8.881453407925774E-3},{"$f":"+$J199*Y199","v":8.7455856702407086E-3},{"$f":"+$J199*Z199","v":8.6063923317511223E-3},{"$f":"+$J199*AA199","v":8.473948908809743E-3},{"$f":"+$J199*AB199","v":8.881453407925774E-3},{"$f":"+AC199*$K199","v":0},{"$f":"+AD199*$K199","v":0},{"$f":"+AE199*$K199","v":0},{"$f":"+AF199*$K199","v":0},{"$f":"+AC199*$K199","v":0},null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":3395.0986137046975},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":3395.9336491959361},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":3396.7185551235762},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":3397.3668335178772},3395.0986137046975,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":9.2599999999999991E-3},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":6057.2607069463083},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":6151.5621834846233},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":6251.2549974887334},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":6349.2699276635185},6057.2607069463083,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},null,0.95912023843690875,0.94444769657027106,0.92941601854763756,0.91511327308960511,0.95912023843690875,0,0,0,0,0,null,8.881453407925774E-3,8.7455856702407086E-3,8.6063923317511223E-3,8.473948908809743E-3,8.881453407925774E-3,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":5809.6413335208608},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":5809.8287345008393},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":5810.0165306919998},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":5810.301185233563},5809.6413335208608,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+M202","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},{"$f":"+AY202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+M206","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},{"$f":"+AY206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.7506608054742222E-4,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M16","v":2.4844299094060338E-3},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":105334.47259511062},106122.30311671743,107023.03660737423,108007.2040547918,105334.47259511062,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":0.95912016066995076},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":1.535298454399489},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":1.5442165758769291},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":1.5514015448187195},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":0.95912016066995076},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":101028.41627950702},162929.40795241034,165266.74712979069,167562.54322215464,101028.41627950702,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.4844299094060338E-3},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":1.1270000000000001E-2},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":105334.47259511062},106122.30311671743,107023.03660737423,108007.2040547918,105334.47259511062,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,0.95912016066995076,1.535298454399489,1.5442165758769291,1.5514015448187195,0.95912016066995076,0,0,0,0,0,null,1.0809284210750345E-2,1.7302813581082242E-2,1.7403320810132992E-2,1.748429541010697E-2,1.0809284210750345E-2,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":101028.41627950702},162929.40795241034,165266.74712979069,167562.54322215464,101028.41627950702,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.4844299094060338E-3},null,1,0,null,{"$f":"+J210","v":1.1270000000000001E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":84597.043441216068},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":85236.336856884271},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":85966.135644500901},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":86761.911746782149},{"$f":"+M211","v":84597.043441216068},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.95912016066995076,1.535298454399489,1.5442165758769291,1.5514015448187195,0.95912016066995076,0,0,0,0,0,null,1.0809284210750345E-2,1.7302813581082242E-2,1.7403320810132992E-2,1.748429541010697E-2,1.0809284210750345E-2,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":81138.729897541954},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":130863.21623504862},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":132750.33162632279},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":134602.56391538322},81138.729897541954,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J211","v":1.1270000000000001E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R212=0,0,$E212*$F$3*$H212/R212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":20445.318657936605},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":20591.763448219208},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":20760.290339736042},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":20946.027976505047},20445.318657936605,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.95912016066995076,1.535298454399489,1.5442165758769291,1.5514015448187195,0.95912016066995076,0,0,0,0,0,null,1.0809284210750345E-2,1.7302813581082242E-2,1.7403320810132992E-2,1.748429541010697E-2,1.0809284210750345E-2,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":19609.517316148493},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":31614.502595410839},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":32058.384462638074},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":32495.700160566044},19609.517316148493,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":292.11049595794941},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":294.20281161394939},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":296.61062313730383},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":299.26433150460252},292.11049595794941,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.95912016066995076,1.535298454399489,1.5442165758769291,1.5514015448187195,0.95912016066995076,0,0,0,0,0,null,1.0809284210750345E-2,1.7302813581082242E-2,1.7403320810132992E-2,1.748429541010697E-2,1.0809284210750345E-2,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":280.16906581656741},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":451.68912195088058},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":458.03104082980957},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":464.27914620538178},280.16906581656741,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4844299094060338E-3,null,1,0,null,1.1270000000000001E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4844299094060338E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4844299094060338E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.4844299094060338E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.4844299094060338E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},{"$f":"+SUM(AU266:AU267)","v":0},{"$f":"+SUM(AV266:AV267)","v":0},{"$f":"+SUM(AW266:AW267)","v":0},{"$f":"+SUM(AX266:AX267)","v":0},0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!M19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,57,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,58,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,59,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,60,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

{"sheet":"CPERDP","index":15,"n_rows":379,"n_cols":55,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,34,5,54],[7,38,8,38],[7,43,8,43],[7,49,8,49],[7,54,8,54],[7,39,7,42],[7,50,7,53],[7,45,7,48],[7,34,7,37],[7,21,8,21],[7,17,7,20],[7,32,8,32],[7,28,7,31],[5,1,5,2],[5,6,5,10],[5,12,5,28],[7,9,7,10],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,23,7,26],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7]]}
[{"$f":"+\"Cargo por Pérdida de Potencia en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdida de Potencia en Distribución - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"}]
[{"$f":"BC7","v":"OK"},null,null,null,"Costo Pérdida Potencia",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":0}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2026/2027"},{"$f":"+G2","v":"2027/2028"},{"$f":"+H2","v":"2028/2029"},{"$f":"+I2","v":"2029/2030"},null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+S9","v":"2027/2028"},{"$f":"+T9","v":"2028/2029"},{"$f":"+U9","v":"2029/2030"},null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,null,{"$f":"+X9","v":"2026/2027"},{"$f":"+Y9","v":"2027/2028"},{"$f":"+Z9","v":"2028/2029"},{"$f":"+AA9","v":"2029/2030"},null,{"$f":"+AC9","v":"2026/2027"},{"$f":"+AD9","v":"2027/2028"},{"$f":"+AE9","v":"2028/2029"},{"$f":"+AF9","v":"2029/2030"},null,null,{"$f":"+M9","v":"2026/2027"},{"$f":"+N9","v":"2027/2028"},{"$f":"+O9","v":"2028/2029"},{"$f":"+P9","v":"2029/2030"},null,{"$f":"+AT9","v":"2026/2027"},{"$f":"+AU9","v":"2027/2028"},{"$f":"+AV9","v":"2028/2029"},{"$f":"+AW9","v":"2029/2030"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,{"$f":"+[1]Asignación!L8","v":0},null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY11","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":0},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A12,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+M12","v":0},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":0},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":0},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},null,{"$f":"+$J12*X12","v":0},{"$f":"+$J12*Y12","v":0},{"$f":"+$J12*Z12","v":0},{"$f":"+$J12*AA12","v":0},{"$f":"+$J12*AB12","v":0},{"$f":"+AC12*$K12","v":0},{"$f":"+AD12*$K12","v":0},{"$f":"+AE12*$K12","v":0},{"$f":"+AF12*$K12","v":0},{"$f":"+AC12*$K12","v":0},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+AT12","v":0},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":0},0]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A13,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+M13","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/$M$11)","v":0},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/$N$11)","v":0},{"$f":"IF(O13=0,0,$E13*$F$3*$G13/$O$11)","v":0},{"$f":"IF(P13=0,0,$E13*$F$3*$G13/$P$11)","v":0},{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},null,{"$f":"+$J13*X13","v":0},{"$f":"+$J13*Y13","v":0},{"$f":"+$J13*Z13","v":0},{"$f":"+$J13*AA13","v":0},{"$f":"+$J13*AB13","v":0},{"$f":"+AC13*$K13","v":0},{"$f":"+AD13*$K13","v":0},{"$f":"+AE13*$K13","v":0},{"$f":"+AF13*$K13","v":0},{"$f":"+AC13*$K13","v":0},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+AT13","v":0},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":0},{"$f":"+AY13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A14,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+M14","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/$M$11)","v":0},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/$N$11)","v":0},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/$O$11)","v":0},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/$P$11)","v":0},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC14*$K14","v":0},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+AT14","v":0},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":0},0]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L9","v":0},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A15,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":0},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":0},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":0},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":0},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":0},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":0},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":0},0]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L10","v":0},null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":0},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A17,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":0},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":0},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":0},0]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A18,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+M18","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/$M$16)","v":0},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/$N$16)","v":0},{"$f":"IF(O18=0,0,$E18*$F$3*$G18/$O$16)","v":0},{"$f":"IF(P18=0,0,$E18*$F$3*$G18/$P$16)","v":0},{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},null,{"$f":"+$J18*X18","v":0},{"$f":"+$J18*Y18","v":0},{"$f":"+$J18*Z18","v":0},{"$f":"+$J18*AA18","v":0},{"$f":"+$J18*AB18","v":0},{"$f":"+AC18*$K18","v":0},{"$f":"+AD18*$K18","v":0},{"$f":"+AE18*$K18","v":0},{"$f":"+AF18*$K18","v":0},{"$f":"+AC18*$K18","v":0},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+AT18","v":0},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":0},{"$f":"+AY18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A19,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/$M$16)","v":0},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/$N$16)","v":0},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/$O$16)","v":0},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/$P$16)","v":0},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":0},0]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L11","v":0},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A20,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":0},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":0},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":0},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A21,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT22:AT31)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":0},0]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":0},0]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":0},0]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A32,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J33","v":0},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G38","v":0},1,null,0,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A43,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J44","v":0},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A54,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J55","v":0},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A65,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*AJ55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*AJ44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*AJ33+Clientes!U66*Límites!$B$6*12*AJ22)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*AK55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*AK44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*AK33+Clientes!V66*Límites!$B$6*12*AK22)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*AL55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*AL44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*AL33+Clientes!W66*Límites!$B$6*12*AL22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L12","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A76,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":0},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A77,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":0},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":0},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":0},{"$f":"+AY77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A78,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+M78","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":0},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":0},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},null,{"$f":"+$J78*X78","v":0},{"$f":"+$J78*Y78","v":0},{"$f":"+$J78*Z78","v":0},{"$f":"+$J78*AA78","v":0},{"$f":"+$J78*AB78","v":0},{"$f":"+AC78*$K78","v":0},{"$f":"+AD78*$K78","v":0},{"$f":"+AE78*$K78","v":0},{"$f":"+AF78*$K78","v":0},{"$f":"+AC78*$K78","v":0},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+AT78","v":0},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":0},{"$f":"+AY78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A79,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":0},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":0},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},null,{"$f":"+$J79*X79","v":0},{"$f":"+$J79*Y79","v":0},{"$f":"+$J79*Z79","v":0},{"$f":"+$J79*AA79","v":0},{"$f":"+$J79*AB79","v":0},{"$f":"+AC79*$K79","v":0},{"$f":"+AD79*$K79","v":0},{"$f":"+AE79*$K79","v":0},{"$f":"+AF79*$K79","v":0},0,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":0},0]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L13","v":0},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,{"$f":"+VLOOKUP($A80,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":0},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":0},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":0},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":0},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":0},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},1,null,{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A81,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT82:AT91)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+M82","v":0},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+AT82","v":0},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":0},0]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J82","v":0},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":0},0]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G83","v":0},1,null,0,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":0},0]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0},null,0,1,null,0,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A92,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT93:AT102)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":0},0]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J93","v":0},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":0},0]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":0},0]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G99","v":0},1,null,0,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A103,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT104:AT113)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":0},0]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J104","v":0},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":0},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":0},0]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,{"$f":"IF(Q112=0,0,$E112*$F$3*$G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A114,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT115:AT124)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":0},0]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":0},0]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A125,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G131","v":0},1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L14","v":0},null,{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A136,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":0},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":0},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":0},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0},null,{"$f":"+G136","v":1},0,null,{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A137,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M138:M147)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J137","v":0},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+M138","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,0,0,0,{"$f":"+$J138*AA138","v":0},0,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+AT138","v":0},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J138","v":0},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},0,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":0},0,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},0,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":0},0,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},0,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":0},0,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},{"$f":"+AY142","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},0,0,0,0,{"$f":"+AC143*$K143","v":0},0,0,0,0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":0},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":0},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":0},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":0},0,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":0},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":0},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":0},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":0},0,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A148,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M149:M158)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J148","v":0},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+M149","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+AT149","v":0},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J149","v":0},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":0},0,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":0},0,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":0},0,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":0},0,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},0,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":0},0,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G152","v":1},0,null,0,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":0},0,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":0},0,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A159,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M160:M169)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J159","v":0},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+M160","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+AT160","v":0},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J160","v":0},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":0},0,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":0},0,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},0,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI163*(Energía!Z163-Clientes!T163*Límites!$C$8*12)+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T163*12+AI141*Clientes!T163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AJ163*(Energía!AA163-Clientes!U163*Límites!$C$8*12)+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U163*12+AJ141*Clientes!U163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AK163*(Energía!AB163-Clientes!V163*Límites!$C$8*12)+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V163*12+AK141*Clientes!V163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AL163*(Energía!AC163-Clientes!W163*Límites!$C$8*12)+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W163*12+AL141*Clientes!W163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+AT163","v":0},{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},0,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI168*(Energía!Z168-Clientes!T168*Límites!$C$8*12)+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T168*12+AI146*Clientes!T168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AJ168*(Energía!AA168-Clientes!U168*Límites!$C$8*12)+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U168*12+AJ146*Clientes!U168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AK168*(Energía!AB168-Clientes!V168*Límites!$C$8*12)+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V168*12+AK146*Clientes!V168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AL168*(Energía!AC168-Clientes!W168*Límites!$C$8*12)+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W168*12+AL146*Clientes!W168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+AT168","v":0},{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G168","v":1},0,null,0,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A170,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A181,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},null,{"$f":"+$J192*X192","v":0},{"$f":"+$J192*Y192","v":0},{"$f":"+$J192*Z192","v":0},{"$f":"+$J192*AA192","v":0},{"$f":"+$J192*AB192","v":0},{"$f":"+AC192*$K192","v":0},{"$f":"+AD192*$K192","v":0},{"$f":"+AE192*$K192","v":0},{"$f":"+AF192*$K192","v":0},{"$f":"+AC192*$K192","v":0},null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A194,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(M194=0,0,$E194*$F$3*$G194/M194)","v":0},{"$f":"IF(N194=0,0,$E194*$G$3*$G194/N194)","v":0},{"$f":"IF(O194=0,0,$E194*$H$3*$G194/O194)","v":0},{"$f":"IF(P194=0,0,$E194*$I$3*$G194/P194)","v":0},{"$f":"+X194","v":0},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A195,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(M195=0,0,$E195*$F$3*$G195/M195)","v":0},{"$f":"IF(N195=0,0,$E195*$G$3*$G195/N195)","v":0},{"$f":"IF(O195=0,0,$E195*$H$3*$G195/O195)","v":0},{"$f":"IF(P195=0,0,$E195*$I$3*$G195/P195)","v":0},{"$f":"+X195","v":0},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L15","v":0},null,{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A196,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,0,0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/$M$196)","v":0},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/$N$196)","v":0},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/$O$196)","v":0},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/$P$196)","v":0},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":0},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":0},0,0,0,{"$f":"+SUM(AX197,AX201,AX205)","v":0},{"$f":"+SUM(AY197,AY201,AY205)","v":0},0,0,0,{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":0},null,{"$f":"+G196","v":1},0,null,{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A197,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M198:M200)","v":0},0,0,0,0,0,{"$f":"+SUM(S198:S200)","v":0},0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":0},{"$f":"IF(N197=0,0,$E197*$G$3*$G197/$N$196)","v":0},{"$f":"IF(O197=0,0,$E197*$H$3*$G197/$O$196)","v":0},{"$f":"IF(P197=0,0,$E197*$I$3*$G197/$P$196)","v":0},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":0},{"$f":"+SUM(AU198:AU200)","v":0},0,0,0,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":0},null,{"$f":"+G197","v":1},0,null,{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A198,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+M198","v":0},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,0,0,0,0,{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,{"$f":"+$J198*X198","v":0},{"$f":"+$J198*Y198","v":0},{"$f":"+$J198*Z198","v":0},{"$f":"+$J198*AA198","v":0},{"$f":"+$J198*AB198","v":0},{"$f":"+AC198*$K198","v":0},{"$f":"+AD198*$K198","v":0},{"$f":"+AE198*$K198","v":0},{"$f":"+AF198*$K198","v":0},{"$f":"+AC198*$K198","v":0},null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+AT198","v":0},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G198","v":1},0,null,{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A199,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},0,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":0},0,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G199","v":1},0,null,{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A200,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},0,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":0},0,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G200","v":1},0,null,{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A201,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G201","v":1},0,null,{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A202,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},0]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G202","v":1},0,null,{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A203,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G203","v":1},0,null,{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A204,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G204","v":1},0,null,{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A205,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G205","v":1},0,null,{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A206,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+AT206","v":0},{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},0]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G206","v":1},0,null,{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A207,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G207","v":1},0,null,{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A208,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L16","v":0},null,{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A209,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":0},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":0},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":0},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":0},null,{"$f":"+G209","v":1},0,null,{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A210,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M211:M220)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":0},null,1,0,null,{"$f":"+J210","v":0},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+M211","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":0},0,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J211","v":0},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":0},0,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":0},0,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0},0,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R218=0,0,$E218*$F$3*$H218/R218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":0},0,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A221,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A232,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A243,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A254,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L17","v":0},null,{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A265,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A266,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A267,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L18","v":0},null,{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":0},{"$f":"+VLOOKUP($A268,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":1},null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A269,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A280,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R284=0,0,$E284*$F$3*$H284/R284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A291,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A302,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A313,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+[1]Asignación!L19","v":0},null,{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,52,FALSE)","v":1},{"$f":"+VLOOKUP($A324,[1]Diseño!$A$7:$BH$76,53,FALSE)","v":0},null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A325,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A336,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A347,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A358,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,54,FALSE)","v":0},{"$f":"+VLOOKUP($A369,[1]Diseño!$A$7:$BH$76,55,FALSE)","v":0},null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

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

{"sheet":"Costos","index":17,"n_rows":93,"n_cols":17,"rows_kept":93,"cut":false,"hidden":false,"merged":[[72,0,72,7]]}
[{"$f":"+\"Costos\"&\" - \"&PremisaCosto!A2","v":"Costos - EDEMET"}]
[]
[]
["Costos para Asignacion siguiendo Regimen Tarifario","u.m.","Abv.",null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["COMPONENTE DE COSTO DE DISTRIBUCION"]
["Cobros Conexión","$/año","CXC",null,{"$f":"+E39","v":339774.25798368099},{"$f":"+F39","v":350308.70478605293},{"$f":"+G39","v":361154.65972059907},{"$f":"+H39","v":372356.87476605113}]
["AT","$/año","CUSP, CUSOFP",null,{"$f":"+E36","v":31658762.940971963},37577863.545295082,38109676.829071686,38421180.033827417]
["MT","$/año","CUSP, CUSOFP",null,133734611.12596446,158738387.14243537,160984900.78006846,162300768.99735075]
["BT","$/año","CUSP, CUSOFP",null,21777020.433205135,25848574.809694111,26214391.653802849,26428664.449856903]
["COMPONENTE DE COSTO POR PERDIDAS EN REDES DISTRIBUCION",null,null,null,null,null,null,null,null,{"$f":"8%*0","v":0}]
["Costo Total Perdida Energia en Distribucion p","$/año","CPEP",null,{"$f":"+E60+E53+(J13-E13)*(1-J14)","v":14217204.108416358},{"$f":"+F60+F53+(K13-F13)*(1-K14)","v":22942877.291035831},{"$f":"+G60+G53+(L13-G13)*(1-L14)","v":23283392.92321888},{"$f":"+H60+H53+(M13-H13)*(1-M14)","v":23616751.774736773},null,{"$f":"+E60+E53","v":7320274.9617987256},{"$f":"+F60+F53","v":11844977.280361084},12028445.988524258,12208645.382226039]
["Costo Total Perdida Energia en Distribucion fp","$/año","CPEFP",null,{"$f":"+E65+E54+(J13-E13)*J14","v":26447423.175699882},{"$f":"+F65+F54+(K13-F13)*K14","v":42637321.745999098},{"$f":"+G65+G54+(L13-G13)*L14","v":43237601.089971811},{"$f":"+H65+H54+(M13-H13)*M14","v":43828315.839271605},null,{"$f":"+E65+E54","v":13617474.167270456},{"$f":"+F65+F54","v":22012849.607757427},22337000.071215708,22656983.94451756]
["Costos Perdida Potencia","$/año","CPP",null,{"$f":"+(E68+E47)*0+$J$10*SUM(J11:J13)","v":0},{"$f":"+(F68+F47)*0+$J$10*SUM(K11:K13)","v":0},{"$f":"+(G68+G47)*0+$J$10*SUM(L11:L13)","v":0},{"$f":"+(H68+H47)*0+$J$10*SUM(M11:M13)","v":0},null,{"$f":"+E68+E47","v":19726878.155047059},{"$f":"+F68+F47","v":31722372.148916412},32155547.953450724,32579438.287264775]
["COMPONENTE DE COSTO DE COMERCIALIZACION",null,null,null,null,null,null,null,null,{"$f":"+J12/SUM(J11:J12)","v":0.65037908723266102},{"$f":"+K12/SUM(K11:K12)","v":0.65015541843538227},{"$f":"+L12/SUM(L11:L12)","v":0.64998429039406824},{"$f":"+M12/SUM(M11:M12)","v":0.64983722887051321}]
["Cobros fijos - Comercializacion Fijo","$/año","CCOF",null,{"$f":"+E41","v":22902651.138215207},{"$f":"+F41","v":23610748.20336663},24340930.219582275,25093871.304365888]
["IMP neto - Comercializacion Variable","$/año","CCOV",null,30890100.399379529,36996110.053191163,37739936.571965724,38465549.469056748]
["COMPONENTE DE COSTO DE TRANSMISION"]
["Sistema Transmision","$/año","CUCOST",null,{"$f":"+E46","v":50743922.459875651},{"$f":"+F46","v":49001866.030162364},{"$f":"+G46","v":49002572.308820605},{"$f":"+H46","v":49003362.452416398}]
["COMPONENTE DE COSTO POR PERDIDAS EN TRANSMISION"]
["Costos Perdida Transmision","$/año","CPST",null,{"$f":"+E49","v":10950956.857025106},{"$f":"+F49","v":10581012.462589938},{"$f":"+G49","v":10581283.493058074},{"$f":"+H49","v":10581546.838233698}]
["COMPONENTE DE COSTO DE GENERACION"]
["Costos Generacion Energia P","$/año","CEGP",null,{"$f":"+E57+E30-E29","v":186317677.79440525},{"$f":"+F57+F30-F29","v":189227982.23613575},192303413.35972154,195324274.33944407]
["Costos Generacion Energia FP","$/año","CEGFP",null,{"$f":"+E63","v":205137504.91471756},{"$f":"+F63","v":208277831.57644665},{"$f":"+G63","v":211602440.51811451},{"$f":"+H63","v":214882731.99844849}]
["Costo Generacion Potencia","$/año","CPG",null,{"$f":"+E67*0+E29","v":185954969.90562353},{"$f":"+F67*0+F29","v":188883553.41790786},191976015.83168095,195008112.77276608]
["COMPONENTE DE COSTO DE ALUMBRADO PUBLICO"]
["Servicio de AP","$/año","CSAP",null,{"$f":"+E43","v":5937017.3926588455},{"$f":"+F43","v":6646230.5675014406},{"$f":"+G43","v":6781716.4002296552},{"$f":"+H43","v":6909261.0955454838}]
["Costos Consumo Energía AP","$/año","CCAP",null,{"$f":"+E59+E64","v":7538911.8730692938},{"$f":"+F59+F64","v":7572134.3346034326},{"$f":"+G59+G64","v":7605503.2008135989},{"$f":"+H59+H64","v":7639019.1168756234}]
["Check: Costos Económicos = Costos Asignados Régimen Tarifario",null,null,null,{"$f":"+SUM(E6:E27)-E32","v":0},{"$f":"+SUM(F6:F27)-F32","v":0},{"$f":"+SUM(G6:G27)-G32","v":0},{"$f":"+SUM(H6:H27)-H32","v":0}]
["Costo Generacion Potencia Permitido ASEP",null,null,null,{"$f":"(Balance!F74)*$K$30*12*1000","v":185954969.90562353},{"$f":"(Balance!G74)*$K$30*12*1000","v":188883553.41790786},{"$f":"(Balance!H74)*$K$30*12*1000","v":191976015.83168095},{"$f":"(Balance!I74)*$K$30*12*1000","v":195008112.77276608},null,null,"Precio CPG","CPOTGEN","Verificación"]
["Costo Generacion Potencia Real",null,null,null,{"$f":"+E67","v":260236994.05123666},{"$f":"+F67","v":264335436.64974147},268663221.61394644,272906527.36705655,null,null,16,{"$f":"+CPOTGEN!F3","v":185954969.90562353},{"$f":"+L30-SUM(L35:Q35)*2","v":46172987.795115113}]
["Resumen de Costos Económicos","u.m.",null,null,{"$f":"+E4","v":"2026/2027"},{"$f":"+F4","v":"2027/2028"},{"$f":"+G4","v":"2028/2029"},{"$f":"+H4","v":"2029/2030"}]
["COSTO TOTAL","$/año",null,null,{"$f":"+E33+E44+E55","v":934548508.77721155},{"$f":"+F33+F44+F55","v":1008892802.1211507},{"$f":"+G33+G44+G55","v":1024124929.8398412},{"$f":"+H33+H44+H55","v":1037875767.356962},null,null,null,"DMG mensual"]
["COSTOS DE DISTRIBUCION","$/año",null,null,{"$f":"+E34+E40+E43","v":247239937.68837884},{"$f":"+F34+F40+F43","v":289768223.02626985},{"$f":"+G34+G40+G43","v":294532707.11444122},{"$f":"+H34+H40+H43","v":297991652.22476923},null,null,null,{"$f":"+[1]PremisaCosto!C81","v":1002.5827683788149},{"$f":"+[1]PremisaCosto!D81","v":1008.1696531895454},{"$f":"+[1]PremisaCosto!E81","v":984.69997773718933},{"$f":"+[1]PremisaCosto!F81","v":926.13540920885157},{"$f":"+[1]PremisaCosto!G81","v":918.13054968276037},{"$f":"+[1]PremisaCosto!H81","v":984.53089640735629}]
["Costos de Sistema Distribución","$/año",null,null,{"$f":"+E35+E39","v":187510168.75812525},{"$f":"+F35+F39","v":222515134.20221063},{"$f":"+G35+G39","v":225670123.9226636},{"$f":"+H35+H39","v":227522970.35580114},null,null,null,"CPOTGEN"]
["Costos por Uso Red","$/año",null,null,{"$f":"+E36+E37+E38","v":187170394.50014156},{"$f":"+F36+F37+F38","v":222164825.49742457},{"$f":"+G36+G37+G38","v":225308969.262943},{"$f":"+H36+H37+H38","v":227150613.48103508},null,null,12,{"$f":"+L33*$K$35*1000","v":12030993.220545778},{"$f":"+M33*$K$35*1000","v":12098035.838274546},11816399.732846271,{"$f":"+O33*$K$35*1000","v":11113624.910506221},11017566.596193124,11814370.756888274]
["Costos Uso AT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E91","v":31658762.940971963},{"$f":"+(PremisaCosto!G$15-F$39)*$E91","v":37577863.545295082},{"$f":"+(PremisaCosto!H$15-G$39)*$E91","v":38109676.829071686},{"$f":"+(PremisaCosto!I$15-H$39)*$E91","v":38421180.033827417}]
["Costos Uso MT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E92","v":133734611.12596446},{"$f":"+(PremisaCosto!G$15-F$39)*$E92","v":158738387.14243537},{"$f":"+(PremisaCosto!H$15-G$39)*$E92","v":160984900.78006846},{"$f":"+(PremisaCosto!I$15-H$39)*$E92","v":162300768.99735075}]
["Costos Uso BT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E93","v":21777020.433205135},{"$f":"+(PremisaCosto!G$15-F$39)*$E93","v":25848574.809694111},{"$f":"+(PremisaCosto!H$15-G$39)*$E93","v":26214391.653802849},{"$f":"+(PremisaCosto!I$15-H$39)*$E93","v":26428664.449856903}]
["Costos de Conexión","$/año",null,null,{"$f":"+E89","v":339774.25798368099},{"$f":"+F89","v":350308.70478605293},{"$f":"+G89","v":361154.65972059907},{"$f":"+H89","v":372356.87476605113}]
["Costos de Comercialización","$/año",null,null,{"$f":"+E41+E42","v":53792751.537594736},{"$f":"+F41+F42","v":60606858.256557792},{"$f":"+G41+G42","v":62080866.791547999},{"$f":"+H41+H42","v":63559420.773422636}]
["Costos Comercialización Fijos","$/año",null,null,{"$f":"+E75","v":22902651.138215207},{"$f":"+F75","v":23610748.20336663},{"$f":"+G75","v":24340930.219582275},{"$f":"+H75","v":25093871.304365888}]
["Costos Comercialización Variables","$/año",null,null,{"$f":"+PremisaCosto!F22-E41","v":30890100.399379529},{"$f":"+PremisaCosto!G22-F41","v":36996110.053191163},{"$f":"+PremisaCosto!H22-G41","v":37739936.571965724},{"$f":"+PremisaCosto!I22-H41","v":38465549.469056748}]
["Costos de Alumbrado Publico","$/año",null,null,{"$f":"+PremisaCosto!F29","v":5937017.3926588455},{"$f":"+PremisaCosto!G29","v":6646230.5675014406},{"$f":"+PremisaCosto!H29","v":6781716.4002296552},{"$f":"+PremisaCosto!I29","v":6909261.0955454838}]
["COSTOS DE TRANSMISION","$/año",null,null,{"$f":"+E45+E48","v":65596878.993145525},{"$f":"+F45+F48","v":65596878.993145525},{"$f":"+G45+G48","v":65596878.993145533},{"$f":"+H45+H48","v":65596878.993145533}]
["Costos del Sistema de Transmisión","$/año",null,null,{"$f":"+E46+E47","v":53962831.152748302},{"$f":"+F46+F47","v":53962831.152748302},{"$f":"+G46+G47","v":53962831.152748302},{"$f":"+H46+H47","v":53962831.152748302}]
["Costos del Sistema de Transmisión asociado a Dem. Coinc. sin Pérdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42-E47","v":50743922.459875651},{"$f":"+PremisaCosto!G42-F47","v":49001866.030162364},{"$f":"+PremisaCosto!H42-G47","v":49002572.308820605},{"$f":"+PremisaCosto!I42-H47","v":49003362.452416398}]
["Costos Capacidad Transmisión por Perdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42*((Balance!F70-Balance!F$74)/Balance!F70)","v":3218908.6928726486},{"$f":"+PremisaCosto!G42*((Balance!G70-Balance!G$74)/Balance!G70)","v":4960965.1225859364},{"$f":"+PremisaCosto!H42*((Balance!H70-Balance!H$74)/Balance!H70)","v":4960258.8439276945},{"$f":"+PremisaCosto!I42*((Balance!I70-Balance!I$74)/Balance!I70)","v":4959468.7003319049}]
["Costos de Perdidas de Transmisión","$/año",null,null,{"$f":"+E49+E52","v":11634047.840397228},{"$f":"+F49+F52","v":11634047.840397226},{"$f":"+G49+G52","v":11634047.840397231},{"$f":"+H49+H52","v":11634047.840397231}]
["Costos Perdida de Energía en Transmisión","$/año",null,null,{"$f":"+E50+E51","v":10950956.857025106},{"$f":"+F50+F51","v":10581012.462589938},{"$f":"+G50+G51","v":10581283.493058074},{"$f":"+H50+H51","v":10581546.838233698}]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"Balance!F58*PremisaCosto!F$46*Balance!F34*Balance!F25","v":3778417.0077415127},{"$f":"Balance!G58*PremisaCosto!G$46*Balance!G34*Balance!G25","v":3652218.2243644469},{"$f":"Balance!H58*PremisaCosto!H$46*Balance!H34*Balance!H25","v":3653762.3227973012},{"$f":"Balance!I58*PremisaCosto!I$46*Balance!I34*Balance!I25","v":3655113.891720138}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"Balance!F60*PremisaCosto!F$47*Balance!F39*Balance!F25","v":7172539.8492835928},{"$f":"Balance!G60*PremisaCosto!G$47*Balance!G39*Balance!G25","v":6928794.2382254908},{"$f":"Balance!H60*PremisaCosto!H$47*Balance!H39*Balance!H25","v":6927521.1702607721},{"$f":"Balance!I60*PremisaCosto!I$47*Balance!I39*Balance!I25","v":6926432.9465135597}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución","$/año",null,null,{"$f":"+E53+E54","v":683090.98337212217},{"$f":"+F53+F54","v":1053035.3778072873},{"$f":"+G53+G54","v":1052764.3473391572},{"$f":"+H53+H54","v":1052501.0021635331}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46*(Balance!F34-1)","v":238822.89310970061},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46*(Balance!G34-1)","v":368398.72112172953},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46*(Balance!H34-1)","v":368484.06008174078},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46*(Balance!I34-1)","v":368546.6675341446}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución fp","$/año",null,null,{"$f":"(Balance!F65-Balance!F60)*PremisaCosto!F$47*(Balance!F39-1)","v":444268.09026242158},{"$f":"(Balance!G65-Balance!G60)*PremisaCosto!G$47*(Balance!G39-1)","v":684636.65668555768},{"$f":"(Balance!H65-Balance!H60)*PremisaCosto!H$47*(Balance!H39-1)","v":684280.28725741641},{"$f":"(Balance!I65-Balance!I60)*PremisaCosto!I$47*(Balance!I39-1)","v":683954.33462938853}]
["COSTOS DE GENERACION","$/año",null,null,{"$f":"+E56+E61+E66","v":621711692.09568715},{"$f":"+F56+F61+F66","v":653527700.10173535},{"$f":"+G56+G61+G66","v":663995343.73225451},{"$f":"+H56+H61+H66","v":674287236.13904715},null,{"$f":"+E55+E44","v":687308571.08883262}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E57+E60","v":119117105.71748115},{"$f":"+F57+F60","v":125252677.5635415},{"$f":"+G57+G60","v":127276169.50589859},{"$f":"+H57+H60","v":129265958.45984551},null,{"$f":"+J55/2","v":343654285.54441631}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E58+E59","v":112035653.64879213},{"$f":"+F58+F59","v":113776099.00430214},{"$f":"+G58+G59","v":115616207.57745607},{"$f":"+H58+H59","v":117425859.74515362}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+((Balance!F58)*PremisaCosto!F$46)","v":112035653.64879213},{"$f":"+((Balance!G58)*PremisaCosto!G$46)","v":113776099.00430214},{"$f":"+((Balance!H58)*PremisaCosto!H$46)","v":115616207.57745607},{"$f":"+((Balance!I58)*PremisaCosto!I$46)","v":117425859.74515362}]
["Costos Generación Energía p AP","$/año",null,null,0,0,0,0]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46","v":7081452.068689025},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46","v":11476578.559239354},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46","v":11659961.928442517},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46","v":11840098.714691894}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E62+E65","v":225849622.86479488},{"$f":"+F62+F65","v":237178178.86212194},{"$f":"+G62+G65","v":240860663.50288638},{"$f":"+H62+H65","v":244494780.72521228},null,{"$f":"+(E61+E56)/2","v":172483364.29113802}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E63+E64","v":212676416.78778684},{"$f":"+F63+F64","v":215849965.91105008},{"$f":"+G63+G64","v":219207943.7189281},{"$f":"+H63+H64","v":222521751.11532411}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+(Balance!F60-Energía!H192)*PremisaCosto!F$47","v":205137504.91471756},{"$f":"+(Balance!G60-Energía!I192)*PremisaCosto!G$47","v":208277831.57644665},{"$f":"+(Balance!H60-Energía!J192)*PremisaCosto!H$47","v":211602440.51811451},{"$f":"+(Balance!I60-Energía!K192)*PremisaCosto!I$47","v":214882731.99844849}]
["Costos Generación Energía fp AP","$/año",null,null,{"$f":"+Energía!H192*PremisaCosto!F$47","v":7538911.8730692938},{"$f":"+Energía!I192*PremisaCosto!G$47","v":7572134.3346034326},{"$f":"+Energía!J192*PremisaCosto!H$47","v":7605503.2008135989},{"$f":"+Energía!K192*PremisaCosto!I$47","v":7639019.1168756234}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"+(Balance!F65-Balance!F60)*PremisaCosto!F$47","v":13173206.077008033},{"$f":"+(Balance!G65-Balance!G60)*PremisaCosto!G$47","v":21328212.95107187},{"$f":"+(Balance!H65-Balance!H60)*PremisaCosto!H$47","v":21652719.78395829},{"$f":"+(Balance!I65-Balance!I60)*PremisaCosto!I$47","v":21973029.609888174}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+E67+E68","v":276744963.51341105},{"$f":"+F67+F68","v":291096843.67607194},{"$f":"+G67+G68","v":295858510.7234695},{"$f":"+H67+H68","v":300526496.95398945},null,{"$f":"+E66/2","v":138372481.75670552}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+(Balance!F74)*PremisaCosto!F$48","v":260236994.05123666},{"$f":"+(Balance!G74)*PremisaCosto!G$48","v":264335436.64974147},{"$f":"+(Balance!H74)*PremisaCosto!H$48","v":268663221.61394644},{"$f":"+(Balance!I74)*PremisaCosto!I$48","v":272906527.36705655}]
["Costos Perdida de Potencia","$/año",null,null,{"$f":"((Balance!F70-Balance!F$74)*PremisaCosto!F$48)","v":16507969.46217441},{"$f":"((Balance!G70-Balance!G$74)*PremisaCosto!G$48)","v":26761407.026330475},{"$f":"((Balance!H70-Balance!H$74)*PremisaCosto!H$48)","v":27195289.109523028},{"$f":"((Balance!I70-Balance!I$74)*PremisaCosto!I$48)","v":27619969.586932871}]
[]
["Energía Comprada","MWh/año",null,null,{"$f":"+Balance!F18","v":5255510.7193263238},{"$f":"+Balance!G18","v":5521415.3840079829},{"$f":"+Balance!H18","v":5608264.8533989768},{"$f":"+Balance!I18","v":5693872.0710808802}]
["Costo Monomico","$/MWh",null,null,{"$f":"(E44+E55)/E70","v":130.77864508226807},{"$f":"(F44+F55)/F70","v":130.24279629055366},{"$f":"(G44+G55)/G70","v":130.09232655679935},{"$f":"(H44+H55)/H70","v":129.94393022808799}]
[]
["CALCULOS AUXILIARES"]
["Costos Fijos Comercialización","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Cargo fijo total por comercialización","$/año",null,null,{"$f":"+[1]ITV_CCOMF!O7*PremisaCosto!$D$66","v":22902651.138215207},{"$f":"+[1]ITV_CCOMF!P7*PremisaCosto!$D$66","v":23610748.20336663},{"$f":"+[1]ITV_CCOMF!Q7*PremisaCosto!$D$66","v":24340930.219582275},{"$f":"+[1]ITV_CCOMF!R7*PremisaCosto!$D$66","v":25093871.304365888}]
["Costo por nuevas Conexiones","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
[{"$f":"+PremisaCosto!A52","v":"BTS"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":311869.83704692399},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":321604.16605512088},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":331645.89003014821},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":341996.32635660761},null,{"$f":"+SUMPRODUCT(E77:H77,PremisaCosto!$F$84:$I$84)","v":1069958.0944679535},{"$f":"+J77/SUM($J$77:$J$88)","v":0.91815460865277276}]
[{"$f":"+PremisaCosto!A53","v":"BTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":17670.00898028009},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":18158.330760817338},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":18643.203029134776},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":19163.341743359186},null,{"$f":"+SUMPRODUCT(E78:H78,PremisaCosto!$F$84:$I$84)","v":60303.780766101161},{"$f":"+J78/SUM($J$77:$J$88)","v":5.1748002576787418E-2}]
[{"$f":"+PremisaCosto!A54","v":"BTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":157.99848682464449},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":162.5159911199691},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":167.05253469919981},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":171.86199856706736},null,{"$f":"+SUMPRODUCT(E79:H79,PremisaCosto!$F$84:$I$84)","v":539.97423418536027},4.6336378427752465E-4]
[{"$f":"+PremisaCosto!A55","v":"MTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2586.774901594682},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2658.3907268132152},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2729.544059521751},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2805.823446472305},null,{"$f":"+SUMPRODUCT(E80:H80,PremisaCosto!$F$84:$I$84)","v":8828.7304896911683},7.5761281021889454E-3]
[{"$f":"+PremisaCosto!A56","v":"MTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":45.281346972252337},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":46.550242399117842},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":47.816079906875558},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":49.167392149406169},null,{"$f":"+SUMPRODUCT(E81:H81,PremisaCosto!$F$84:$I$84)","v":154.62329109865294},1.3268565195339018E-4]
[{"$f":"+PremisaCosto!A57","v":"ATD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":11.146696767060895},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":11.454438314506696},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":11.759903122934702},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":12.087707858691497},null,{"$f":"+SUMPRODUCT(E82:H82,PremisaCosto!$F$84:$I$84)","v":38.039650296262678},3.2642661812302846E-5]
[{"$f":"+PremisaCosto!A58","v":"ATH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.0319499314954546E-5},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.0880486510819485E-5},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.1437323401183191E-5},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.2034884117406462E-5},null,{"$f":"+SUMPRODUCT(E83:H83,PremisaCosto!$F$84:$I$84)","v":6.9343112519228801E-5},5.9504852262010374E-11]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":30.474760477558942},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":31.36030564688517},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":32.254213624989525},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":33.196764398288416},null,{"$f":"+SUMPRODUCT(E84:H84,PremisaCosto!$F$84:$I$84)","v":104.22180012388851},8.9435022362646782E-5]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":7402.7357435212634},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":7635.9362449405744},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":7877.1398490029933},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":8125.0693346037233},null,{"$f":"+SUMPRODUCT(E85:H85,PremisaCosto!$F$84:$I$84)","v":25407.963910179697},2.1803133488340114E-2]
[{"$f":"+PremisaCosto!A61","v":0},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},null,{"$f":"+SUMPRODUCT(E86:H86,PremisaCosto!$F$84:$I$84)","v":0},0]
[{"$f":"+PremisaCosto!A62","v":0},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},null,{"$f":"+SUMPRODUCT(E87:H87,PremisaCosto!$F$84:$I$84)","v":0},0]
[{"$f":"+PremisaCosto!A63","v":0},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},null,{"$f":"+SUMPRODUCT(E88:H88,PremisaCosto!$F$84:$I$84)","v":0},0]
["Costo total por nuevas conexiones","$/año",null,null,{"$f":"+SUM(E77:E88)","v":339774.25798368099},{"$f":"+SUM(F77:F88)","v":350308.70478605293},{"$f":"+SUM(G77:G88)","v":361154.65972059907},{"$f":"+SUM(H77:H88)","v":372356.87476605113},null,{"$f":"+SUMPRODUCT(E89:H89,PremisaCosto!$F$84:$I$84)","v":1165335.4286789726},0.99999999999999978]
["Costo Incremental Promedio","u.m.",null,null,"Asginación"]
["AT","%",null,null,{"$f":"+[1]CIP!C36","v":0.16914407337506585}]
["MT","%",null,null,{"$f":"+[1]CIP!C37","v":0.71450728884296555}]
["BT","%",null,null,{"$f":"+[1]CIP!C38","v":0.11634863778196859}]

{"sheet":"Balance","index":18,"n_rows":105,"n_cols":9,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida\"&\" - \"&PremisaCosto!A2","v":"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida - EDEMET"}]
[]
[]
["Balance de Energía - Resumen","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Consumo Energía BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"BT\")","v":3820319.8672363167},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"BT\")","v":3833200.8184920843},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"BT\")","v":3900768.8574032774},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"BT\")","v":3956904.7849144698},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"BT\")","v":4016525.8053846443},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"BT\")","v":4075889.6343840496}]
["Total Cargas BT","MWh/año",null,{"$f":"+D5","v":3820319.8672363167},3833200.8184920843,3900768.8574032774,3956904.7849144698,4016525.8053846443,4075889.6343840496]
["Perdidas BT ","MWh/año",null,{"$f":"+D6/(1-D28)-D6","v":303855.00342579139},304879.5096514388,165465.87796860235,{"$f":"+G6/(1-G28)-G6","v":266810.74145636382},270855.45803924836,274859.2914193091]
["Energía Ingresada BT","MWh/año",null,{"$f":"+D7+D6","v":4124174.8706621081},4138080.3281435231,4066234.7353718798,4223715.5263708336,4287381.2634238927,4350748.9258033587]
["Consumo Energía MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"MT\")","v":1019065.7458118412},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"MT\")","v":1026130.5867777322},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"MT\")","v":1046272.3445140808},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"MT\")","v":1064934.143875954},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"MT\")","v":1084436.5646829668},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"MT\")","v":1103066.3295261648}]
["Total Cargas MT","MWh/año",null,{"$f":"+D9+D8","v":5143240.6164739495},5164210.9149212558,5112507.0798859606,5288649.6702467874,5371817.8281068597,5453815.2553295232]
["Perdidas MT ","MWh/año",null,{"$f":"+D10/(1-D27)-D10","v":226205.71700028796},227128.01516786497,121792.15050196089,198187.12728150934,201321.4900172716,204394.98300124053]
["Energía Ingresada MT","MWh/año",null,{"$f":"+D11+D10","v":5369446.3334742375},5391338.9300891208,5234299.2303879214,5486836.7975282967,5573139.3181241313,5658210.2383307638]
["Consumo Energía AT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"AT\")","v":24.300111704536739},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"AT\")","v":24.468617408658822},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"AT\")","v":24.948929034014377},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"AT\")","v":25.39396979303881},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"AT\")","v":25.859054093884158},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"AT\")","v":26.303319599267265}]
["Total Cargas AT","MWh/año",null,{"$f":"+D12+D13","v":5369470.633585942},5391363.3987065293,5234324.1793169556,5486862.1914980896,5573165.1771782255,5658236.5416503632]
["Perdidas AT","MWh/año",null,{"$f":"+D14/(1-D26)-D14","v":39479.478333732113},39640.446705704555,21186.540009373799,34553.192509899847,35099.676220754161,35635.529430522583]
["Energía Ingresada AT","MWh/año",null,{"$f":"+D15+D14","v":5408950.1119196741},5431003.8454122338,5255510.7193263294,5521415.3840079894,5608264.8533989796,5693872.0710808858]
[]
["Energía Ingresada al sistema de distribución (comprada)","MWh/año",null,{"$f":"+Energía!AV10+Energía!BD10","v":5408950.1119196676},{"$f":"+Energía!AW10+Energía!BE10","v":5431003.8454122273},{"$f":"+Energía!AX10+Energía!BF10","v":5255510.7193263238},{"$f":"+Energía!AY10+Energía!BG10","v":5521415.3840079829},{"$f":"+Energía!AZ10+Energía!BH10","v":5608264.8533989768},{"$f":"+Energía!BA10+Energía!BI10","v":5693872.0710808802}]
["Consumo Total Energía","MWh/año",null,{"$f":"+Energía!F10","v":4839409.9131598631},{"$f":"+Energía!G10","v":4859355.8738872251},{"$f":"+Energía!H10","v":4947066.150846391},{"$f":"+Energía!I10","v":5021864.3227602178},{"$f":"+Energía!J10","v":5100988.2291217055},{"$f":"+Energía!K10","v":5178982.2672298141}]
["Perdidas","MWh/año",null,{"$f":"+D18-D19","v":569540.19875980448},571647.97152500227,308444.56847993284,499551.06124776509,507276.62427727133,514889.80385106616]
["% Perdidas","%",null,null,null,{"$f":"+F20/F18","v":5.8689742054121571E-2},9.0475181906191249E-2,9.0451616950620359E-2,{"$f":"+I20/I18","v":9.042876225937467E-2}]
["Check: Perdidas permitidas = calculadas",null,null,null,null,{"$f":"+F21-PremisaCosto!F38","v":-3.1814159505335976E-2},{"$f":"+G21-PremisaCosto!G38","v":-6.0445227133693047E-6},{"$f":"+H21-PremisaCosto!H38","v":-5.9949322370328462E-6},{"$f":"+I21-PremisaCosto!I38","v":-5.9351540252494672E-6}]
[]
["Coeficientes Perdidas Energía","u.m.","Año base",{"$f":"+D4","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030"]
["pe ST","%",{"$f":"+[1]Pérdidas!C5","v":4.3869956913434774E-2},{"$f":"+$C25*D31","v":3.1728819192529303E-2},3.1603644763661842E-2,3.2624852803482332E-2,3.1101682375746995E-2,3.0634386223564722E-2,3.0187351339624649E-2]
["pe AT","%",{"$f":"+[1]Pérdidas!C6","v":7.2989170757429122E-3},{"$f":"+$C26","v":7.2989170757429122E-3},7.2989170757429122E-3,{"$f":"+$C26*Balance!F$30","v":4.0312999327474699E-3},{"$f":"+$C26*Balance!G$30","v":6.2580317014326358E-3},{"$f":"+$C26*Balance!H$30","v":6.2585625212550049E-3},{"$f":"+$C26*Balance!I$30","v":6.2585757083506227E-3}]
["pe MT","%",{"$f":"+[1]Pérdidas!C7","v":4.2128313228511981E-2},4.2128313228511981E-2,4.2128313228511981E-2,{"$f":"+$C27*Balance!F$30","v":2.3268090940405505E-2},{"$f":"+$C27*Balance!G$30","v":3.6120470609001615E-2},{"$f":"+$C27*Balance!H$30","v":3.6123534425662712E-2},{"$f":"+$C27*Balance!I$30","v":3.6123610539706613E-2}]
["pe BT","%",{"$f":"+[1]Pérdidas!C8","v":7.3676556633741744E-2},7.3676556633741744E-2,7.3676556633741744E-2,{"$f":"+$C28*Balance!F$30","v":4.0692652721011656E-2},{"$f":"+$C28*Balance!G$30","v":6.3169676032991964E-2},{"$f":"+$C28*Balance!H$30","v":6.3175034221925913E-2},{"$f":"+$C28*Balance!I$30","v":6.3175167334795529E-2}]
["Coeficientes de Ajuste pérdidas reales a permitidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Factor de Ajuste para Pérdidas Energía",null,null,null,null,0.55231480107439757,0.85739180709840701,0.85746453293113811,0.85746633965061181]
["Factor de Ajuste para Pérdidas Transmisión",null,null,{"$f":"1/(((D64*PremisaCosto!$F$46+D65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":0.7232471017725719},{"$f":"1/(((E64*PremisaCosto!$F$46+E65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":0.72039379537169124},{"$f":"1/(((F64*PremisaCosto!$F$46+F65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":0.74367186792224249},{"$f":"1/(((G64*PremisaCosto!$F$46+G65*PremisaCosto!$F$47)/PremisaCosto!G41)+1)/$C$25","v":0.70895174201145361},{"$f":"1/(((H64*PremisaCosto!$F$46+H65*PremisaCosto!$F$47)/PremisaCosto!H41)+1)/$C$25","v":0.69829989311394147},{"$f":"1/(((I64*PremisaCosto!$F$46+I65*PremisaCosto!$F$47)/PremisaCosto!I41)+1)/$C$25","v":0.68810989258984312}]
["Factores de Perdida de Energía","u.m.",null,{"$f":"+D29","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030"]
["punta"]
["Fpe ST","%",null,{"$f":"1/(1-D25)","v":1.0327685258235919},1.0326350306801277,1.0337251302124415,1.0321000478688089,1.0316025097117072,1.0311269928076554]
["Fpe AT","%",null,{"$f":"1/(1-D26)","v":1.007352582969127},1.007352582969127,1.0040476170912551,1.0062974412886549,1.0062979788154289,1.0062979921691519]
["Fpe MT","%",null,1.0439811655468236,1.0439811655468236,1.0238223925363596,1.0374740509655012,1.0374773487224196,1.0374774306484811]
["Fpe BT","%",null,1.0795365346320085,1.0795365346320085,1.0424187856336486,1.0674291538359901,1.0674352590181628,1.0674354106893884]
["fuera de punta"]
["Fpe ST","%",null,{"$f":"+D34","v":1.0327685258235919},1.0326350306801277,1.0337251302124415,1.0321000478688089,1.0316025097117072,1.0311269928076554]
["Fpe AT","%",null,1.007352582969127,{"$f":"+E35","v":1.007352582969127},{"$f":"+F35","v":1.0040476170912551},{"$f":"+G35","v":1.0062974412886549},{"$f":"+H35","v":1.0062979788154289},{"$f":"+I35","v":1.0062979921691519}]
["Fpe MT","%",null,1.0439811655468236,1.0439811655468236,1.0238223925363596,1.0374740509655012,1.0374773487224196,{"$f":"+I36","v":1.0374774306484811}]
["Fpe BT","%",null,1.0795365346320085,1.0795365346320085,1.0424187856336486,1.0674291538359901,1.0674352590181628,{"$f":"+I37","v":1.0674354106893884}]
["Factores de Perdida de Energía Acumulados AT","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D35*D36*D37","v":1.1353022869236602},1.1353022869236602,{"$f":"+F35*F36*F37","v":1.0715715213341772},1.1144040240596713,1.1144145355040402,1.1144147966405138]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D36*D35","v":1.0516571236847125},1.0516571236847125,1.0279664335507994,1.0440074828899595,1.0440113590861608,1.0440114553823772]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D35","v":1.007352582969127},1.007352582969127,1.0040476170912551,1.0062974412886549,1.0062979788154289,1.0062979921691519]
["fuera de punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D40*D41*D42","v":1.1353022869236602},1.1353022869236602,1.0715715213341772,1.1144040240596713,1.1144145355040402,1.1144147966405138]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D41*D40","v":1.0516571236847125},1.0516571236847125,1.0279664335507994,1.0440074828899595,1.0440113590861608,1.0440114553823772]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D40","v":1.007352582969127},1.007352582969127,1.0040476170912551,1.0062974412886549,1.0062979788154289,1.0062979921691519]
["Consumo de Energía (Acum por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["energía"]
["Acumulada desde BT hasta AT","MWh/año",null,{"$f":"+Energía!F10","v":4839409.9131598631},{"$f":"+Energía!G10","v":4859355.8738872251},{"$f":"+Energía!H10","v":4947066.150846391},{"$f":"+Energía!I10","v":5021864.3227602178},{"$f":"+Energía!J10","v":5100988.2291217055},{"$f":"+Energía!K10","v":5178982.2672298141}]
["Acumulada desde BT hasta MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"MT\")","v":4839385.6130481577},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"MT\")","v":4859331.4052698165},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"MT\")","v":4947041.2019173577},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"MT\")","v":5021838.928790424},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"MT\")","v":5100962.3700676113},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"MT\")","v":5178955.9639102146}]
["BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")","v":3820319.8672363167},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")","v":3833200.8184920843},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")","v":3900768.8574032774},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")","v":3956904.7849144698},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")","v":4016525.8053846443},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")","v":4075889.6343840496}]
["en punta"]
[{"$f":"+A54","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AF10","v":1560499.0335190208},{"$f":"+Energía!AG10","v":1567543.5114434464},{"$f":"+Energía!AH10","v":1596393.2861177428},{"$f":"+Energía!AI10","v":1621192.8493808876},{"$f":"+Energía!AJ10","v":1647412.5113924039},{"$f":"+Energía!AK10","v":1673198.2008281697}]
["fuera de punta"]
[{"$f":"+A58","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AN10","v":3278910.8796408377},{"$f":"+Energía!AO10","v":3291812.3624437749},{"$f":"+Energía!AP10","v":3350672.864728644},{"$f":"+Energía!AQ10","v":3400671.4733793242},{"$f":"+Energía!AR10","v":3453575.7177292975},{"$f":"+Energía!AS10","v":3505784.06640164}]
["Check: E = Ep + Efp",null,null,{"$f":"+(SUM(D58:D60)-SUM(D54))/SUM(D54)","v":-9.6222741132438715E-16},-7.666222427710117E-16,-9.4128777159785804E-16,-1.2981748616269075E-15,-7.3030756612887521E-16,-8.9913667064323981E-16]
["Consumo de Energía con Perdidas (Dda Energía x Fpe)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["energía total","MWh/año",null,{"$f":"+D64+D65","v":5408950.1119196676},5431003.8454122273,5255510.7193263238,5521415.3840079829,5608264.8533989768,5693872.0710808802]
["en punta","MWh/año",null,{"$f":"+Energía!AV10","v":1746690.1524670967},{"$f":"+Energía!AW10","v":1754514.8085411997},{"$f":"+Energía!AX10","v":1697296.7232847882},{"$f":"+Energía!AY10","v":1784722.3363155145},{"$f":"+Energía!AZ10","v":1813555.0234654327},{"$f":"+Energía!BA10","v":1841907.4775585709}]
["fuera de punta","MWh/año",null,{"$f":"+Energía!BD10","v":3662259.9594525713},{"$f":"+Energía!BE10","v":3676489.0368710277},{"$f":"+Energía!BF10","v":3558213.9960415354},{"$f":"+Energía!BG10","v":3736693.0476924684},{"$f":"+Energía!BH10","v":3794709.8299335446},{"$f":"+Energía!BI10","v":3851964.5935223098}]
[]
[]
["Balance de Potencia - Resumen"]
["Potencia Simultanea con Pérdidas (Pot x FCT x FE x FPP - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BA$10:BA$268,Potencia!$C$10:$C$268,\"Pp\")","v":1089.8252849369906},{"$f":"+SUMIFS(Potencia!BB$10:BB$268,Potencia!$C$10:$C$268,\"Pp\")","v":1094.807504026533},{"$f":"+SUMIFS(Potencia!BC$10:BC$268,Potencia!$C$10:$C$268,\"Pp\")","v":1029.9526356832621},{"$f":"+SUMIFS(Potencia!BD$10:BD$268,Potencia!$C$10:$C$268,\"Pp\")","v":1083.3655564203962},{"$f":"+SUMIFS(Potencia!BE$10:BE$268,Potencia!$C$10:$C$268,\"Pp\")","v":1101.0868961819256},{"$f":"+SUMIFS(Potencia!BF$10:BF$268,Potencia!$C$10:$C$268,\"Pp\")","v":1118.4595871260344}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BH$10:BH$268,Potencia!$C$10:$C$268,\"Pp\")","v":1079.4076649930662},{"$f":"+SUMIFS(Potencia!BI$10:BI$268,Potencia!$C$10:$C$268,\"Pp\")","v":1084.3430226002465},{"$f":"+SUMIFS(Potencia!BJ$10:BJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":1025.7816387075734},{"$f":"+SUMIFS(Potencia!BK$10:BK$268,Potencia!$C$10:$C$268,\"Pp\")","v":1076.566533426022},{"$f":"+SUMIFS(Potencia!BL$10:BL$268,Potencia!$C$10:$C$268,\"Pp\")","v":1094.1760347661634},{"$f":"+SUMIFS(Potencia!BM$10:BM$268,Potencia!$C$10:$C$268,\"Pp\")","v":1111.4396454640885}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BO$10:BO$268,Potencia!$C$10:$C$268,\"Pp\")","v":843.8970063817178},{"$f":"+SUMIFS(Potencia!BP$10:BP$268,Potencia!$C$10:$C$268,\"Pp\")","v":847.40024324604678},{"$f":"+SUMIFS(Potencia!BQ$10:BQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":821.20817260317506},{"$f":"+SUMIFS(Potencia!BR$10:BR$268,Potencia!$C$10:$C$268,\"Pp\")","v":853.75177769986567},{"$f":"+SUMIFS(Potencia!BS$10:BS$268,Potencia!$C$10:$C$268,\"Pp\")","v":867.35349746018164},{"$f":"+SUMIFS(Potencia!BT$10:BT$268,Potencia!$C$10:$C$268,\"Pp\")","v":880.77576292657386}]
["Potencia Simultanea sin Pérdidas (Pot x FCT x FE - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AG$10:AG$268,Potencia!$C$10:$C$268,\"Pp\")","v":946.47682605342288},{"$f":"+SUMIFS(Potencia!AH$10:AH$268,Potencia!$C$10:$C$268,\"Pp\")","v":950.90631163998012},{"$f":"+SUMIFS(Potencia!AI$10:AI$268,Potencia!$C$10:$C$268,\"Pp\")","v":968.51546825845583},{"$f":"+SUMIFS(Potencia!AJ$10:AJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":983.7685073849367},{"$f":"+SUMIFS(Potencia!AK$10:AK$268,Potencia!$C$10:$C$268,\"Pp\")","v":999.87508245667163},{"$f":"+SUMIFS(Potencia!AL$10:AL$268,Potencia!$C$10:$C$268,\"Pp\")","v":1015.6672540248234}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AN$10:AN$268,Potencia!$C$10:$C$268,\"Pp\")","v":946.45836985256119},{"$f":"+SUMIFS(Potencia!AO$10:AO$268,Potencia!$C$10:$C$268,\"Pp\")","v":950.88772745719132},{"$f":"+SUMIFS(Potencia!AP$10:AP$268,Potencia!$C$10:$C$268,\"Pp\")","v":968.49651927372952},{"$f":"+SUMIFS(Potencia!AQ$10:AQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":983.74922038688192},{"$f":"+SUMIFS(Potencia!AR$10:AR$268,Potencia!$C$10:$C$268,\"Pp\")","v":999.85544222199883},{"$f":"+SUMIFS(Potencia!AS$10:AS$268,Potencia!$C$10:$C$268,\"Pp\")","v":1015.6472763656355}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AT$10:AT$268,Potencia!$C$10:$C$268,\"Pp\")","v":946.45836985256119},{"$f":"+SUMIFS(Potencia!AU$10:AU$268,Potencia!$C$10:$C$268,\"Pp\")","v":950.88772745719132},{"$f":"+SUMIFS(Potencia!AV$10:AV$268,Potencia!$C$10:$C$268,\"Pp\")","v":968.49651927372952},{"$f":"+SUMIFS(Potencia!AW$10:AW$268,Potencia!$C$10:$C$268,\"Pp\")","v":983.74922038688192},{"$f":"+SUMIFS(Potencia!AX$10:AX$268,Potencia!$C$10:$C$268,\"Pp\")","v":999.85544222199883},{"$f":"+SUMIFS(Potencia!AY$10:AY$268,Potencia!$C$10:$C$268,\"Pp\")","v":1015.6472763656355}]
["Factores de Carga (Energía / Potencia x Tiempo)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["FC ST","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.58368471240573294},0.58336029888483465,0.58309195606263642,0.58273077320534794,0.58237734151228338,0.5820882961722591]
["FC AT","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.58368471240573294},0.58336029888483465,0.58309195606263642,0.58273077320534794,0.58237734151228338,0.5820882961722591]
["FC MT","%",null,0.58369316350848843,0.58336876261091763,0.58310042377433879,0.58273925125251391,0.58238582882003076,0.58209678937629172]
["FC BT","%",null,0.46078051373074252,0.460180512878339,0.4597778512368233,0.45916321975582369,0.45857380244014084,0.45811593814667834]
["Factores de Carga de las perdidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Fup ST","%",null,{"$f":"+IFERROR(MIN(((1-2*D78+(1+1.28^2)*D78^2)/1.28^2),D78),\"\")","v":0.44647301115039728},0.4462593363040992,{"$f":"+IFERROR(MIN(((1-2*F78+(1+1.28^2)*F78^2)/1.28^2),F78),\"\")*0+F78","v":0.58309195606263642},{"$f":"+IFERROR(MIN(((1-2*G78+(1+1.28^2)*G78^2)/1.28^2),G78),\"\")*0+G78","v":0.58273077320534794},0.58237734151228338,0.5820882961722591]
["Fup AT","%",null,{"$f":"+IFERROR(MIN(((1-2*D79+(1+1.28^2)*D79^2)/1.28^2),D79),\"\")","v":0.44647301115039728},0.4462593363040992,{"$f":"+IFERROR(MIN(((1-2*F79+(1+1.28^2)*F79^2)/1.28^2),F79),\"\")*0+F79","v":0.58309195606263642},0.58273077320534794,0.58237734151228338,0.5820882961722591]
["Fup MT","%",null,{"$f":"+IFERROR(MIN(((1-2*D80+(1+1.28^2)*D80^2)/1.28^2),D80),\"\")","v":0.44647858199615764},0.44626490662791152,{"$f":"+IFERROR(MIN(((1-2*F80+(1+1.28^2)*F80^2)/1.28^2),F80),\"\")*0+F80","v":0.58310042377433879},0.58273925125251391,0.58238582882003076,0.58209678937629172]
["Fup BT","%",null,{"$f":"+IFERROR(MIN(((1-2*D81+(1+1.28^2)*D81^2)/1.28^2),D81),\"\")","v":0.3897830704890462},0.38962564952348205,{"$f":"+IFERROR(MIN(((1-2*F81+(1+1.28^2)*F81^2)/1.28^2),F81),\"\")*0+F81","v":0.4597778512368233},0.45916321975582369,0.45857380244014084,0.45811593814667834]
["Coef Perd Pot (Pe x FC / FCp)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["ppST","%",null,null,0,0,0,0,0]
["ppAT","%",null,{"$f":"+IFERROR((D79*D26)/D84,\"\")","v":9.542046681055032E-3},9.5413095042553991E-3,{"$f":"+IFERROR((F79*F26)/F84,\"\")","v":4.0312999327474699E-3},6.2580317014326358E-3,6.2585625212550049E-3,6.2585757083506227E-3]
["ppMT","%",null,5.5075449110430746E-2,5.5071195592562121E-2,2.3268090940405505E-2,3.6120470609001615E-2,3.6123534425662712E-2,3.6123610539706613E-2]
["ppBT","%",null,8.70964497586144E-2,8.7018181837594605E-2,4.0692652721011656E-2,6.3169676032991964E-2,6.3175034221925913E-2,6.3175167334795529E-2]
["Factores de Perdida de Potencia (por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2025},{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["FppST","%",null,{"$f":"IFERROR(1/(1-D88),\"\")","v":1},1,1,1,1,1]
["FppAT","%",null,1.0096339745156071,1.0096332230670617,1.0040476170912551,1.0062974412886549,1.0062979788154289,1.0062979921691519]
["FppMT","%",null,1.0582855520671801,1.0582807882834062,1.0238223925363596,1.0374740509655012,1.0374773487224196,1.0374774306484811]
["FppBT","%",null,1.0954059711297921,1.0953120643878096,1.0424187856336486,1.0674291538359901,1.0674352590181628,1.0674354106893884]
["FppST Acum desde BT","%",null,{"$f":"+D96*D95*D94*D93","v":1.1704205201343645},1.1703140434221231,1.0715715213341772,1.1144040240596715,1.11441453550404,1.1144147966405138]
["FppAT Acum desde BT","%",null,{"$f":"+D96*D95*D94","v":1.1704205201343645},1.1703140434221231,1.0715715213341772,1.1144040240596715,1.11441453550404,1.1144147966405138]
["FppMT Acum desde BT","%",null,{"$f":"+D96*D95","v":1.1592523128947776},1.159147714916656,1.0672516951322888,1.1074300483489019,1.1074399024589927,1.1074401472652329]
["FppBT Acum desde BT","%",null,{"$f":"+D96","v":1.0954059711297921},1.0953120643878096,1.0424187856336486,1.0674291538359901,1.0674352590181628,1.0674354106893884]
["FppST Acum desde MT","%",null,{"$f":"+D95*D94*D93","v":1.0684810481060305},1.0684754431845263,1.0279664335507994,1.0440074828899595,1.0440113590861608,1.0440114553823772]
["FppAT Acum desde MT","%",null,{"$f":"+D95*D94","v":1.0684810481060305},1.0684754431845263,1.0279664335507994,1.0440074828899595,1.0440113590861608,1.0440114553823772]
["FppMT Acum desde MT","%",null,{"$f":"+D95","v":1.0582855520671801},1.0582807882834062,1.0238223925363596,1.0374740509655012,1.0374773487224196,1.0374774306484811]
["FppST Acum desde AT","%",null,{"$f":"+D94*D93","v":1.0096339745156071},1.0096332230670617,1.0040476170912551,1.0062974412886549,1.0062979788154289,1.0062979921691519]
["FppAT Acum desde AT","%",null,{"$f":"+D94","v":1.0096339745156071},1.0096332230670617,1.0040476170912551,1.0062974412886549,1.0062979788154289,1.0062979921691519]

{"sheet":"Parametros","index":19,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas\"&\" - \"&PremisaCosto!A2","v":"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas - EDEMET"}]
[null,"% de Energía Pico","% de Energía Resto","Factor de Uso de la Potencia Máxima","Factor de Coincidencia Total de Pico en ST","Factor de Coincidencia Total de Pico en AT","Factor de Coincidencia Total de Pico en MT","Factor de Coincidencia Total de Pico en BT","Factor de Coincidencia Total Fuera de punta AT","Factor de Coincidencia Total fuera de MT","Factor de Coincidencia Total fuera de punta BT"]
[null,"Kep","Kefp","FC","FCTT","FCTATp","FCTMTp","FCTBTp","FCTATfp","FCTMTfp","FCTBTfp"]
[{"$f":"+PremisaCosto!A52","v":"BTS"},{"$f":"+[1]Parámetros!B4","v":0.30983846411199095},{"$f":"+[1]Parámetros!C4","v":0.69016153588800799},{"$f":"+[1]Parámetros!D4","v":0.48565998437861668},{"$f":"+[1]Parámetros!E4","v":0.71158902324210249},{"$f":"+[1]Parámetros!F4","v":0.71158902324210249},{"$f":"+[1]Parámetros!G4","v":0.71158902324210249},{"$f":"+[1]Parámetros!H4","v":0.71158902324210249},{"$f":"+[1]Parámetros!I4","v":0.5210354360201972},{"$f":"+[1]Parámetros!J4","v":0.5210354360201972},{"$f":"+[1]Parámetros!K4","v":0.5210354360201972}]
[{"$f":"+PremisaCosto!A53","v":"BTD"},{"$f":"+[1]Parámetros!B5","v":0.38833069731570985},{"$f":"+[1]Parámetros!C5","v":0.61166930268428932},{"$f":"+[1]Parámetros!D5","v":0.55083135056894061},{"$f":"+[1]Parámetros!E5","v":0.89528302001884197},{"$f":"+[1]Parámetros!F5","v":0.89528302001884197},{"$f":"+[1]Parámetros!G5","v":0.89528302001884197},{"$f":"+[1]Parámetros!H5","v":0.89528302001884197},{"$f":"+[1]Parámetros!I5","v":0.86540654630056479},{"$f":"+[1]Parámetros!J5","v":0.86540654630056479},{"$f":"+[1]Parámetros!K5","v":0.86540654630056479}]
[{"$f":"+PremisaCosto!A54","v":"BTH"},{"$f":"+[1]Parámetros!B6","v":0.30066978640347225},{"$f":"+[1]Parámetros!C6","v":0.69933021359652703},{"$f":"+[1]Parámetros!D6","v":0.66799907572566741},{"$f":"+[1]Parámetros!E6","v":0.83083752410277056},{"$f":"+[1]Parámetros!F6","v":0.83083752410277056},{"$f":"+[1]Parámetros!G6","v":0.83083752410277056},{"$f":"+[1]Parámetros!H6","v":0.83083752410277056},{"$f":"+[1]Parámetros!I6","v":0.73885971264862771},{"$f":"+[1]Parámetros!J6","v":0.73885971264862771},{"$f":"+[1]Parámetros!K6","v":0.73885971264862771}]
[{"$f":"+PremisaCosto!A55","v":"MTD"},{"$f":"+[1]Parámetros!B7","v":0.29321035839624543},{"$f":"+[1]Parámetros!C7","v":0.7067896416037539},{"$f":"+[1]Parámetros!D7","v":0.70765973989625586},{"$f":"+[1]Parámetros!E7","v":0.83806289704684866},{"$f":"+[1]Parámetros!F7","v":0.83806289704684866},{"$f":"+[1]Parámetros!G7","v":0.83806289704684866},{"$f":"+[1]Parámetros!H7","v":0.83806289704684866},{"$f":"+[1]Parámetros!I7","v":0.7808364864712718},{"$f":"+[1]Parámetros!J7","v":0.7808364864712718},{"$f":"+[1]Parámetros!K7","v":0.7808364864712718}]
[{"$f":"+PremisaCosto!A56","v":"MTH"},{"$f":"+[1]Parámetros!B8","v":0.28185521572581412},{"$f":"+[1]Parámetros!C8","v":0.71814478427418482},{"$f":"+[1]Parámetros!D8","v":0.50769904586480452},{"$f":"+[1]Parámetros!E8","v":0.75268506889104525},{"$f":"+[1]Parámetros!F8","v":0.75268506889104525},{"$f":"+[1]Parámetros!G8","v":0.75268506889104525},{"$f":"+[1]Parámetros!H8","v":0.75268506889104525},{"$f":"+[1]Parámetros!I8","v":0.60111844495017874},{"$f":"+[1]Parámetros!J8","v":0.60111844495017874},{"$f":"+[1]Parámetros!K8","v":0.60111844495017874}]
[{"$f":"+PremisaCosto!A57","v":"ATD"},{"$f":"+[1]Parámetros!B9","v":0.29321035839624543},{"$f":"+[1]Parámetros!C9","v":0.7067896416037539},{"$f":"+[1]Parámetros!D9","v":0.70765973989625586},{"$f":"+[1]Parámetros!E9","v":0.83806289704684866},{"$f":"+[1]Parámetros!F9","v":0.83806289704684866},{"$f":"+[1]Parámetros!G9","v":0},{"$f":"+[1]Parámetros!H9","v":0},{"$f":"+[1]Parámetros!I9","v":0.7808364864712718},{"$f":"+[1]Parámetros!J9","v":0},{"$f":"+[1]Parámetros!K9","v":0}]
[{"$f":"+PremisaCosto!A58","v":"ATH"},{"$f":"+[1]Parámetros!B10","v":0.28185521572581412},{"$f":"+[1]Parámetros!C10","v":0.71814478427418482},{"$f":"+[1]Parámetros!D10","v":0.50769904586480452},{"$f":"+[1]Parámetros!E10","v":0.75268506889104525},{"$f":"+[1]Parámetros!F10","v":0.75268506889104525},{"$f":"+[1]Parámetros!G10","v":0},{"$f":"+[1]Parámetros!H10","v":0},{"$f":"+[1]Parámetros!I10","v":0.60111844495017874},{"$f":"+[1]Parámetros!J10","v":0},{"$f":"+[1]Parámetros!K10","v":0}]
["AP - BT",{"$f":"+[1]Parámetros!B11","v":0},{"$f":"+[1]Parámetros!C11","v":1},{"$f":"+[1]Parámetros!D11","v":0.5},{"$f":"+[1]Parámetros!E11","v":0.71158902324210249},{"$f":"+[1]Parámetros!F11","v":0.71158902324210249},{"$f":"+[1]Parámetros!G11","v":0.71158902324210249},{"$f":"+[1]Parámetros!H11","v":0.71158902324210249},{"$f":"+[1]Parámetros!I11","v":0.5210354360201972},{"$f":"+[1]Parámetros!J11","v":0.5210354360201972},{"$f":"+[1]Parámetros!K11","v":0.5210354360201972}]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},{"$f":"+[1]Parámetros!B12","v":0.23529609492383574},{"$f":"+[1]Parámetros!C12","v":0.76470390507616437},{"$f":"+[1]Parámetros!D12","v":0.44200827632592476},{"$f":"+[1]Parámetros!E12","v":0.50686117127170283},{"$f":"+[1]Parámetros!F12","v":0.50686117127170283},{"$f":"+[1]Parámetros!G12","v":0.50686117127170283},{"$f":"+[1]Parámetros!H12","v":0.50686117127170283},{"$f":"+[1]Parámetros!I12","v":0.35318693329631223},{"$f":"+[1]Parámetros!J12","v":0.35318693329631223},{"$f":"+[1]Parámetros!K12","v":0.35318693329631223}]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},{"$f":"+[1]Parámetros!B13","v":0.30983846411199095},{"$f":"+[1]Parámetros!C13","v":0.69016153588800799},{"$f":"+[1]Parámetros!D13","v":0.48565998437861668},{"$f":"+[1]Parámetros!E13","v":0.71158902324210249},{"$f":"+[1]Parámetros!F13","v":0.71158902324210249},{"$f":"+[1]Parámetros!G13","v":0.71158902324210249},{"$f":"+[1]Parámetros!H13","v":0.71158902324210249},{"$f":"+[1]Parámetros!I13","v":0.5210354360201972},{"$f":"+[1]Parámetros!J13","v":0.5210354360201972},{"$f":"+[1]Parámetros!K13","v":0.5210354360201972}]
[{"$f":"+PremisaCosto!A61","v":0},{"$f":"+[1]Parámetros!B14","v":0},{"$f":"+[1]Parámetros!C14","v":0},{"$f":"+[1]Parámetros!D14","v":0},{"$f":"+[1]Parámetros!E14","v":0},{"$f":"+[1]Parámetros!F14","v":0},{"$f":"+[1]Parámetros!G14","v":0},{"$f":"+[1]Parámetros!H14","v":0},{"$f":"+[1]Parámetros!I14","v":0},{"$f":"+[1]Parámetros!J14","v":0},{"$f":"+[1]Parámetros!K14","v":0}]
[{"$f":"+PremisaCosto!A62","v":0},{"$f":"+[1]Parámetros!B15","v":0},{"$f":"+[1]Parámetros!C15","v":0},{"$f":"+[1]Parámetros!D15","v":0},{"$f":"+[1]Parámetros!E15","v":0},{"$f":"+[1]Parámetros!F15","v":0},{"$f":"+[1]Parámetros!G15","v":0},{"$f":"+[1]Parámetros!H15","v":0},{"$f":"+[1]Parámetros!I15","v":0},{"$f":"+[1]Parámetros!J15","v":0},{"$f":"+[1]Parámetros!K15","v":0}]
[{"$f":"+PremisaCosto!A63","v":0},{"$f":"+[1]Parámetros!B16","v":0},{"$f":"+[1]Parámetros!C16","v":0},{"$f":"+[1]Parámetros!D16","v":0},{"$f":"+[1]Parámetros!E16","v":0},{"$f":"+[1]Parámetros!F16","v":0},{"$f":"+[1]Parámetros!G16","v":0},{"$f":"+[1]Parámetros!H16","v":0},{"$f":"+[1]Parámetros!I16","v":0},{"$f":"+[1]Parámetros!J16","v":0},{"$f":"+[1]Parámetros!K16","v":0}]

{"sheet":"PremisaCosto","index":20,"n_rows":461,"n_cols":18,"rows_kept":461,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Premisas para IMP y Costos de Abastecimiento\"&\" - \"&PremisaCosto!A2","v":"Premisas para IMP y Costos de Abastecimiento - EDEMET"}]
[{"$f":"+IF(Tablero!E3=1,\"EDEMET\",\"EDECHI\")","v":"EDEMET"}]
[]
["Descuentos por inversiones no ejecutadas",{"$f":"-[1]PremisaCosto!B5","v":30670041.164786153}]
["Tasa de Rentabilidad regulada",{"$f":"+[1]PremisaCosto!B6","v":0.10743333333333334}]
[]
["Ingreso Maximo Permitido","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["DISTRIBUCION"]
["CO&M","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F10","v":51636963.119279593},{"$f":"+[1]PremisaCosto!G10","v":53003203.965334862},{"$f":"+[1]PremisaCosto!H10","v":54385113.584260762},{"$f":"+[1]PremisaCosto!I10","v":55821724.292148963}]
["Rentabilidad","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F11","v":91402681.767584056},{"$f":"+[1]PremisaCosto!G11","v":102938955.52155934},{"$f":"+[1]PremisaCosto!H11","v":101308787.34827299},{"$f":"+[1]PremisaCosto!I11","v":101117582.07182463}]
["Depreciación","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F12","v":44257673.648627937},{"$f":"+[1]PremisaCosto!G12","v":47015088.040714428},{"$f":"+[1]PremisaCosto!H12","v":49892887.601662062},{"$f":"+[1]PremisaCosto!I12","v":49957326.824429534}]
["Gastos Administrativos","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F13","v":19042519.462580189},{"$f":"+[1]PremisaCosto!G13","v":19557886.674602009},{"$f":"+[1]PremisaCosto!H13","v":20083335.388467792},{"$f":"+[1]PremisaCosto!I13","v":20626337.167397998}]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F9:F12)","v":206339837.99807179},{"$f":"+SUM(G9:G12)","v":222515134.20221063},{"$f":"+SUM(H9:H12)","v":225670123.9226636},{"$f":"+SUM(I9:I12)","v":227522970.35580114}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F13*$B$4/($F$31+$F$27+$F$20+$F$13)","v":18829669.239946552},0,0,0]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F13-F14","v":187510168.75812525},{"$f":"+G13-G14","v":222515134.20221063},{"$f":"+H13-H14","v":225670123.9226636},{"$f":"+I13-I14","v":227522970.35580114}]
["COMERCIALIZACION"]
["CO&M","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F18","v":47255428.615158066},{"$f":"+[1]PremisaCosto!G18","v":48778027.298715025},{"$f":"+[1]PremisaCosto!H18","v":50348506.977140248},{"$f":"+[1]PremisaCosto!I18","v":51968372.452867843}]
["Rentabilidad","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F19","v":7176306.3523815218},{"$f":"+[1]PremisaCosto!G19","v":7024546.6299653342},{"$f":"+[1]PremisaCosto!H19","v":6877768.5823435485},{"$f":"+[1]PremisaCosto!I19","v":6742301.3529828591}]
["Depreciación","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F20","v":4762855.4445436252},{"$f":"+[1]PremisaCosto!G20","v":4804284.3278774293},{"$f":"+[1]PremisaCosto!H20","v":4854591.2320641996},{"$f":"+[1]PremisaCosto!I20","v":4848746.9675719347}]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F17:F19)","v":59194590.412083209},{"$f":"+SUM(G17:G19)","v":60606858.256557792},{"$f":"+SUM(H17:H19)","v":62080866.791547999},{"$f":"+SUM(I17:I19)","v":63559420.773422636}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F20*$B$4/($F$31+$F$27+$F$20+$F$13)","v":5401838.8744884748}]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F20-F21","v":53792751.537594736},{"$f":"+G20-G21","v":60606858.256557792},{"$f":"+H20-H21","v":62080866.791547999},{"$f":"+I20-I21","v":63559420.773422636}]
["ALUMBRADO PUBLICO"]
["CO&M","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F25","v":1420710.0154124957},{"$f":"+[1]PremisaCosto!G25","v":1464714.8628351609},{"$f":"+[1]PremisaCosto!H25","v":1508719.7102578259},{"$f":"+[1]PremisaCosto!I25","v":1552724.5576804909}]
["Rentabilidad","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F26","v":2945585.8844031477},{"$f":"+[1]PremisaCosto!G26","v":2965334.1082255295},{"$f":"+[1]PremisaCosto!H26","v":2976448.2546583517},{"$f":"+[1]PremisaCosto!I26","v":2978844.9183333339}]
["Depreciación","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F27","v":2166913.5528043867},{"$f":"+[1]PremisaCosto!G27","v":2216181.5964407506},{"$f":"+[1]PremisaCosto!H27","v":2296548.4353134776},{"$f":"+[1]PremisaCosto!I27","v":2377691.6195316594}]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F24:F26)","v":6533209.4526200294},{"$f":"+SUM(G24:G26)","v":6646230.5675014406},{"$f":"+SUM(H24:H26)","v":6781716.4002296552},{"$f":"+SUM(I24:I26)","v":6909261.0955454838}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F27*$B$4/($F$31+$F$27+$F$20+$F$13)","v":596192.05996118404}]
["Subtotal Alumbrado Publico","$/año",null,null,null,{"$f":"+F27-F28","v":5937017.3926588455},{"$f":"+G27-G28","v":6646230.5675014406},{"$f":"+H27-H28","v":6781716.4002296552},{"$f":"+I27-I28","v":6909261.0955454838}]
["PÉRDIDAS"]
["IMP de Pérdidas sin Descuento por Inv.","$/año",null,null,null,{"$f":"+[1]PremisaCosto!F32","v":64021713.718109719},{"$f":"+[1]PremisaCosto!G32","v":64971800.457972072},{"$f":"+[1]PremisaCosto!H32","v":65976551.485340647},{"$f":"+[1]PremisaCosto!I32","v":66966676.371699676}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F31*$B$4/($F$31+$F$27+$F$20+$F$13)","v":5842340.9903899413}]
["IMP de Pérdidas","$/año",null,null,null,{"$f":"+F31-F32","v":58179372.727719776},{"$f":"+G31-G32","v":64971800.457972072},{"$f":"+H31-H32","v":65976551.485340647},{"$f":"+I31-I32","v":66966676.371699676}]
["Total IMP sin pérdidas (Dist+Com+AP)","$/año",null,null,null,{"$f":"+F29+F22+F15","v":247239937.68837881},{"$f":"+G29+G22+G15","v":289768223.02626985},{"$f":"+H29+H22+H15","v":294532707.11444128},{"$f":"+I29+I22+I15","v":297991652.22476923}]
["Total IMP con pérdidas","$/año",null,null,null,{"$f":"+F33+F34","v":305419310.41609859},{"$f":"+G33+G34","v":354740023.4842419},{"$f":"+H33+H34","v":360509258.59978193},{"$f":"+I33+I34","v":364958328.59646893}]
[]
["Perdidas de Energia Permitidas","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Pérdidas de Energía Permitida","%",null,null,null,{"$f":"+[1]PremisaCosto!F39","v":9.0503901559457547E-2},{"$f":"+[1]PremisaCosto!G39","v":9.0481226428904618E-2},{"$f":"+[1]PremisaCosto!H39","v":9.0457611882857392E-2},{"$f":"+[1]PremisaCosto!I39","v":9.043469741339992E-2}]
[]
["Premisas Costo Abastecimiento","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"},null,"COSTOS","PERMITIDOS","INGRESOS"]
["Costos Perdida Transmision Permitida","$/año",null,null,1.0945538336552962,{"$f":"+$R$41*E41","v":11634047.840397228},{"$f":"+F41","v":11634047.840397228},11634047.840397228,11634047.840397228,null,{"$f":"+'[2]AjustePérd de Trans-400'!$C$21","v":5314516.0533333328},{"$f":"+'[2]AjustePérd de Trans-400'!$C$25","v":4559790.7741443338},{"$f":"+SUM('[2]PERD TRANS-404 (base)'!$B$124:$G$124,\n             '[2]PERD TRANS-404 (base)'!$B$149:$G$149  )","v":4559790.7741422169},null,{"$f":"+M41-L41","v":-2.1168962121009827E-6},null,{"$f":"+SUM('[3]Compras (p)'!$B$17:$G$17) * 2","v":10629032.106666666},{"$f":"+Q41","v":10629032.106666666}]
["Costos de Sistema de Transmisión","$/año",null,null,0.92024716072089385,{"$f":"+$R$42*E42","v":53962831.152748302},53962831.152748302,53962831.152748302,53962831.152748302,null,{"$f":"+'[2]Ajuste Transmisión-300'!$C$27","v":29319748.789268445},{"$f":"+'[2]Ajuste Transmisión-300'!$C$32","v":25800077.412585516},{"$f":"+SUM('[2]TRANSMISION-304 (base)'!$B$124:$G$124,\n               '[2]TRANSMISION-304 (base)'!$B$157:$G$157,'[2]TRANSMISION-304 (base)'!$B$182:$G$182)","v":25800077.412585516},null,{"$f":"+M42-L42","v":0},null,{"$f":"+SUM('[3]Trans (p)'!$B$66:$G$66) * 2","v":58639497.57853689},{"$f":"+Q42","v":58639497.57853689}]
["Precio Generacion Energia P (en frontera)","$/MWh",null,"Ajuste",1.0033823478013009,{"$f":"+$R$43*E43","v":70.180484109433223},null,null,null,null,{"$f":"+'[2]Ajuste Generación-500 (2)'!$D$54","v":286922609.71512282},{"$f":"+'[2]Ajuste Generación-500 (2)'!$D$74","v":166696122.18532029},{"$f":"+SUM('[2]GENERACION-504 (base)'!$B$124:$G$124,'[2]GENERACION-504 (base)'!$B$211:$G$211,\n              '[2]GENERACION-504 (base)'!$B$331:$G$331,\n              '[2]GENERACION-504 (base)'!$B$364:$G$364,\n               '[2]GENERACION-504 (base)'!$B$397:$G$397,'[2]GENERACION-504 (base)'!$B$422:$G$422\n               )","v":166696122.1853202},null,{"$f":"+M43-L43","v":0},null,{"$f":"+SUM('[3]GEN-502 Cos_Gen_P'!$B$8:$G$8)/SUM('[3]GEN-502 Gen_P'!$B$8:$G$8)","v":69.943909480985823},69.943909480985823]
["Precio Generacion Energia FP (en frontera)","$/MWh",null,null,null,{"$f":"+$R$44*E43","v":63.472748720579908},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('[3]GEN-502 Cos_Gen_FP'!$B$8:$G$8)/SUM('[3]GEN-502 Gen_FP'!$B$8:$G$8)","v":63.258785506509007},63.258785506509007]
["Precio Generación de Potencia","$/MW año",null,null,null,{"$f":"+R45","v":268696.78655642329},null,null,null,null,null,null,{"$f":"+SUM('[2]GENERACION-504 (potencia)'!$B$124:$G$124,'[2]GENERACION-504 (potencia)'!$B$140:$G$140,\n        '[2]GENERACION-504 (potencia)'!$B$166:$G$166      )","v":93080029.801306441},null,null,null,{"$f":"+SUM('[3]GEN-502 Cos_Pot'!$B$8:$G$8)  *  2  /  AVERAGE('[3]GEN-502 Pot'!$B$8:$G$8)","v":268696.78655642329},268696.78655642329]
["Precio Generación de Energía p ajustado","$/MWh",null,null,null,{"$f":"+$F$43*PremisaCosto!F49","v":70.180484109433223},{"$f":"+$F$43*PremisaCosto!G49","v":70.180484109433223},{"$f":"+$F$43*PremisaCosto!H49","v":70.180484109433223},{"$f":"+$F$43*PremisaCosto!I49","v":70.180484109433223},null,null,{"$f":"+(K47-M45)  *  9.06%","v":20700002.134931486},{"$f":"+SUM('[2]PERD DISTR Y GEN-201 (base)'!$B$124:$G$124,'[2]PERD DISTR Y GEN-201 (base)'!$B$157:$G$157,\n               '[2]PERD DISTR Y GEN-201 (base)'!$B$182:$G$182)","v":20700020.159758672},null,{"$f":"+M46-L46","v":18.024827186018229}]
["Precio Generación de Energía fp ajustado","$/MWh",null,null,null,{"$f":"$F$44*PremisaCosto!F49","v":63.472748720579908},{"$f":"$F$44*PremisaCosto!G49","v":63.472748720579908},{"$f":"$F$44*PremisaCosto!H49","v":63.472748720579908},{"$f":"$F$44*PremisaCosto!I49","v":63.472748720579908},null,{"$f":"+SUM(K41:K46)","v":321556874.5577246},null,{"$f":"+SUM(M41:M46)","v":310836040.33311307}]
["Precio Generación de Potencia ajustado","$/MW año",null,null,null,{"$f":"$F$45*PremisaCosto!F49","v":268696.78655642329},{"$f":"$F$45*PremisaCosto!G49","v":268696.78655642329},{"$f":"$F$45*PremisaCosto!H49","v":268696.78655642329},{"$f":"$F$45*PremisaCosto!I49","v":268696.78655642329},{"$f":"+F48/12/1000","v":22.391398879701942}]
["Factor de Ajuste de Precios para control IMP",null,null,null,null,1,1,1,1,null,null,"PÉRDIDAS",{"$f":"+M46  /  (K47  - M45)","v":9.0600078891264479E-2}]
["Diferencia de Cierre IMP debido a precios",null,null,null,null,{"$f":"+(Resumen!M30/Resumen!N30-1)*1000","v":82.138249808429549},null,null,null,null,null,null,{"$f":"+M46/K47","v":6.4374366706449276E-2}]
["Costos de Conexión","u.m.",null,"$/conexión"]
[{"$f":"+[1]PremisaCosto!A50","v":"BTS"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D50","v":16.66}]
[{"$f":"+[1]PremisaCosto!A51","v":"BTD"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D51","v":71.69}]
[{"$f":"+[1]PremisaCosto!A52","v":"BTH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D52","v":71.69}]
[{"$f":"+[1]PremisaCosto!A53","v":"MTD"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D53","v":142}]
[{"$f":"+[1]PremisaCosto!A54","v":"MTH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D54","v":142}]
[{"$f":"+[1]PremisaCosto!A55","v":"ATD"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D55","v":201.75}]
[{"$f":"+[1]PremisaCosto!A56","v":"ATH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D56","v":201.75}]
[{"$f":"+[1]PremisaCosto!A57","v":"BTSH"},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D57","v":16.66}]
["BTS Prepago","$/Cliente",null,{"$f":"+[1]PremisaCosto!D58","v":16.66}]
[{"$f":"+[1]PremisaCosto!A59","v":0},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D59","v":0}]
[{"$f":"+[1]PremisaCosto!A60","v":0},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D60","v":0}]
[{"$f":"+[1]PremisaCosto!A61","v":0},"$/Cliente",null,{"$f":"+[1]PremisaCosto!D61","v":0}]
[]
["Costos (Cargos) Fijos de Comercializacion","u.m.",null,"Cargo"]
["Ponderador Global","%",null,1]
[]
["Subsidios","u.m."]
[{"$f":"+[1]Límites!A21","v":"Regular"},"%",null,{"$f":"+[1]Límites!C21","v":0}]
[{"$f":"+[1]Límites!A22","v":"Agro"},"%",null,{"$f":"+[1]Límites!C22","v":0.05}]
[{"$f":"+[1]Límites!A23","v":"Jub. 1"},"%",null,{"$f":"+[1]Límites!C23","v":0.25}]
[{"$f":"+[1]Límites!A24","v":"Jub. 2"},"%",null,{"$f":"+[1]Límites!C24","v":0.25}]
[{"$f":"+[1]Límites!A25","v":"Político"},"%",null,{"$f":"+[1]Límites!C25","v":0.5}]
[{"$f":"+[1]Límites!A26","v":"x1"},"%",null,{"$f":"+[1]Límites!C26","v":0}]
[{"$f":"+[1]Límites!A27","v":"x2"},"%",null,{"$f":"+[1]Límites!C27","v":0}]
[{"$f":"+[1]Límites!A28","v":"Discap."},"%",null,{"$f":"+[1]Límites!C28","v":0.25}]
[{"$f":"+[1]Límites!A29","v":"Discapacitados 601-más"},"%",null,{"$f":"+[1]Límites!C29","v":0.25}]
[{"$f":"+[1]Límites!A30","v":"Cruz Roja"},"%",null,{"$f":"+[1]Límites!C30","v":1}]
[{"$f":"+[1]Límites!A31","v":"GC"},"%",null,{"$f":"+[1]Límites!C31","v":0}]
[]
["Actualización",null,null,null,{"$f":"+PremisaCosto!E$89","v":2026},{"$f":"+PremisaCosto!F$89","v":"2026/2027"},{"$f":"+PremisaCosto!G$89","v":"2027/2028"},{"$f":"+PremisaCosto!H$89","v":"2028/2029"},{"$f":"+PremisaCosto!I$89","v":"2029/2030"}]
["Año genérico",null,null,null,0,1,2,3,4]
["Factor de Descuento",null,null,null,{"$f":"1/(1+$B$5)^E82","v":1},{"$f":"1/(1+$B$5)^F82","v":0.90298889323661324},{"$f":"1/(1+$B$5)^G82","v":0.81538894130868367},{"$f":"1/(1+$B$5)^H82","v":0.7362871576697021},{"$f":"1/(1+$B$5)^I82","v":0.66485912560849603}]
["Promedios",null,null,null,null,{"$f":"+AVERAGE(E83:F83)","v":0.95149444661830662},{"$f":"+AVERAGE(F83:G83)","v":0.85918891727264846},{"$f":"+AVERAGE(G83:H83)","v":0.77583804948919288},{"$f":"+AVERAGE(H83:I83)","v":0.70057314163909901}]
[]
["Parámetros Estructurales del Modelo"]
["Ventana de Años Calendario del Modelo",null,null,{"$f":"+[1]ProyDda!$D$33","v":2025},{"$f":"+D87+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
["Ventana de Años Regulatorios del Modelo",null,null,null,null,{"$f":"+E87&\"/\"&F87","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
["Ventana de Años Calendario+Regulatorio",null,null,{"$f":"+D87","v":2025},{"$f":"+E87","v":2026},{"$f":"+F88","v":"2026/2027"},"2027/2028","2028/2029","2029/2030","2030/2031","2031/2032","2032/2033","2033/2034","2034/2035","2035/2036"]
[]
["Variable Auxiliares - Nueva Estructura Tarifaria","NT","Categ. Gral.","Cat. Clientes","Vble Energía","Vble Pot.","Vble Clientes","Sub Categ."]
[{"$f":"+[1]DdaAñoBase!A7","v":"TOTAL"}]
[{"$f":"+[1]DdaAñoBase!A8","v":"ATH"},null,null,"ATH",null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A9","v":"ATH Punta"},"AT","ATH",null,"Ep","Pp",null,{"$f":"+H104","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A10","v":"ATH Fuera de Punta Medio"},"AT","ATH",null,"Efpm","Pfpm",null,{"$f":"+H94","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A11","v":"ATH Fuera de Punta Bajo"},"AT","ATH",null,"Efp","Pfp",null,{"$f":"+H94","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A12","v":"ATD"},"AT","ATD","ATD","Et","Pp","C",{"$f":"+H96","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A13","v":"MTH"},null,null,"MTH",null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A14","v":"MTH Punta"},"MT","MTH",null,"Ep","Pp",null,{"$f":"+H97","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A15","v":"MTH Fuera de Punta Medio"},"MT","MTH",null,"Efpm","Pfpm",null,{"$f":"+H99","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A16","v":"MTH Fuera de Punta Bajo"},"MT","MTH",null,"Efp","Pfp",null,{"$f":"+H100","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A17","v":"MTD"}]
[{"$f":"+[1]DdaAñoBase!A18","v":"MTD_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A19","v":"MTD_1 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A21","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A20","v":"MTD_1 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A22","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A21","v":"MTD_1 Jub. 1"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A23","v":"Jub. 1"}]
[{"$f":"+[1]DdaAñoBase!A22","v":"MTD_1 Jub. 2"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A24","v":"Jub. 2"}]
[{"$f":"+[1]DdaAñoBase!A23","v":"MTD_1 Político"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A25","v":"Político"}]
[{"$f":"+[1]DdaAñoBase!A24","v":"MTD_1 x1"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A26","v":"x1"}]
[{"$f":"+[1]DdaAñoBase!A25","v":"MTD_1 x2"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A27","v":"x2"}]
[{"$f":"+[1]DdaAñoBase!A26","v":"MTD_1 Discap."},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A28","v":"Discap."}]
[{"$f":"+[1]DdaAñoBase!A27","v":"MTD_1 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A29","v":"Discapacitados 601-más"}]
[{"$f":"+[1]DdaAñoBase!A28","v":"MTD_1 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+[1]Límites!A30","v":"Cruz Roja"}]
[{"$f":"+[1]DdaAñoBase!A29","v":"MTD_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A30","v":"MTD_2 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H104","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A31","v":"MTD_2 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H105","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A32","v":"MTD_2 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A33","v":"MTD_2 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A34","v":"MTD_2 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A35","v":"MTD_2 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A36","v":"MTD_2 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A37","v":"MTD_2 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A38","v":"MTD_2 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A39","v":"MTD_2 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A40","v":"MTD_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A41","v":"MTD_3 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H115","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A42","v":"MTD_3 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H116","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A43","v":"MTD_3 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A44","v":"MTD_3 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A45","v":"MTD_3 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A46","v":"MTD_3 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A47","v":"MTD_3 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A48","v":"MTD_3 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A49","v":"MTD_3 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A50","v":"MTD_3 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A51","v":"MTD_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A52","v":"MTD_4 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H126","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A53","v":"MTD_4 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H127","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A54","v":"MTD_4 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A55","v":"MTD_4 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A56","v":"MTD_4 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A57","v":"MTD_4 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A58","v":"MTD_4 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A59","v":"MTD_4 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A60","v":"MTD_4 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A61","v":"MTD_4 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A62","v":"MTD_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A63","v":"MTD_5 Regular"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H137","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A64","v":"MTD_5 Agro"},"MT","MTD","MTD","Et","Pp","C",{"$f":"+H138","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A65","v":"MTD_5 Jub. 1"},"MT","MTD","MTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A66","v":"MTD_5 Jub. 2"},"MT","MTD","MTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A67","v":"MTD_5 Político"},"MT","MTD","MTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A68","v":"MTD_5 x1"},"MT","MTD","MTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A69","v":"MTD_5 x2"},"MT","MTD","MTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A70","v":"MTD_5 Discap."},"MT","MTD","MTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A71","v":"MTD_5 Discapacitados 601-más"},"MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A72","v":"MTD_5 Cruz Roja"},"MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A73","v":"BTH"},null,null,"BTH",null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A74","v":"BTH Punta"},"BT","BTH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A75","v":"BTH Fuera de Punta Medio"},"BT","BTH",null,"Efpm","Pfpm"]
[{"$f":"+[1]DdaAñoBase!A76","v":"BTH Fuera de Punta Bajo"},"BT","BTH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A77","v":"BTD"}]
[{"$f":"+[1]DdaAñoBase!A78","v":"BTD_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A79","v":"BTD_1 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H148","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A80","v":"BTD_1 Agro"},"BT","BTD","BTD","Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A81","v":"BTD_1 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A82","v":"BTD_1 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A83","v":"BTD_1 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A84","v":"BTD_1 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A85","v":"BTD_1 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A86","v":"BTD_1 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A87","v":"BTD_1 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A88","v":"BTD_1 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A89","v":"BTD_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A90","v":"BTD_2 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H164","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A91","v":"BTD_2 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H165","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A92","v":"BTD_2 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A93","v":"BTD_2 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A94","v":"BTD_2 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A95","v":"BTD_2 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A96","v":"BTD_2 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A97","v":"BTD_2 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A98","v":"BTD_2 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A99","v":"BTD_2 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A100","v":"BTD_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A101","v":"BTD_3 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H175","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A102","v":"BTD_3 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H176","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A103","v":"BTD_3 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A104","v":"BTD_3 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A105","v":"BTD_3 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A106","v":"BTD_3 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A107","v":"BTD_3 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A108","v":"BTD_3 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A109","v":"BTD_3 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A110","v":"BTD_3 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A111","v":"BTD_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A112","v":"BTD_4 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H186","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A113","v":"BTD_4 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H187","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A114","v":"BTD_4 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A115","v":"BTD_4 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A116","v":"BTD_4 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A117","v":"BTD_4 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A118","v":"BTD_4 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A119","v":"BTD_4 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A120","v":"BTD_4 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A121","v":"BTD_4 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A122","v":"BTD_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A123","v":"BTD_5 Regular"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H197","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A124","v":"BTD_5 Agro"},"BT","BTD","BTD","Et","Pp","C",{"$f":"+H198","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A125","v":"BTD_5 Jub. 1"},"BT","BTD","BTD","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A126","v":"BTD_5 Jub. 2"},"BT","BTD","BTD","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A127","v":"BTD_5 Político"},"BT","BTD","BTD","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A128","v":"BTD_5 x1"},"BT","BTD","BTD","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A129","v":"BTD_5 x2"},"BT","BTD","BTD","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A130","v":"BTD_5 Discap."},"BT","BTD","BTD","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A131","v":"BTD_5 Discapacitados 601-más"},"BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A132","v":"BTD_5 Cruz Roja"},"BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A133","v":"BTS"}]
[{"$f":"+[1]DdaAñoBase!A134","v":"BTS_1 (0-300)"}]
[{"$f":"+[1]DdaAñoBase!A135","v":"BTS_1 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H208","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A136","v":"BTS_1 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H209","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A137","v":"BTS_1 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A138","v":"BTS_1 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A139","v":"BTS_1 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A140","v":"BTS_1 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A141","v":"BTS_1 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A142","v":"BTS_1 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A143","v":"BTS_1 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A144","v":"BTS_1 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A145","v":"BTS_2 (301-750)"}]
[{"$f":"+[1]DdaAñoBase!A146","v":"BTS_2 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H220","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A147","v":"BTS_2 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H221","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A148","v":"BTS_2 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A149","v":"BTS_2 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A150","v":"BTS_2 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A151","v":"BTS_2 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A152","v":"BTS_2 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A153","v":"BTS_2 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A154","v":"BTS_2 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A155","v":"BTS_2 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A156","v":"BTS_3 (751-más)"}]
[{"$f":"+[1]DdaAñoBase!A157","v":"BTS_3 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H231","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A158","v":"BTS_3 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H232","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A159","v":"BTS_3 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A160","v":"BTS_3 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A161","v":"BTS_3 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A162","v":"BTS_3 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A163","v":"BTS_3 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A164","v":"BTS_3 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A165","v":"BTS_3 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A166","v":"BTS_3 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A167","v":"BTS_4 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A168","v":"BTS_4 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H242","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A169","v":"BTS_4 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H243","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A170","v":"BTS_4 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A171","v":"BTS_4 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A172","v":"BTS_4 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A173","v":"BTS_4 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A174","v":"BTS_4 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A175","v":"BTS_4 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A176","v":"BTS_4 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A177","v":"BTS_4 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A178","v":"BTS_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A179","v":"BTS_5 Regular"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H253","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A180","v":"BTS_5 Agro"},"BT","BTS","BTS","Et","Pp","C",{"$f":"+H254","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A181","v":"BTS_5 Jub. 1"},"BT","BTS","BTS","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A182","v":"BTS_5 Jub. 2"},"BT","BTS","BTS","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A183","v":"BTS_5 Político"},"BT","BTS","BTS","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A184","v":"BTS_5 x1"},"BT","BTS","BTS","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A185","v":"BTS_5 x2"},"BT","BTS","BTS","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A186","v":"BTS_5 Discap."},"BT","BTS","BTS","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A187","v":"BTS_5 Discapacitados 601-más"},"BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A188","v":"BTS_5 Cruz Roja"},"BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A189","v":"Alumbrado Público"},"BT","AP-BT",null,"Efp","Pfp","C"]
[{"$f":"+[1]DdaAñoBase!A190","v":"GRANDES CLIENTES"}]
[{"$f":"+[1]DdaAñoBase!A191","v":"MTD_GC"},"MT","MTD_GC","MTD_GC","Ep","Pp","C"]
[{"$f":"+[1]DdaAñoBase!A192","v":"BTD_GC"},"BT","BTD_GC","BTD_GC","Ep","Pp","C"]
[{"$f":"+[1]DdaAñoBase!A193","v":"BTSH"},null,null,{"$f":"+A278","v":"BTSH"},null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A194","v":"BTSH_1"}]
[{"$f":"+[1]DdaAñoBase!A195","v":"BTSH_1 Punta"},{"$f":"+LEFT(A279,2)","v":"BT"},"BTSH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A196","v":"BTSH_1 Fuera de Punta Medio"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A197","v":"BTSH_1 Fuera de Punta Bajo"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A198","v":"BTSH_2"}]
[{"$f":"+[1]DdaAñoBase!A199","v":"BTSH_2 Punta"},"BT","BTSH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A200","v":"BTSH_2 Fuera de Punta Medio"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A201","v":"BTSH_2 Fuera de Punta Bajo"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A202","v":"BTSH_3"}]
[{"$f":"+[1]DdaAñoBase!A203","v":"BTSH_3 Punta"},"BT","BTSH",null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A204","v":"BTSH_3 Fuera de Punta Medio"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A205","v":"BTSH_3 Fuera de Punta Bajo"},"BT","BTSH",null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A206","v":"BTS Prepago"}]
[{"$f":"+[1]DdaAñoBase!A207","v":"BTS Prep"}]
[{"$f":"+[1]DdaAñoBase!A208","v":"BTS Prepago Regular"},{"$f":"+LEFT(A292,2)","v":"BT"},{"$f":"+A291","v":"BTS Prepago"},{"$f":"+C293","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H220","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A209","v":"BTS Prepago Agro"},{"$f":"+B293","v":"BT"},{"$f":"+C293","v":"BTS Prepago"},{"$f":"+C294","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A210","v":"BTS Prepago Jub. 1"},{"$f":"+B294","v":"BT"},{"$f":"+C294","v":"BTS Prepago"},"BTS Prepago","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A211","v":"BTS Prepago Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A212","v":"BTS Prepago Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A213","v":"BTS Prepago x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A214","v":"BTS Prepago x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A215","v":"BTS Prepago Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A216","v":"BTS Prepago Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A217","v":"BTS Prepago Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A218","v":"X1D_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A219","v":"X1D_2 Regular"},{"$f":"+B302","v":"BT"},{"$f":"+C302","v":"BTS Prepago"},{"$f":"+D302","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H231","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A220","v":"X1D_2 Agro"},{"$f":"+B304","v":"BT"},{"$f":"+C304","v":"BTS Prepago"},{"$f":"+D304","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A221","v":"X1D_2 Jub. 1"},{"$f":"+B305","v":"BT"},{"$f":"+C305","v":"BTS Prepago"},{"$f":"+D305","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A222","v":"X1D_2 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A223","v":"X1D_2 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A224","v":"X1D_2 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A225","v":"X1D_2 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A226","v":"X1D_2 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A227","v":"X1D_2 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A228","v":"X1D_2 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A229","v":"X1D_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A230","v":"X1D_3 Regular"},{"$f":"+B313","v":"BT"},{"$f":"+C313","v":"BTS Prepago"},{"$f":"+D313","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H242","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A231","v":"X1D_3 Agro"},{"$f":"+B315","v":"BT"},{"$f":"+C315","v":"BTS Prepago"},{"$f":"+D315","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A232","v":"X1D_3 Jub. 1"},{"$f":"+B316","v":"BT"},{"$f":"+C316","v":"BTS Prepago"},{"$f":"+D316","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A233","v":"X1D_3 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A234","v":"X1D_3 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A235","v":"X1D_3 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A236","v":"X1D_3 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A237","v":"X1D_3 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A238","v":"X1D_3 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A239","v":"X1D_3 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A240","v":"X1D_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A241","v":"X1D_4 Regular"},{"$f":"+B324","v":"BT"},{"$f":"+C324","v":"BTS Prepago"},{"$f":"+D324","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H253","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A242","v":"X1D_4 Agro"},{"$f":"+B326","v":"BT"},{"$f":"+C326","v":"BTS Prepago"},{"$f":"+D326","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A243","v":"X1D_4 Jub. 1"},{"$f":"+B327","v":"BT"},{"$f":"+C327","v":"BTS Prepago"},{"$f":"+D327","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A244","v":"X1D_4 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A245","v":"X1D_4 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A246","v":"X1D_4 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A247","v":"X1D_4 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A248","v":"X1D_4 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A249","v":"X1D_4 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A250","v":"X1D_4 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A251","v":"X1D_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A252","v":"X1D_5 Regular"},{"$f":"+B335","v":"BT"},{"$f":"+C335","v":"BTS Prepago"},{"$f":"+D335","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H264","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A253","v":"X1D_5 Agro"},{"$f":"+B337","v":"BT"},{"$f":"+C337","v":"BTS Prepago"},{"$f":"+D337","v":"BTS Prepago"},"Et","Pp","C","Agro"]
[{"$f":"+[1]DdaAñoBase!A254","v":"X1D_5 Jub. 1"},{"$f":"+B338","v":"BT"},{"$f":"+C338","v":"BTS Prepago"},{"$f":"+D338","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A255","v":"X1D_5 Jub. 2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A256","v":"X1D_5 Político"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A257","v":"X1D_5 x1"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A258","v":"X1D_5 x2"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A259","v":"X1D_5 Discap."},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A260","v":"X1D_5 Discapacitados 601-más"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A261","v":"X1D_5 Cruz Roja"},"BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A262","v":"X2H"},null,null,{"$f":"+A347","v":"X2H"},null,null,"C"]
[{"$f":"+[1]DdaAñoBase!A263","v":"X2H Punta"},{"$f":"+LEFT(A347,2)","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Ep","Pp"]
[{"$f":"+[1]DdaAñoBase!A264","v":"X2H Fuera de Punta"},{"$f":"+B348","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Efp","Pfp"]
[{"$f":"+[1]DdaAñoBase!A265","v":"X2D"}]
[{"$f":"+[1]DdaAñoBase!A266","v":"X2D_1 (0 - 10000)"}]
[{"$f":"+[1]DdaAñoBase!A267","v":"X2D_1 Regular"},{"$f":"+LEFT(A350,2)","v":"X2"},{"$f":"+A350","v":"X2D"},{"$f":"+C352","v":"X2D"},"Et","Pp","C",{"$f":"+H293","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A268","v":"X2D_1 Agro"},{"$f":"+B352","v":"X2"},{"$f":"+C352","v":"X2D"},{"$f":"+C353","v":"X2D"},"Et","Pp","C",{"$f":"+H294","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A269","v":"X2D_1 Jub. 1"},{"$f":"+B353","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A270","v":"X2D_1 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A271","v":"X2D_1 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A272","v":"X2D_1 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A273","v":"X2D_1 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A274","v":"X2D_1 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A275","v":"X2D_1 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A276","v":"X2D_1 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A277","v":"X2D_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A278","v":"X2D_2 Regular"},{"$f":"+B361","v":"X2"},{"$f":"+C361","v":"X2D"},{"$f":"+D361","v":"X2D"},"Et","Pp","C",{"$f":"+H304","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A279","v":"X2D_2 Agro"},{"$f":"+B363","v":"X2"},{"$f":"+C363","v":"X2D"},{"$f":"+D363","v":"X2D"},"Et","Pp","C",{"$f":"+H305","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A280","v":"X2D_2 Jub. 1"},{"$f":"+B364","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A281","v":"X2D_2 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A282","v":"X2D_2 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A283","v":"X2D_2 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A284","v":"X2D_2 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A285","v":"X2D_2 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A286","v":"X2D_2 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A287","v":"X2D_2 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A288","v":"X2D_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A289","v":"X2D_3 Regular"},{"$f":"+B372","v":"X2"},{"$f":"+C372","v":"X2D"},{"$f":"+D372","v":"X2D"},"Et","Pp","C",{"$f":"+H315","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A290","v":"X2D_3 Agro"},{"$f":"+B374","v":"X2"},{"$f":"+C374","v":"X2D"},{"$f":"+D374","v":"X2D"},"Et","Pp","C",{"$f":"+H316","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A291","v":"X2D_3 Jub. 1"},{"$f":"+B375","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A292","v":"X2D_3 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A293","v":"X2D_3 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A294","v":"X2D_3 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A295","v":"X2D_3 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A296","v":"X2D_3 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A297","v":"X2D_3 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A298","v":"X2D_3 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A299","v":"X2D_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A300","v":"X2D_4 Regular"},{"$f":"+B383","v":"X2"},{"$f":"+C383","v":"X2D"},{"$f":"+D383","v":"X2D"},"Et","Pp","C",{"$f":"+H326","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A301","v":"X2D_4 Agro"},{"$f":"+B385","v":"X2"},{"$f":"+C385","v":"X2D"},{"$f":"+D385","v":"X2D"},"Et","Pp","C",{"$f":"+H327","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A302","v":"X2D_4 Jub. 1"},{"$f":"+B386","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A303","v":"X2D_4 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A304","v":"X2D_4 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A305","v":"X2D_4 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A306","v":"X2D_4 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A307","v":"X2D_4 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A308","v":"X2D_4 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A309","v":"X2D_4 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A310","v":"X2D_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A311","v":"X2D_5 Regular"},{"$f":"+B394","v":"X2"},{"$f":"+C394","v":"X2D"},{"$f":"+D394","v":"X2D"},"Et","Pp","C",{"$f":"+H337","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A312","v":"X2D_5 Agro"},{"$f":"+B396","v":"X2"},{"$f":"+C396","v":"X2D"},{"$f":"+D396","v":"X2D"},"Et","Pp","C",{"$f":"+H338","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A313","v":"X2D_5 Jub. 1"},{"$f":"+B397","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A314","v":"X2D_5 Jub. 2"},"X2","X2D","X2D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A315","v":"X2D_5 Político"},"X2","X2D","X2D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A316","v":"X2D_5 x1"},"X2","X2D","X2D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A317","v":"X2D_5 x2"},"X2","X2D","X2D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A318","v":"X2D_5 Discap."},"X2","X2D","X2D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A319","v":"X2D_5 Discapacitados 601-más"},"X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A320","v":"X2D_5 Cruz Roja"},"X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A321","v":"X3D"}]
[{"$f":"+[1]DdaAñoBase!A322","v":"X3D_1 (0-10,000)"}]
[{"$f":"+[1]DdaAñoBase!A323","v":"X3D_1 Regular"},{"$f":"+LEFT(A406,2)","v":"X3"},{"$f":"+A406","v":"X3D"},{"$f":"+C408","v":"X3D"},"Et","Pp","C",{"$f":"+H352","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A324","v":"X3D_1 Agro"},{"$f":"+B408","v":"X3"},{"$f":"+C408","v":"X3D"},{"$f":"+C409","v":"X3D"},"Et","Pp","C",{"$f":"+H353","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A325","v":"X3D_1 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A326","v":"X3D_1 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A327","v":"X3D_1 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A328","v":"X3D_1 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A329","v":"X3D_1 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A330","v":"X3D_1 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A331","v":"X3D_1 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A332","v":"X3D_1 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A333","v":"X3D_2 (10,001-30,000)"}]
[{"$f":"+[1]DdaAñoBase!A334","v":"X3D_2 Regular"},{"$f":"+B417","v":"X3"},{"$f":"+C417","v":"X3D"},{"$f":"+D417","v":"X3D"},"Et","Pp","C",{"$f":"+H363","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A335","v":"X3D_2 Agro"},{"$f":"+B419","v":"X3"},{"$f":"+C419","v":"X3D"},{"$f":"+D419","v":"X3D"},"Et","Pp","C",{"$f":"+H364","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A336","v":"X3D_2 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A337","v":"X3D_2 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A338","v":"X3D_2 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A339","v":"X3D_2 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A340","v":"X3D_2 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A341","v":"X3D_2 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A342","v":"X3D_2 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A343","v":"X3D_2 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A344","v":"X3D_3 (30,001-50,000)"}]
[{"$f":"+[1]DdaAñoBase!A345","v":"X3D_3 Regular"},{"$f":"+B428","v":"X3"},{"$f":"+C428","v":"X3D"},{"$f":"+D428","v":"X3D"},"Et","Pp","C",{"$f":"+H374","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A346","v":"X3D_3 Agro"},{"$f":"+B430","v":"X3"},{"$f":"+C430","v":"X3D"},{"$f":"+D430","v":"X3D"},"Et","Pp","C",{"$f":"+H375","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A347","v":"X3D_3 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A348","v":"X3D_3 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A349","v":"X3D_3 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A350","v":"X3D_3 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A351","v":"X3D_3 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A352","v":"X3D_3 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A353","v":"X3D_3 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A354","v":"X3D_3 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A355","v":"X3D_4 (50,001-más)"}]
[{"$f":"+[1]DdaAñoBase!A356","v":"X3D_4 Regular"},{"$f":"+B439","v":"X3"},{"$f":"+C439","v":"X3D"},{"$f":"+D439","v":"X3D"},"Et","Pp","C",{"$f":"+H385","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A357","v":"X3D_4 Agro"},{"$f":"+B441","v":"X3"},{"$f":"+C441","v":"X3D"},{"$f":"+D441","v":"X3D"},"Et","Pp","C",{"$f":"+H386","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A358","v":"X3D_4 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A359","v":"X3D_4 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A360","v":"X3D_4 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A361","v":"X3D_4 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A362","v":"X3D_4 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A363","v":"X3D_4 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A364","v":"X3D_4 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A365","v":"X3D_4 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
[{"$f":"+[1]DdaAñoBase!A366","v":"X3D_5 (xxx)"}]
[{"$f":"+[1]DdaAñoBase!A367","v":"X3D_5 Regular"},{"$f":"+B450","v":"X3"},{"$f":"+C450","v":"X3D"},{"$f":"+D450","v":"X3D"},"Et","Pp","C",{"$f":"+H396","v":"Regular"}]
[{"$f":"+[1]DdaAñoBase!A368","v":"X3D_5 Agro"},{"$f":"+B452","v":"X3"},{"$f":"+C452","v":"X3D"},{"$f":"+D452","v":"X3D"},"Et","Pp","C",{"$f":"+H397","v":"Agro"}]
[{"$f":"+[1]DdaAñoBase!A369","v":"X3D_5 Jub. 1"},"X3","X3D","X3D","Et","Pp","C","Jub. 1"]
[{"$f":"+[1]DdaAñoBase!A370","v":"X3D_5 Jub. 2"},"X3","X3D","X3D","Et","Pp","C","Jub. 2"]
[{"$f":"+[1]DdaAñoBase!A371","v":"X3D_5 Político"},"X3","X3D","X3D","Et","Pp","C","Político"]
[{"$f":"+[1]DdaAñoBase!A372","v":"X3D_5 x1"},"X3","X3D","X3D","Et","Pp","C","x1"]
[{"$f":"+[1]DdaAñoBase!A373","v":"X3D_5 x2"},"X3","X3D","X3D","Et","Pp","C","x2"]
[{"$f":"+[1]DdaAñoBase!A374","v":"X3D_5 Discap."},"X3","X3D","X3D","Et","Pp","C","Discap."]
[{"$f":"+[1]DdaAñoBase!A375","v":"X3D_5 Discapacitados 601-más"},"X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
[{"$f":"+[1]DdaAñoBase!A376","v":"X3D_5 Cruz Roja"},"X3","X3D","X3D","Et","Pp","C","Cruz Roja"]

{"sheet":"Energía","index":21,"n_rows":379,"n_cols":74,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,24,7,29],[4,47,4,52],[4,55,4,60],[7,31,7,36],[7,39,7,44],[7,47,7,52],[7,55,7,60],[7,5,7,10],[7,12,7,16],[7,18,7,22],[4,31,4,44]]}
[{"$f":"+\"Energía\"&\" - \"&PremisaCosto!A2","v":"Energía - EDEMET"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Energía estimada para asignación de costos y cálculo costo compra. Cuando no se dispone de Energía facturada por horario, se utilizan Kep y Kefp. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria ",null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria "]
[]
[null,null,null,null,null,{"$f":"+F10-(SUM([1]ProyDda!B23:B26))","v":0},{"$f":"+G10-(SUM([1]ProyDda!C23:C26))","v":0},{"$f":"+H10-(SUM([1]ProyDda!D23:D26))","v":0},{"$f":"+I10-(SUM([1]ProyDda!E23:E26))","v":0},{"$f":"+J10-(SUM([1]ProyDda!F23:F26))","v":0},{"$f":"+K10-(SUM([1]ProyDda!G23:G26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y10+S10+M10-G10","v":0},{"$f":"+Z10+T10+N10-H10","v":0},{"$f":"+AA10+U10+O10-I10","v":0},{"$f":"+AB10+V10+P10-J10","v":0},{"$f":"+AC10+W10+Q10-K10","v":0},null,null,null,null,{"$f":"+AH10+AP10-H10","v":0},{"$f":"+AI10+AQ10-I10","v":0},{"$f":"+AJ10+AR10-J10","v":0},{"$f":"+AK10+AS10-K10","v":0}]
[null,"Variables Auxiliares",null,null,null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)",null,null,null,null,null,null,"Consumo de energía Punta (estimada - MWh/año))",null,null,null,null,null,null,null,"Consumo de energía Fuera de Punta (estimada - MWh/año)",null,null,null,null,null,null,null,"Consumo de Energía Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BB11:BB369)","v":5845797.9584486671},null,"Consumos de Energía Fuera Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BJ11:BJ369)","v":12238809.320539786}]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2025},{"$f":"+PremisaCosto!E89","v":2026},{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},null,{"$f":"+S9","v":2026},{"$f":"+T9","v":"2026/2027"},{"$f":"+U9","v":"2027/2028"},{"$f":"+V9","v":"2028/2029"},{"$f":"+W9","v":"2029/2030"},"VP",null,{"$f":"+F9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"+AF9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"+AF9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",null,{"$f":"+AN9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":4839409.9131598631},4859355.8738872251,4947066.150846391,5021864.3227602178,5100988.2291217055,5178982.2672298141,null,74704.779398151964,75872.400492640765,78244.103704686655,80689.880060697062,83212.001975143226,null,4532.8477281864525,4582.145332442291,4584.7626825141288,4585.9220163786358,4588.509294871943,null,{"$f":"+SUM(Y11,Y15,Y16,Y20,Y76,Y80,Y136,Y192,Y196,Y209,Y265,Y268,Y324)","v":4780118.2467608862},{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":4866611.6050213072},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":4939035.4563730163},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":5015712.4270446291},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":5091181.7559597977},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":16332244.185783761},null,{"$f":"+SUM(AF11:AF379)-SUM(AF194:AF195)","v":1560499.0335190208},1567543.5114434464,1596393.2861177428,1621192.8493808876,1647412.5113924039,1673198.2008281697,{"$f":"+SUMPRODUCT(AH10:AK10,PremisaCosto!$F$84:$I$84)","v":5362193.3049913608},null,{"$f":"+SUM(AN11:AN379)-SUM(AN194:AN195)","v":3278910.8796408377},3291812.3624437749,3350672.864728644,3400671.4733793242,3453575.7177292975,3505784.06640164,{"$f":"+SUMPRODUCT(AP10:AS10,PremisaCosto!$F$84:$I$84)","v":11245439.470350351},null,{"$f":"+SUM(AV11:AV379)-SUM(AV194:AV195)","v":1746690.1524670967},1754514.8085411997,1697296.7232847882,1784722.3363155145,1813555.0234654327,1841907.4775585709,{"$f":"+SUMPRODUCT(AX10:BA10,PremisaCosto!$F$84:$I$84)","v":5845797.958448668},null,{"$f":"+SUM(BD11:BD379)-SUM(BD194:BD195)","v":3662259.9594525713},3676489.0368710277,3558213.9960415354,3736693.0476924684,3794709.8299335446,3851964.5935223098,{"$f":"+SUMPRODUCT(BF10:BI10,PremisaCosto!$F$84:$I$84)","v":12238809.320539786},null,null,null,null,null,null,null,null,null,null,null,"Pot"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,{"$f":"+[1]Energía!F11","v":1.3000059759628708},{"$f":"+[1]Energía!G11","v":1.3090206844138466},{"$f":"+[1]Energía!H11","v":1.3347163680748431},{"$f":"+[1]Energía!I11","v":1.3585251329609238},{"$f":"+[1]Energía!J11","v":1.3834061860925682},{"$f":"+[1]Energía!K11","v":1.4071734765040103},null,{"$f":"+[1]Energía!M11","v":0},{"$f":"+[1]Energía!N11","v":0},{"$f":"+[1]Energía!O11","v":0},{"$f":"+[1]Energía!P11","v":0},{"$f":"+[1]Energía!Q11","v":0},null,{"$f":"+[1]Energía!S11","v":0},{"$f":"+[1]Energía!T11","v":0},{"$f":"+[1]Energía!U11","v":0},{"$f":"+[1]Energía!V11","v":0},{"$f":"+[1]Energía!W11","v":0},null,{"$f":"+[1]Energía!Y11","v":1.3090206844138466},{"$f":"+[1]Energía!Z11","v":1.3347163680748431},{"$f":"+[1]Energía!AA11","v":1.3585251329609238},{"$f":"+[1]Energía!AB11","v":1.3834061860925682},{"$f":"+[1]Energía!AC11","v":1.4071734765040103},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":4.4963320504451145},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Ep\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Ep\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Ep\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Ep\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Ep\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Ep\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH11:AK11,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Efp\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Efp\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Efp\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Efp\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Efp\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Efp\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP11:AS11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX11:BA11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF11:BI11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!E94","v":"Ep"},{"$f":"+PremisaCosto!B94","v":"AT"},null,{"$f":"+[1]Energía!F12","v":0.30000137906835483},{"$f":"+[1]Energía!G12","v":0.30208169640319538},{"$f":"+[1]Energía!H12","v":0.30801146955573305},{"$f":"+[1]Energía!I12","v":0.31350579991405936},{"$f":"+[1]Energía!J12","v":0.31924758140597731},{"$f":"+[1]Energía!K12","v":0.32473234073169466},null,{"$f":"+[1]Energía!M12","v":0},{"$f":"+[1]Energía!N12","v":0},{"$f":"+[1]Energía!O12","v":0},{"$f":"+[1]Energía!P12","v":0},{"$f":"+[1]Energía!Q12","v":0},null,{"$f":"+[1]Energía!S12","v":0},{"$f":"+[1]Energía!T12","v":0},{"$f":"+[1]Energía!U12","v":0},{"$f":"+[1]Energía!V12","v":0},{"$f":"+[1]Energía!W12","v":0},null,{"$f":"+[1]Energía!Y12","v":0.30208169640319538},{"$f":"+[1]Energía!Z12","v":0.30801146955573305},{"$f":"+[1]Energía!AA12","v":0.31350579991405936},{"$f":"+[1]Energía!AB12","v":0.31924758140597731},{"$f":"+[1]Energía!AC12","v":0.32473234073169466},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1.0376150885642574},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Ep\",F12,\"\"))","v":0.30000137906835483},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Ep\",G12,\"\"))","v":0.30208169640319538},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Ep\",H12,\"\"))","v":0.30801146955573305},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Ep\",I12,\"\"))","v":0.31350579991405936},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Ep\",J12,\"\"))","v":0.31924758140597731},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Ep\",K12,\"\"))","v":0.32473234073169466},{"$f":"+SUMPRODUCT(AH12:AK12,PremisaCosto!$F$84:$I$84)","v":1.0376150885642574},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Efp\",F12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Efp\",G12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Efp\",H12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Efp\",I12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Efp\",J12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Efp\",K12,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP12:AS12,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D12=\"BT\",AF12*Balance!D$45,IF($D12=\"MT\",AF12*Balance!D$46,AF12*Balance!D$47))","v":0.30220716409880743},{"$f":"IF($D12=\"BT\",AG12*Balance!E$45,IF($D12=\"MT\",AG12*Balance!E$46,AG12*Balance!E$47))","v":0.30430277713945453},{"$f":"IF($D12=\"BT\",AH12*Balance!F$45,IF($D12=\"MT\",AH12*Balance!F$46,AH12*Balance!F$47))","v":0.30925818204420946},{"$f":"IF($D12=\"BT\",AI12*Balance!G$45,IF($D12=\"MT\",AI12*Balance!G$46,AI12*Balance!G$47))","v":0.31548008428267094},{"$f":"IF($D12=\"BT\",AJ12*Balance!H$45,IF($D12=\"MT\",AJ12*Balance!H$46,AJ12*Balance!H$47))","v":0.3212581959105491},{"$f":"IF($D12=\"BT\",AK12*Balance!I$45,IF($D12=\"MT\",AK12*Balance!I$46,AK12*Balance!I$47))","v":0.32677750247069326},{"$f":"+SUMPRODUCT(AX12:BA12,PremisaCosto!$F$84:$I$84)","v":1.04349030844278},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF12:BI12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!E95","v":"Efpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,{"$f":"+[1]Energía!F13","v":0.50000229844725808},{"$f":"+[1]Energía!G13","v":0.5034694940053257},{"$f":"+[1]Energía!H13","v":0.51335244925955514},{"$f":"+[1]Energía!I13","v":0.52250966652343234},{"$f":"+[1]Energía!J13","v":0.53207930234329548},{"$f":"+[1]Energía!K13","v":0.5412205678861578},null,{"$f":"+[1]Energía!M13","v":0},{"$f":"+[1]Energía!N13","v":0},{"$f":"+[1]Energía!O13","v":0},{"$f":"+[1]Energía!P13","v":0},{"$f":"+[1]Energía!Q13","v":0},null,{"$f":"+[1]Energía!S13","v":0},{"$f":"+[1]Energía!T13","v":0},{"$f":"+[1]Energía!U13","v":0},{"$f":"+[1]Energía!V13","v":0},{"$f":"+[1]Energía!W13","v":0},null,{"$f":"+[1]Energía!Y13","v":0.5034694940053257},{"$f":"+[1]Energía!Z13","v":0.51335244925955514},{"$f":"+[1]Energía!AA13","v":0.52250966652343234},{"$f":"+[1]Energía!AB13","v":0.53207930234329548},{"$f":"+[1]Energía!AC13","v":0.5412205678861578},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":1.7293584809404288},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Ep\",F13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Ep\",G13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Ep\",H13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Ep\",I13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Ep\",J13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Ep\",K13,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH13:AK13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Efpm\",F13,\"\"))","v":0.50000229844725808},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Efpm\",G13,\"\"))","v":0.5034694940053257},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Efpm\",H13,\"\"))","v":0.51335244925955514},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Efpm\",I13,\"\"))","v":0.52250966652343234},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Efpm\",J13,\"\"))","v":0.53207930234329548},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Efpm\",K13,\"\"))","v":0.5412205678861578},{"$f":"+SUMPRODUCT(AP13:AS13,PremisaCosto!$F$84:$I$84)","v":1.7293584809404288},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX13:BA13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D13=\"BT\",AN13*Balance!D$49,IF($D13=\"MT\",AN13*Balance!D$50,AN13*Balance!D$51))","v":0.50367860683134569},{"$f":"IF($D13=\"BT\",AO13*Balance!E$49,IF($D13=\"MT\",AO13*Balance!E$50,AO13*Balance!E$51))","v":0.50717129523242421},{"$f":"IF($D13=\"BT\",AP13*Balance!F$49,IF($D13=\"MT\",AP13*Balance!F$50,AP13*Balance!F$51))","v":0.51543030340701579},{"$f":"IF($D13=\"BT\",AQ13*Balance!G$49,IF($D13=\"MT\",AQ13*Balance!G$50,AQ13*Balance!G$51))","v":0.52580014047111834},{"$f":"IF($D13=\"BT\",AR13*Balance!H$49,IF($D13=\"MT\",AR13*Balance!H$50,AR13*Balance!H$51))","v":0.53543032651758171},{"$f":"IF($D13=\"BT\",AS13*Balance!I$49,IF($D13=\"MT\",AS13*Balance!I$50,AS13*Balance!I$51))","v":0.5446291707844888},{"$f":"+SUMPRODUCT(BF13:BI13,PremisaCosto!$F$84:$I$84)","v":1.7391505140712999}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!E96","v":"Efp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,{"$f":"+[1]Energía!F14","v":0.50000229844725808},{"$f":"+[1]Energía!G14","v":0.5034694940053257},{"$f":"+[1]Energía!H14","v":0.51335244925955514},{"$f":"+[1]Energía!I14","v":0.52250966652343234},{"$f":"+[1]Energía!J14","v":0.53207930234329548},{"$f":"+[1]Energía!K14","v":0.5412205678861578},null,{"$f":"+[1]Energía!M14","v":0},{"$f":"+[1]Energía!N14","v":0},{"$f":"+[1]Energía!O14","v":0},{"$f":"+[1]Energía!P14","v":0},{"$f":"+[1]Energía!Q14","v":0},null,{"$f":"+[1]Energía!S14","v":0},{"$f":"+[1]Energía!T14","v":0},{"$f":"+[1]Energía!U14","v":0},{"$f":"+[1]Energía!V14","v":0},{"$f":"+[1]Energía!W14","v":0},null,{"$f":"+[1]Energía!Y14","v":0.5034694940053257},{"$f":"+[1]Energía!Z14","v":0.51335244925955514},{"$f":"+[1]Energía!AA14","v":0.52250966652343234},{"$f":"+[1]Energía!AB14","v":0.53207930234329548},{"$f":"+[1]Energía!AC14","v":0.5412205678861578},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":1.7293584809404288},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Ep\",F14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Ep\",G14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Ep\",H14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Ep\",I14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Ep\",J14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Ep\",K14,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH14:AK14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Efp\",F14,\"\"))","v":0.50000229844725808},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Efp\",G14,\"\"))","v":0.5034694940053257},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Efp\",H14,\"\"))","v":0.51335244925955514},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Efp\",I14,\"\"))","v":0.52250966652343234},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Efp\",J14,\"\"))","v":0.53207930234329548},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Efp\",K14,\"\"))","v":0.5412205678861578},{"$f":"+SUMPRODUCT(AP14:AS14,PremisaCosto!$F$84:$I$84)","v":1.7293584809404288},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX14:BA14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D14=\"BT\",AN14*Balance!D$49,IF($D14=\"MT\",AN14*Balance!D$50,AN14*Balance!D$51))","v":0.50367860683134569},{"$f":"IF($D14=\"BT\",AO14*Balance!E$49,IF($D14=\"MT\",AO14*Balance!E$50,AO14*Balance!E$51))","v":0.50717129523242421},{"$f":"IF($D14=\"BT\",AP14*Balance!F$49,IF($D14=\"MT\",AP14*Balance!F$50,AP14*Balance!F$51))","v":0.51543030340701579},{"$f":"IF($D14=\"BT\",AQ14*Balance!G$49,IF($D14=\"MT\",AQ14*Balance!G$50,AQ14*Balance!G$51))","v":0.52580014047111834},{"$f":"IF($D14=\"BT\",AR14*Balance!H$49,IF($D14=\"MT\",AR14*Balance!H$50,AR14*Balance!H$51))","v":0.53543032651758171},{"$f":"IF($D14=\"BT\",AS14*Balance!I$49,IF($D14=\"MT\",AS14*Balance!I$50,AS14*Balance!I$51))","v":0.5446291707844888},{"$f":"+SUMPRODUCT(BF14:BI14,PremisaCosto!$F$84:$I$84)","v":1.7391505140712999}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!E97","v":"Et"},{"$f":"+PremisaCosto!B97","v":"AT"},null,{"$f":"+[1]Energía!F15","v":23.000105728573867},{"$f":"+[1]Energía!G15","v":23.159596724244977},{"$f":"+[1]Energía!H15","v":23.614212665939533},{"$f":"+[1]Energía!I15","v":24.035444660077886},{"$f":"+[1]Energía!J15","v":24.47564790779159},{"$f":"+[1]Energía!K15","v":24.896146122763255},null,{"$f":"+[1]Energía!M15","v":0},{"$f":"+[1]Energía!N15","v":0},{"$f":"+[1]Energía!O15","v":0},{"$f":"+[1]Energía!P15","v":0},{"$f":"+[1]Energía!Q15","v":0},null,{"$f":"+[1]Energía!S15","v":0},{"$f":"+[1]Energía!T15","v":0},{"$f":"+[1]Energía!U15","v":0},{"$f":"+[1]Energía!V15","v":0},{"$f":"+[1]Energía!W15","v":0},null,{"$f":"+[1]Energía!Y15","v":23.159596724244977},{"$f":"+[1]Energía!Z15","v":23.614212665939533},{"$f":"+[1]Energía!AA15","v":24.035444660077886},{"$f":"+[1]Energía!AB15","v":24.47564790779159},{"$f":"+[1]Energía!AC15","v":24.896146122763255},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":79.550490123259721},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Ep\",F15,\"\"))","v":6.7438692438266816},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Ep\",G15,\"\"))","v":6.7906336558283815},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Ep\",H15,\"\"))","v":6.9239317590252885},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Ep\",I15,\"\"))","v":7.0474413429945599},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Ep\",J15,\"\"))","v":7.1765134950238867},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Ep\",K15,\"\"))","v":7.2998079273407104},{"$f":"+SUMPRODUCT(AH15:AK15,PremisaCosto!$F$84:$I$84)","v":23.325027719637966},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Efp\",F15,\"\"))","v":16.25623648474717},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Efp\",G15,\"\"))","v":16.36896306841658},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Efp\",H15,\"\"))","v":16.690280906914229},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Efp\",I15,\"\"))","v":16.988003317083308},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Efp\",J15,\"\"))","v":17.299134412767685},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Efp\",K15,\"\"))","v":17.596338195422529},{"$f":"+SUMPRODUCT(AP15:AS15,PremisaCosto!$F$84:$I$84)","v":56.225462403621705},null,{"$f":"IF($D15=\"BT\",AF15*Balance!D$45,IF($D15=\"MT\",AF15*Balance!D$46,AF15*Balance!D$47))","v":6.7934541019748611},{"$f":"IF($D15=\"BT\",AG15*Balance!E$45,IF($D15=\"MT\",AG15*Balance!E$46,AG15*Balance!E$47))","v":6.8405623531958062},{"$f":"IF($D15=\"BT\",AH15*Balance!F$45,IF($D15=\"MT\",AH15*Balance!F$46,AH15*Balance!F$47))","v":6.9519571835518033},{"$f":"IF($D15=\"BT\",AI15*Balance!G$45,IF($D15=\"MT\",AI15*Balance!G$46,AI15*Balance!G$47))","v":7.0918221910873074},{"$f":"IF($D15=\"BT\",AJ15*Balance!H$45,IF($D15=\"MT\",AJ15*Balance!H$46,AJ15*Balance!H$47))","v":7.2217110249841872},{"$f":"IF($D15=\"BT\",AK15*Balance!I$45,IF($D15=\"MT\",AK15*Balance!I$46,AK15*Balance!I$47))","v":7.3457820605034154},{"$f":"+SUMPRODUCT(AX15:BA15,PremisaCosto!$F$84:$I$84)","v":23.457099494649572},null,{"$f":"IF($D15=\"BT\",AN15*Balance!D$49,IF($D15=\"MT\",AN15*Balance!D$50,AN15*Balance!D$51))","v":16.375761812267022},{"$f":"IF($D15=\"BT\",AO15*Balance!E$49,IF($D15=\"MT\",AO15*Balance!E$50,AO15*Balance!E$51))","v":16.48931722749569},{"$f":"IF($D15=\"BT\",AP15*Balance!F$49,IF($D15=\"MT\",AP15*Balance!F$50,AP15*Balance!F$51))","v":16.757836773170904},{"$f":"IF($D15=\"BT\",AQ15*Balance!G$49,IF($D15=\"MT\",AQ15*Balance!G$50,AQ15*Balance!G$51))","v":17.094984270584117},{"$f":"IF($D15=\"BT\",AR15*Balance!H$49,IF($D15=\"MT\",AR15*Balance!H$50,AR15*Balance!H$51))","v":17.408083994824555},{"$f":"IF($D15=\"BT\",AS15*Balance!I$49,IF($D15=\"MT\",AS15*Balance!I$50,AS15*Balance!I$51))","v":17.707159795583049},{"$f":"+SUMPRODUCT(BF15:BI15,PremisaCosto!$F$84:$I$84)","v":56.543824152630165}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!E98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,{"$f":"+[1]Energía!F16","v":13235.491841880183},{"$f":"+[1]Energía!G16","v":13327.271497024803},{"$f":"+[1]Energía!H16","v":13588.881841711685},{"$f":"+[1]Energía!I16","v":13831.281276207797},{"$f":"+[1]Energía!J16","v":14084.597785385653},{"$f":"+[1]Energía!K16","v":14326.574964076115},null,{"$f":"+[1]Energía!M16","v":0},{"$f":"+[1]Energía!N16","v":0},{"$f":"+[1]Energía!O16","v":0},{"$f":"+[1]Energía!P16","v":0},{"$f":"+[1]Energía!Q16","v":0},null,{"$f":"+[1]Energía!S16","v":0},{"$f":"+[1]Energía!T16","v":0},{"$f":"+[1]Energía!U16","v":0},{"$f":"+[1]Energía!V16","v":0},{"$f":"+[1]Energía!W16","v":0},null,{"$f":"+[1]Energía!Y16","v":13327.271497024803},{"$f":"+[1]Energía!Z16","v":13588.881841711685},{"$f":"+[1]Energía!AA16","v":13831.281276207797},{"$f":"+[1]Energía!AB16","v":14084.597785385653},{"$f":"+[1]Energía!AC16","v":14326.574964076115},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":45777.609697503722},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Ep\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Ep\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Ep\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Ep\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Ep\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Ep\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH16:AK16,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Efp\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Efp\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Efp\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Efp\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Efp\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Efp\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP16:AS16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX16:BA16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF16:BI16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!E99","v":"Ep"},{"$f":"+PremisaCosto!B99","v":"MT"},null,{"$f":"+[1]Energía!F17","v":3328.9293026665109},{"$f":"+[1]Energía!G17","v":3352.0132943344893},{"$f":"+[1]Energía!H17","v":3417.8123105488448},{"$f":"+[1]Energía!I17","v":3478.7794880503702},{"$f":"+[1]Energía!J17","v":3542.4924773616581},{"$f":"+[1]Energía!K17","v":3603.3534510483619},null,{"$f":"+[1]Energía!M17","v":0},{"$f":"+[1]Energía!N17","v":0},{"$f":"+[1]Energía!O17","v":0},{"$f":"+[1]Energía!P17","v":0},{"$f":"+[1]Energía!Q17","v":0},null,{"$f":"+[1]Energía!S17","v":0},{"$f":"+[1]Energía!T17","v":0},{"$f":"+[1]Energía!U17","v":0},{"$f":"+[1]Energía!V17","v":0},{"$f":"+[1]Energía!W17","v":0},null,{"$f":"+[1]Energía!Y17","v":3352.0132943344893},{"$f":"+[1]Energía!Z17","v":3417.8123105488448},{"$f":"+[1]Energía!AA17","v":3478.7794880503702},{"$f":"+[1]Energía!AB17","v":3542.4924773616581},{"$f":"+[1]Energía!AC17","v":3603.3534510483619},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":11513.771316442653},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Ep\",F17,\"\"))","v":3328.9293026665109},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Ep\",G17,\"\"))","v":3352.0132943344893},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Ep\",H17,\"\"))","v":3417.8123105488448},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Ep\",I17,\"\"))","v":3478.7794880503702},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Ep\",J17,\"\"))","v":3542.4924773616581},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Ep\",K17,\"\"))","v":3603.3534510483619},{"$f":"+SUMPRODUCT(AH17:AK17,PremisaCosto!$F$84:$I$84)","v":11513.771316442653},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Efp\",F17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Efp\",G17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Efp\",H17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Efp\",I17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Efp\",J17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Efp\",K17,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP17:AS17,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D17=\"BT\",AF17*Balance!D$45,IF($D17=\"MT\",AF17*Balance!D$46,AF17*Balance!D$47))","v":3500.8922153920189},{"$f":"IF($D17=\"BT\",AG17*Balance!E$45,IF($D17=\"MT\",AG17*Balance!E$46,AG17*Balance!E$47))","v":3525.1686596727268},{"$f":"IF($D17=\"BT\",AH17*Balance!F$45,IF($D17=\"MT\",AH17*Balance!F$46,AH17*Balance!F$47))","v":3513.3963314209132},{"$f":"IF($D17=\"BT\",AI17*Balance!G$45,IF($D17=\"MT\",AI17*Balance!G$46,AI17*Balance!G$47))","v":3631.8718168486889},{"$f":"IF($D17=\"BT\",AJ17*Balance!H$45,IF($D17=\"MT\",AJ17*Balance!H$46,AJ17*Balance!H$47))","v":3698.4023858428454},{"$f":"IF($D17=\"BT\",AK17*Balance!I$45,IF($D17=\"MT\",AK17*Balance!I$46,AK17*Balance!I$47))","v":3761.9422806861116},{"$f":"+SUMPRODUCT(AX17:BA17,PremisaCosto!$F$84:$I$84)","v":11968.318127611121},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF17:BI17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!E100","v":"Efpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,{"$f":"+[1]Energía!F18","v":3864.0807626900141},{"$f":"+[1]Energía!G18","v":3890.8756868294008},{"$f":"+[1]Energía!H18","v":3967.2524102864481},{"$f":"+[1]Energía!I18","v":4038.0205391110662},{"$f":"+[1]Energía!J18","v":4111.9758905010822},{"$f":"+[1]Energía!K18","v":4182.620742415781},null,{"$f":"+[1]Energía!M18","v":0},{"$f":"+[1]Energía!N18","v":0},{"$f":"+[1]Energía!O18","v":0},{"$f":"+[1]Energía!P18","v":0},{"$f":"+[1]Energía!Q18","v":0},null,{"$f":"+[1]Energía!S18","v":0},{"$f":"+[1]Energía!T18","v":0},{"$f":"+[1]Energía!U18","v":0},{"$f":"+[1]Energía!V18","v":0},{"$f":"+[1]Energía!W18","v":0},null,{"$f":"+[1]Energía!Y18","v":3890.8756868294008},{"$f":"+[1]Energía!Z18","v":3967.2524102864481},{"$f":"+[1]Energía!AA18","v":4038.0205391110662},{"$f":"+[1]Energía!AB18","v":4111.9758905010822},{"$f":"+[1]Energía!AC18","v":4182.620742415781},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":13364.700239876231},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Ep\",F18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Ep\",G18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Ep\",H18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Ep\",I18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Ep\",J18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Ep\",K18,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH18:AK18,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Efpm\",F18,\"\"))","v":3864.0807626900141},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Efpm\",G18,\"\"))","v":3890.8756868294008},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Efpm\",H18,\"\"))","v":3967.2524102864481},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Efpm\",I18,\"\"))","v":4038.0205391110662},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Efpm\",J18,\"\"))","v":4111.9758905010822},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Efpm\",K18,\"\"))","v":4182.620742415781},{"$f":"+SUMPRODUCT(AP18:AS18,PremisaCosto!$F$84:$I$84)","v":13364.700239876231},null,null,null,null,null,null,null,null,null,{"$f":"IF($D18=\"BT\",AN18*Balance!D$49,IF($D18=\"MT\",AN18*Balance!D$50,AN18*Balance!D$51))","v":4063.6880605760107},{"$f":"IF($D18=\"BT\",AO18*Balance!E$49,IF($D18=\"MT\",AO18*Balance!E$50,AO18*Balance!E$51))","v":4091.8671334257879},{"$f":"IF($D18=\"BT\",AP18*Balance!F$49,IF($D18=\"MT\",AP18*Balance!F$50,AP18*Balance!F$51))","v":4078.2023111979729},{"$f":"IF($D18=\"BT\",AQ18*Balance!G$49,IF($D18=\"MT\",AQ18*Balance!G$50,AQ18*Balance!G$51))","v":4215.723658895301},{"$f":"IF($D18=\"BT\",AR18*Balance!H$49,IF($D18=\"MT\",AR18*Balance!H$50,AR18*Balance!H$51))","v":4292.9495379715609},{"$f":"IF($D18=\"BT\",AS18*Balance!I$49,IF($D18=\"MT\",AS18*Balance!I$50,AS18*Balance!I$51))","v":4366.703968602018},{"$f":"+SUMPRODUCT(BF18:BI18,PremisaCosto!$F$84:$I$84)","v":13892.31901128458}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!E101","v":"Efp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,{"$f":"+[1]Energía!F19","v":6042.4817765236558},{"$f":"+[1]Energía!G19","v":6084.3825158609116},{"$f":"+[1]Energía!H19","v":6203.8171208763906},{"$f":"+[1]Energía!I19","v":6314.4812490463592},{"$f":"+[1]Energía!J19","v":6430.1294175229104},{"$f":"+[1]Energía!K19","v":6540.6007706119708},null,{"$f":"+[1]Energía!M19","v":0},{"$f":"+[1]Energía!N19","v":0},{"$f":"+[1]Energía!O19","v":0},{"$f":"+[1]Energía!P19","v":0},{"$f":"+[1]Energía!Q19","v":0},null,{"$f":"+[1]Energía!S19","v":0},{"$f":"+[1]Energía!T19","v":0},{"$f":"+[1]Energía!U19","v":0},{"$f":"+[1]Energía!V19","v":0},{"$f":"+[1]Energía!W19","v":0},null,{"$f":"+[1]Energía!Y19","v":6084.3825158609116},{"$f":"+[1]Energía!Z19","v":6203.8171208763906},{"$f":"+[1]Energía!AA19","v":6314.4812490463592},{"$f":"+[1]Energía!AB19","v":6430.1294175229104},{"$f":"+[1]Energía!AC19","v":6540.6007706119708},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":20899.138141184834},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Ep\",F19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Ep\",G19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Ep\",H19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Ep\",I19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Ep\",J19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Ep\",K19,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH19:AK19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Efp\",F19,\"\"))","v":6042.4817765236558},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Efp\",G19,\"\"))","v":6084.3825158609116},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Efp\",H19,\"\"))","v":6203.8171208763906},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Efp\",I19,\"\"))","v":6314.4812490463592},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Efp\",J19,\"\"))","v":6430.1294175229104},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Efp\",K19,\"\"))","v":6540.6007706119708},{"$f":"+SUMPRODUCT(AP19:AS19,PremisaCosto!$F$84:$I$84)","v":20899.138141184834},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX19:BA19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D19=\"BT\",AN19*Balance!D$49,IF($D19=\"MT\",AN19*Balance!D$50,AN19*Balance!D$51))","v":6354.6190050161595},{"$f":"IF($D19=\"BT\",AO19*Balance!E$49,IF($D19=\"MT\",AO19*Balance!E$50,AO19*Balance!E$51))","v":6398.6842160278411},{"$f":"IF($D19=\"BT\",AP19*Balance!F$49,IF($D19=\"MT\",AP19*Balance!F$50,AP19*Balance!F$51))","v":6377.3157601486919},{"$f":"IF($D19=\"BT\",AQ19*Balance!G$49,IF($D19=\"MT\",AQ19*Balance!G$50,AQ19*Balance!G$51))","v":6592.3656745727367},{"$f":"IF($D19=\"BT\",AR19*Balance!H$49,IF($D19=\"MT\",AR19*Balance!H$50,AR19*Balance!H$51))","v":6713.1281522879972},{"$f":"IF($D19=\"BT\",AS19*Balance!I$49,IF($D19=\"MT\",AS19*Balance!I$50,AS19*Balance!I$51))","v":6828.4621296017012},{"$f":"+SUMPRODUCT(BF19:BI19,PremisaCosto!$F$84:$I$84)","v":21724.205474655191}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!E102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,{"$f":"+[1]Energía!F20","v":1005830.2539699611},{"$f":"+[1]Energía!G20","v":1012803.3152807074},{"$f":"+[1]Energía!H20","v":1032683.4626723691},{"$f":"+[1]Energía!I20","v":1051102.8625997461},{"$f":"+[1]Energía!J20","v":1070351.9668975808},{"$f":"+[1]Energía!K20","v":1088739.7545620888},null,{"$f":"+[1]Energía!M20","v":0},{"$f":"+[1]Energía!N20","v":0},{"$f":"+[1]Energía!O20","v":0},{"$f":"+[1]Energía!P20","v":0},{"$f":"+[1]Energía!Q20","v":0},null,{"$f":"+[1]Energía!S20","v":0},{"$f":"+[1]Energía!T20","v":0},{"$f":"+[1]Energía!U20","v":0},{"$f":"+[1]Energía!V20","v":0},{"$f":"+[1]Energía!W20","v":0},null,{"$f":"+[1]Energía!Y20","v":1012803.3152807074},{"$f":"+[1]Energía!Z20","v":1032683.4626723691},{"$f":"+[1]Energía!AA20","v":1051102.8625997461},{"$f":"+[1]Energía!AB20","v":1070351.9668975808},{"$f":"+[1]Energía!AC20","v":1088739.7545620888},{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":3478850.1228522644},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Ep\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Ep\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Ep\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Ep\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Ep\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Ep\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH20:AK20,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Efp\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Efp\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Efp\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Efp\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Efp\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Efp\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP20:AS20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX20:BA20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF20:BI20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!E103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,{"$f":"+[1]Energía!F21","v":1005830.2539699611},{"$f":"+[1]Energía!G21","v":1012803.3152807074},{"$f":"+[1]Energía!H21","v":1032683.4626723691},{"$f":"+[1]Energía!I21","v":1051102.8625997461},{"$f":"+[1]Energía!J21","v":1070351.9668975808},{"$f":"+[1]Energía!K21","v":1088739.7545620888},null,{"$f":"+[1]Energía!M21","v":0},{"$f":"+[1]Energía!N21","v":0},{"$f":"+[1]Energía!O21","v":0},{"$f":"+[1]Energía!P21","v":0},{"$f":"+[1]Energía!Q21","v":0},null,{"$f":"+[1]Energía!S21","v":0},{"$f":"+[1]Energía!T21","v":0},{"$f":"+[1]Energía!U21","v":0},{"$f":"+[1]Energía!V21","v":0},{"$f":"+[1]Energía!W21","v":0},null,{"$f":"+[1]Energía!Y21","v":1012803.3152807074},{"$f":"+[1]Energía!Z21","v":1032683.4626723691},{"$f":"+[1]Energía!AA21","v":1051102.8625997461},{"$f":"+[1]Energía!AB21","v":1070351.9668975808},{"$f":"+[1]Energía!AC21","v":1088739.7545620888},{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":3478850.1228522644},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Ep\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Ep\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Ep\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Ep\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Ep\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Ep\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH21:AK21,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Efp\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Efp\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Efp\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Efp\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Efp\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Efp\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP21:AS21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX21:BA21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF21:BI21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!E104","v":"Et"},{"$f":"+PremisaCosto!B104","v":"MT"},null,{"$f":"+[1]Energía!F22","v":997473.13352486922},{"$f":"+[1]Energía!G22","v":1004388.6119100117},{"$f":"+[1]Energía!H22","v":1024103.7684859156},{"$f":"+[1]Energía!I22","v":1042370.4816851172},{"$f":"+[1]Energía!J22","v":1061459.9927861863},{"$f":"+[1]Energía!K22","v":1079695.2585958429},null,{"$f":"+[1]Energía!M22","v":0},{"$f":"+[1]Energía!N22","v":0},{"$f":"+[1]Energía!O22","v":0},{"$f":"+[1]Energía!P22","v":0},{"$f":"+[1]Energía!Q22","v":0},null,{"$f":"+[1]Energía!S22","v":0},{"$f":"+[1]Energía!T22","v":0},{"$f":"+[1]Energía!U22","v":0},{"$f":"+[1]Energía!V22","v":0},{"$f":"+[1]Energía!W22","v":0},null,{"$f":"+[1]Energía!Y22","v":1004388.6119100117},{"$f":"+[1]Energía!Z22","v":1024103.7684859156},{"$f":"+[1]Energía!AA22","v":1042370.4816851172},{"$f":"+[1]Energía!AB22","v":1061459.9927861863},{"$f":"+[1]Energía!AC22","v":1079695.2585958429},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":3449948.7637726101},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Ep\",F22,\"\"))","v":292469.45497145288},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Ep\",G22,\"\"))","v":294497.14486724202},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Ep\",H22,\"\"))","v":300277.83299270086},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Ep\",I22,\"\"))","v":305633.82251656021},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Ep\",J22,\"\"))","v":311231.0649081138},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Ep\",K22,\"\"))","v":316577.833731614},{"$f":"+SUMPRODUCT(AH22:AK22,PremisaCosto!$F$84:$I$84)","v":1011560.713474451},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Efp\",F22,\"\"))","v":705003.6785534157},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Efp\",G22,\"\"))","v":709891.46704276907},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Efp\",H22,\"\"))","v":723825.93549321406},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Efp\",I22,\"\"))","v":736736.65916855633},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Efp\",J22,\"\"))","v":750228.92787807179},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Efp\",K22,\"\"))","v":763117.42486422812},{"$f":"+SUMPRODUCT(AP22:AS22,PremisaCosto!$F$84:$I$84)","v":2438388.0502981567},null,{"$f":"IF($D22=\"BT\",AF22*Balance!D$45,IF($D22=\"MT\",AF22*Balance!D$46,AF22*Balance!D$47))","v":307577.58578091371},{"$f":"IF($D22=\"BT\",AG22*Balance!E$45,IF($D22=\"MT\",AG22*Balance!E$46,AG22*Balance!E$47))","v":309710.02030444384},{"$f":"IF($D22=\"BT\",AH22*Balance!F$45,IF($D22=\"MT\",AH22*Balance!F$46,AH22*Balance!F$47))","v":308675.53305586928},{"$f":"IF($D22=\"BT\",AI22*Balance!G$45,IF($D22=\"MT\",AI22*Balance!G$46,AI22*Balance!G$47))","v":319083.99773155065},{"$f":"IF($D22=\"BT\",AJ22*Balance!H$45,IF($D22=\"MT\",AJ22*Balance!H$46,AJ22*Balance!H$47))","v":324928.76706455305},{"$f":"IF($D22=\"BT\",AK22*Balance!I$45,IF($D22=\"MT\",AK22*Balance!I$46,AK22*Balance!I$47))","v":330510.88493594254},{"$f":"+SUMPRODUCT(AX22:BA22,PremisaCosto!$F$84:$I$84)","v":1051495.6399073876},null,{"$f":"IF($D22=\"BT\",AN22*Balance!D$49,IF($D22=\"MT\",AN22*Balance!D$50,AN22*Balance!D$51))","v":741422.14077462675},{"$f":"IF($D22=\"BT\",AO22*Balance!E$49,IF($D22=\"MT\",AO22*Balance!E$50,AO22*Balance!E$51))","v":746562.41835851944},{"$f":"IF($D22=\"BT\",AP22*Balance!F$49,IF($D22=\"MT\",AP22*Balance!F$50,AP22*Balance!F$51))","v":744068.76542053022},{"$f":"IF($D22=\"BT\",AQ22*Balance!G$49,IF($D22=\"MT\",AQ22*Balance!G$50,AQ22*Balance!G$51))","v":769158.58509132243},{"$f":"IF($D22=\"BT\",AR22*Balance!H$49,IF($D22=\"MT\",AR22*Balance!H$50,AR22*Balance!H$51))","v":783247.52261973906},{"$f":"IF($D22=\"BT\",AS22*Balance!I$49,IF($D22=\"MT\",AS22*Balance!I$50,AS22*Balance!I$51))","v":796703.33336015465},{"$f":"+SUMPRODUCT(BF22:BI22,PremisaCosto!$F$84:$I$84)","v":2534652.0175583563}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!E105","v":"Et"},{"$f":"+PremisaCosto!B105","v":"MT"},null,{"$f":"+[1]Energía!F23","v":8306.2811829228976},{"$f":"+[1]Energía!G23","v":8363.8799205905561},{"$f":"+[1]Energía!H23","v":8528.060376390069},{"$f":"+[1]Energía!I23","v":8680.1845199851887},{"$f":"+[1]Energía!J23","v":8839.159961067764},{"$f":"+[1]Energía!K23","v":8991.0191069208468},null,{"$f":"+[1]Energía!M23","v":0},{"$f":"+[1]Energía!N23","v":0},{"$f":"+[1]Energía!O23","v":0},{"$f":"+[1]Energía!P23","v":0},{"$f":"+[1]Energía!Q23","v":0},null,{"$f":"+[1]Energía!S23","v":0},{"$f":"+[1]Energía!T23","v":0},{"$f":"+[1]Energía!U23","v":0},{"$f":"+[1]Energía!V23","v":0},{"$f":"+[1]Energía!W23","v":0},null,{"$f":"+[1]Energía!Y23","v":8363.8799205905561},{"$f":"+[1]Energía!Z23","v":8528.060376390069},{"$f":"+[1]Energía!AA23","v":8680.1845199851887},{"$f":"+[1]Energía!AB23","v":8839.159961067764},{"$f":"+[1]Energía!AC23","v":8991.0191069208468},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":28728.943553604142},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Ep\",F23,\"\"))","v":2435.4876825848123},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Ep\",G23,\"\"))","v":2452.3762290995178},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Ep\",H23,\"\"))","v":2500.5156393861516},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Ep\",I23,\"\"))","v":2545.1200140503988},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Ep\",J23,\"\"))","v":2591.7332601064218},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Ep\",K23,\"\"))","v":2636.2599346877519},{"$f":"+SUMPRODUCT(AH23:AK23,PremisaCosto!$F$84:$I$84)","v":8423.6238356977738},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Efp\",F23,\"\"))","v":5870.7935003380799},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Efp\",G23,\"\"))","v":5911.5036914910324},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Efp\",H23,\"\"))","v":6027.5447370039119},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Efp\",I23,\"\"))","v":6135.0645059347844},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Efp\",J23,\"\"))","v":6247.4267009613359},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Efp\",K23,\"\"))","v":6354.759172233089},{"$f":"+SUMPRODUCT(AP23:AS23,PremisaCosto!$F$84:$I$84)","v":20305.31971790635},null,{"$f":"IF($D23=\"BT\",AF23*Balance!D$45,IF($D23=\"MT\",AF23*Balance!D$46,AF23*Balance!D$47))","v":2561.2979710366899},{"$f":"IF($D23=\"BT\",AG23*Balance!E$45,IF($D23=\"MT\",AG23*Balance!E$46,AG23*Balance!E$47))","v":2579.0589312875604},{"$f":"IF($D23=\"BT\",AH23*Balance!F$45,IF($D23=\"MT\",AH23*Balance!F$46,AH23*Balance!F$47))","v":2570.4461438577791},{"$f":"IF($D23=\"BT\",AI23*Balance!G$45,IF($D23=\"MT\",AI23*Balance!G$46,AI23*Balance!G$47))","v":2657.1243395216152},{"$f":"IF($D23=\"BT\",AJ23*Balance!H$45,IF($D23=\"MT\",AJ23*Balance!H$46,AJ23*Balance!H$47))","v":2705.7989632725116},{"$f":"IF($D23=\"BT\",AK23*Balance!I$45,IF($D23=\"MT\",AK23*Balance!I$46,AK23*Balance!I$47))","v":2752.2855711796105},{"$f":"+SUMPRODUCT(AX23:BA23,PremisaCosto!$F$84:$I$84)","v":8756.1761548089835},null,{"$f":"IF($D23=\"BT\",AN23*Balance!D$49,IF($D23=\"MT\",AN23*Balance!D$50,AN23*Balance!D$51))","v":6174.0618063124502},{"$f":"IF($D23=\"BT\",AO23*Balance!E$49,IF($D23=\"MT\",AO23*Balance!E$50,AO23*Balance!E$51))","v":6216.8749688450198},{"$f":"IF($D23=\"BT\",AP23*Balance!F$49,IF($D23=\"MT\",AP23*Balance!F$50,AP23*Balance!F$51))","v":6196.1136663658026},{"$f":"IF($D23=\"BT\",AQ23*Balance!G$49,IF($D23=\"MT\",AQ23*Balance!G$50,AQ23*Balance!G$51))","v":6405.0532522085068},{"$f":"IF($D23=\"BT\",AR23*Balance!H$49,IF($D23=\"MT\",AR23*Balance!H$50,AR23*Balance!H$51))","v":6522.3844408618143},{"$f":"IF($D23=\"BT\",AS23*Balance!I$49,IF($D23=\"MT\",AS23*Balance!I$50,AS23*Balance!I$51))","v":6634.4413720075772},{"$f":"+SUMPRODUCT(BF23:BI23,PremisaCosto!$F$84:$I$84)","v":21106.943970626191}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!E106","v":"Et"},{"$f":"+PremisaCosto!B106","v":"MT"},null,{"$f":"+[1]Energía!F24","v":50.839262168973995},{"$f":"+[1]Energía!G24","v":50.823450105140708},{"$f":"+[1]Energía!H24","v":51.63381006337957},{"$f":"+[1]Energía!I24","v":52.196394643686006},{"$f":"+[1]Energía!J24","v":52.814150327039847},{"$f":"+[1]Energía!K24","v":53.476859325130675},null,{"$f":"+[1]Energía!M24","v":0},{"$f":"+[1]Energía!N24","v":0},{"$f":"+[1]Energía!O24","v":0},{"$f":"+[1]Energía!P24","v":0},{"$f":"+[1]Energía!Q24","v":0},null,{"$f":"+[1]Energía!S24","v":0},{"$f":"+[1]Energía!T24","v":0},{"$f":"+[1]Energía!U24","v":0},{"$f":"+[1]Energía!V24","v":0},{"$f":"+[1]Energía!W24","v":0},null,{"$f":"+[1]Energía!Y24","v":50.823450105140708},{"$f":"+[1]Energía!Z24","v":51.63381006337957},{"$f":"+[1]Energía!AA24","v":52.196394643686006},{"$f":"+[1]Energía!AB24","v":52.814150327039847},{"$f":"+[1]Energía!AC24","v":53.476859325130675},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":172.4155260500531},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Ep\",F24,\"\"))","v":14.906598281165547},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Ep\",G24,\"\"))","v":14.901962020262005},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Ep\",H24,\"\"))","v":15.139567954047187},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Ep\",I24,\"\"))","v":15.304523580467039},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Ep\",J24,\"\"))","v":15.485655945784536},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Ep\",K24,\"\"))","v":15.679969088627164},{"$f":"+SUMPRODUCT(AH24:AK24,PremisaCosto!$F$84:$I$84)","v":50.554018186213256},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Efp\",F24,\"\"))","v":35.932663887808417},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Efp\",G24,\"\"))","v":35.921488084878668},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Efp\",H24,\"\"))","v":36.494242109332347},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Efp\",I24,\"\"))","v":36.891871063218929},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Efp\",J24,\"\"))","v":37.328494381255275},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Efp\",K24,\"\"))","v":37.796890236503472},{"$f":"+SUMPRODUCT(AP24:AS24,PremisaCosto!$F$84:$I$84)","v":121.86150786383972},null,{"$f":"IF($D24=\"BT\",AF24*Balance!D$45,IF($D24=\"MT\",AF24*Balance!D$46,AF24*Balance!D$47))","v":15.676630272294039},{"$f":"IF($D24=\"BT\",AG24*Balance!E$45,IF($D24=\"MT\",AG24*Balance!E$46,AG24*Balance!E$47))","v":15.671754515487567},{"$f":"IF($D24=\"BT\",AH24*Balance!F$45,IF($D24=\"MT\",AH24*Balance!F$46,AH24*Balance!F$47))","v":15.562967675221861},{"$f":"IF($D24=\"BT\",AI24*Balance!G$45,IF($D24=\"MT\",AI24*Balance!G$46,AI24*Balance!G$47))","v":15.978037140073424},{"$f":"IF($D24=\"BT\",AJ24*Balance!H$45,IF($D24=\"MT\",AJ24*Balance!H$46,AJ24*Balance!H$47))","v":16.167200710299202},{"$f":"IF($D24=\"BT\",AK24*Balance!I$45,IF($D24=\"MT\",AK24*Balance!I$46,AK24*Balance!I$47))","v":16.37006734856833},{"$f":"+SUMPRODUCT(AX24:BA24,PremisaCosto!$F$84:$I$84)","v":52.547788722404647},null,{"$f":"IF($D24=\"BT\",AN24*Balance!D$49,IF($D24=\"MT\",AN24*Balance!D$50,AN24*Balance!D$51))","v":37.788841950582139},{"$f":"IF($D24=\"BT\",AO24*Balance!E$49,IF($D24=\"MT\",AO24*Balance!E$50,AO24*Balance!E$51))","v":37.77708883781817},{"$f":"IF($D24=\"BT\",AP24*Balance!F$49,IF($D24=\"MT\",AP24*Balance!F$50,AP24*Balance!F$51))","v":37.51485590626978},{"$f":"IF($D24=\"BT\",AQ24*Balance!G$49,IF($D24=\"MT\",AQ24*Balance!G$50,AQ24*Balance!G$51))","v":38.515389447812126},{"$f":"IF($D24=\"BT\",AR24*Balance!H$49,IF($D24=\"MT\",AR24*Balance!H$50,AR24*Balance!H$51))","v":38.971372151614439},{"$f":"IF($D24=\"BT\",AS24*Balance!I$49,IF($D24=\"MT\",AS24*Balance!I$50,AS24*Balance!I$51))","v":39.460386384739955},{"$f":"+SUMPRODUCT(BF24:BI24,PremisaCosto!$F$84:$I$84)","v":126.66753303437775}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!E107","v":"Et"},{"$f":"+PremisaCosto!B107","v":"MT"},null,{"$f":"+[1]Energía!F25","v":0},{"$f":"+[1]Energía!G25","v":0},{"$f":"+[1]Energía!H25","v":0},{"$f":"+[1]Energía!I25","v":0},{"$f":"+[1]Energía!J25","v":0},{"$f":"+[1]Energía!K25","v":0},null,{"$f":"+[1]Energía!M25","v":0},{"$f":"+[1]Energía!N25","v":0},{"$f":"+[1]Energía!O25","v":0},{"$f":"+[1]Energía!P25","v":0},{"$f":"+[1]Energía!Q25","v":0},null,{"$f":"+[1]Energía!S25","v":0},{"$f":"+[1]Energía!T25","v":0},{"$f":"+[1]Energía!U25","v":0},{"$f":"+[1]Energía!V25","v":0},{"$f":"+[1]Energía!W25","v":0},null,{"$f":"+[1]Energía!Y25","v":0},{"$f":"+[1]Energía!Z25","v":0},{"$f":"+[1]Energía!AA25","v":0},{"$f":"+[1]Energía!AB25","v":0},{"$f":"+[1]Energía!AC25","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Ep\",F25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Ep\",G25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Ep\",H25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Ep\",I25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Ep\",J25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Ep\",K25,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH25:AK25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Efp\",F25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Efp\",G25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Efp\",H25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Efp\",I25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Efp\",J25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Efp\",K25,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP25:AS25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D25=\"BT\",AF25*Balance!D$45,IF($D25=\"MT\",AF25*Balance!D$46,AF25*Balance!D$47))","v":0},{"$f":"IF($D25=\"BT\",AG25*Balance!E$45,IF($D25=\"MT\",AG25*Balance!E$46,AG25*Balance!E$47))","v":0},{"$f":"IF($D25=\"BT\",AH25*Balance!F$45,IF($D25=\"MT\",AH25*Balance!F$46,AH25*Balance!F$47))","v":0},{"$f":"IF($D25=\"BT\",AI25*Balance!G$45,IF($D25=\"MT\",AI25*Balance!G$46,AI25*Balance!G$47))","v":0},{"$f":"IF($D25=\"BT\",AJ25*Balance!H$45,IF($D25=\"MT\",AJ25*Balance!H$46,AJ25*Balance!H$47))","v":0},{"$f":"IF($D25=\"BT\",AK25*Balance!I$45,IF($D25=\"MT\",AK25*Balance!I$46,AK25*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX25:BA25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D25=\"BT\",AN25*Balance!D$49,IF($D25=\"MT\",AN25*Balance!D$50,AN25*Balance!D$51))","v":0},{"$f":"IF($D25=\"BT\",AO25*Balance!E$49,IF($D25=\"MT\",AO25*Balance!E$50,AO25*Balance!E$51))","v":0},{"$f":"IF($D25=\"BT\",AP25*Balance!F$49,IF($D25=\"MT\",AP25*Balance!F$50,AP25*Balance!F$51))","v":0},{"$f":"IF($D25=\"BT\",AQ25*Balance!G$49,IF($D25=\"MT\",AQ25*Balance!G$50,AQ25*Balance!G$51))","v":0},{"$f":"IF($D25=\"BT\",AR25*Balance!H$49,IF($D25=\"MT\",AR25*Balance!H$50,AR25*Balance!H$51))","v":0},{"$f":"IF($D25=\"BT\",AS25*Balance!I$49,IF($D25=\"MT\",AS25*Balance!I$50,AS25*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF25:BI25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!E108","v":"Et"},{"$f":"+PremisaCosto!B108","v":"MT"},null,{"$f":"+[1]Energía!F26","v":0},{"$f":"+[1]Energía!G26","v":0},{"$f":"+[1]Energía!H26","v":0},{"$f":"+[1]Energía!I26","v":0},{"$f":"+[1]Energía!J26","v":0},{"$f":"+[1]Energía!K26","v":0},null,{"$f":"+[1]Energía!M26","v":0},{"$f":"+[1]Energía!N26","v":0},{"$f":"+[1]Energía!O26","v":0},{"$f":"+[1]Energía!P26","v":0},{"$f":"+[1]Energía!Q26","v":0},null,{"$f":"+[1]Energía!S26","v":0},{"$f":"+[1]Energía!T26","v":0},{"$f":"+[1]Energía!U26","v":0},{"$f":"+[1]Energía!V26","v":0},{"$f":"+[1]Energía!W26","v":0},null,{"$f":"+[1]Energía!Y26","v":0},{"$f":"+[1]Energía!Z26","v":0},{"$f":"+[1]Energía!AA26","v":0},{"$f":"+[1]Energía!AB26","v":0},{"$f":"+[1]Energía!AC26","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Ep\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Ep\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Ep\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Ep\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Ep\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Ep\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH26:AK26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Efp\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Efp\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Efp\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Efp\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Efp\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Efp\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP26:AS26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AF26*Balance!D$45,IF($D26=\"MT\",AF26*Balance!D$46,AF26*Balance!D$47))","v":0},{"$f":"IF($D26=\"BT\",AG26*Balance!E$45,IF($D26=\"MT\",AG26*Balance!E$46,AG26*Balance!E$47))","v":0},{"$f":"IF($D26=\"BT\",AH26*Balance!F$45,IF($D26=\"MT\",AH26*Balance!F$46,AH26*Balance!F$47))","v":0},{"$f":"IF($D26=\"BT\",AI26*Balance!G$45,IF($D26=\"MT\",AI26*Balance!G$46,AI26*Balance!G$47))","v":0},{"$f":"IF($D26=\"BT\",AJ26*Balance!H$45,IF($D26=\"MT\",AJ26*Balance!H$46,AJ26*Balance!H$47))","v":0},{"$f":"IF($D26=\"BT\",AK26*Balance!I$45,IF($D26=\"MT\",AK26*Balance!I$46,AK26*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX26:BA26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AN26*Balance!D$49,IF($D26=\"MT\",AN26*Balance!D$50,AN26*Balance!D$51))","v":0},{"$f":"IF($D26=\"BT\",AO26*Balance!E$49,IF($D26=\"MT\",AO26*Balance!E$50,AO26*Balance!E$51))","v":0},{"$f":"IF($D26=\"BT\",AP26*Balance!F$49,IF($D26=\"MT\",AP26*Balance!F$50,AP26*Balance!F$51))","v":0},{"$f":"IF($D26=\"BT\",AQ26*Balance!G$49,IF($D26=\"MT\",AQ26*Balance!G$50,AQ26*Balance!G$51))","v":0},{"$f":"IF($D26=\"BT\",AR26*Balance!H$49,IF($D26=\"MT\",AR26*Balance!H$50,AR26*Balance!H$51))","v":0},{"$f":"IF($D26=\"BT\",AS26*Balance!I$49,IF($D26=\"MT\",AS26*Balance!I$50,AS26*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF26:BI26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!E109","v":"Et"},{"$f":"+PremisaCosto!B109","v":"MT"},null,{"$f":"+[1]Energía!F27","v":0},{"$f":"+[1]Energía!G27","v":0},{"$f":"+[1]Energía!H27","v":0},{"$f":"+[1]Energía!I27","v":0},{"$f":"+[1]Energía!J27","v":0},{"$f":"+[1]Energía!K27","v":0},null,{"$f":"+[1]Energía!M27","v":0},{"$f":"+[1]Energía!N27","v":0},{"$f":"+[1]Energía!O27","v":0},{"$f":"+[1]Energía!P27","v":0},{"$f":"+[1]Energía!Q27","v":0},null,{"$f":"+[1]Energía!S27","v":0},{"$f":"+[1]Energía!T27","v":0},{"$f":"+[1]Energía!U27","v":0},{"$f":"+[1]Energía!V27","v":0},{"$f":"+[1]Energía!W27","v":0},null,{"$f":"+[1]Energía!Y27","v":0},{"$f":"+[1]Energía!Z27","v":0},{"$f":"+[1]Energía!AA27","v":0},{"$f":"+[1]Energía!AB27","v":0},{"$f":"+[1]Energía!AC27","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Ep\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Ep\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Ep\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Ep\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Ep\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Ep\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH27:AK27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Efp\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Efp\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Efp\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Efp\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Efp\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Efp\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP27:AS27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AF27*Balance!D$45,IF($D27=\"MT\",AF27*Balance!D$46,AF27*Balance!D$47))","v":0},{"$f":"IF($D27=\"BT\",AG27*Balance!E$45,IF($D27=\"MT\",AG27*Balance!E$46,AG27*Balance!E$47))","v":0},{"$f":"IF($D27=\"BT\",AH27*Balance!F$45,IF($D27=\"MT\",AH27*Balance!F$46,AH27*Balance!F$47))","v":0},{"$f":"IF($D27=\"BT\",AI27*Balance!G$45,IF($D27=\"MT\",AI27*Balance!G$46,AI27*Balance!G$47))","v":0},{"$f":"IF($D27=\"BT\",AJ27*Balance!H$45,IF($D27=\"MT\",AJ27*Balance!H$46,AJ27*Balance!H$47))","v":0},{"$f":"IF($D27=\"BT\",AK27*Balance!I$45,IF($D27=\"MT\",AK27*Balance!I$46,AK27*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX27:BA27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AN27*Balance!D$49,IF($D27=\"MT\",AN27*Balance!D$50,AN27*Balance!D$51))","v":0},{"$f":"IF($D27=\"BT\",AO27*Balance!E$49,IF($D27=\"MT\",AO27*Balance!E$50,AO27*Balance!E$51))","v":0},{"$f":"IF($D27=\"BT\",AP27*Balance!F$49,IF($D27=\"MT\",AP27*Balance!F$50,AP27*Balance!F$51))","v":0},{"$f":"IF($D27=\"BT\",AQ27*Balance!G$49,IF($D27=\"MT\",AQ27*Balance!G$50,AQ27*Balance!G$51))","v":0},{"$f":"IF($D27=\"BT\",AR27*Balance!H$49,IF($D27=\"MT\",AR27*Balance!H$50,AR27*Balance!H$51))","v":0},{"$f":"IF($D27=\"BT\",AS27*Balance!I$49,IF($D27=\"MT\",AS27*Balance!I$50,AS27*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF27:BI27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!E110","v":"Et"},{"$f":"+PremisaCosto!B110","v":"MT"},null,{"$f":"+[1]Energía!F28","v":0},{"$f":"+[1]Energía!G28","v":0},{"$f":"+[1]Energía!H28","v":0},{"$f":"+[1]Energía!I28","v":0},{"$f":"+[1]Energía!J28","v":0},{"$f":"+[1]Energía!K28","v":0},null,{"$f":"+[1]Energía!M28","v":0},{"$f":"+[1]Energía!N28","v":0},{"$f":"+[1]Energía!O28","v":0},{"$f":"+[1]Energía!P28","v":0},{"$f":"+[1]Energía!Q28","v":0},null,{"$f":"+[1]Energía!S28","v":0},{"$f":"+[1]Energía!T28","v":0},{"$f":"+[1]Energía!U28","v":0},{"$f":"+[1]Energía!V28","v":0},{"$f":"+[1]Energía!W28","v":0},null,{"$f":"+[1]Energía!Y28","v":0},{"$f":"+[1]Energía!Z28","v":0},{"$f":"+[1]Energía!AA28","v":0},{"$f":"+[1]Energía!AB28","v":0},{"$f":"+[1]Energía!AC28","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Ep\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Ep\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Ep\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Ep\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Ep\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Ep\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH28:AK28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Efp\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Efp\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Efp\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Efp\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Efp\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Efp\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP28:AS28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AF28*Balance!D$45,IF($D28=\"MT\",AF28*Balance!D$46,AF28*Balance!D$47))","v":0},{"$f":"IF($D28=\"BT\",AG28*Balance!E$45,IF($D28=\"MT\",AG28*Balance!E$46,AG28*Balance!E$47))","v":0},{"$f":"IF($D28=\"BT\",AH28*Balance!F$45,IF($D28=\"MT\",AH28*Balance!F$46,AH28*Balance!F$47))","v":0},{"$f":"IF($D28=\"BT\",AI28*Balance!G$45,IF($D28=\"MT\",AI28*Balance!G$46,AI28*Balance!G$47))","v":0},{"$f":"IF($D28=\"BT\",AJ28*Balance!H$45,IF($D28=\"MT\",AJ28*Balance!H$46,AJ28*Balance!H$47))","v":0},{"$f":"IF($D28=\"BT\",AK28*Balance!I$45,IF($D28=\"MT\",AK28*Balance!I$46,AK28*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX28:BA28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AN28*Balance!D$49,IF($D28=\"MT\",AN28*Balance!D$50,AN28*Balance!D$51))","v":0},{"$f":"IF($D28=\"BT\",AO28*Balance!E$49,IF($D28=\"MT\",AO28*Balance!E$50,AO28*Balance!E$51))","v":0},{"$f":"IF($D28=\"BT\",AP28*Balance!F$49,IF($D28=\"MT\",AP28*Balance!F$50,AP28*Balance!F$51))","v":0},{"$f":"IF($D28=\"BT\",AQ28*Balance!G$49,IF($D28=\"MT\",AQ28*Balance!G$50,AQ28*Balance!G$51))","v":0},{"$f":"IF($D28=\"BT\",AR28*Balance!H$49,IF($D28=\"MT\",AR28*Balance!H$50,AR28*Balance!H$51))","v":0},{"$f":"IF($D28=\"BT\",AS28*Balance!I$49,IF($D28=\"MT\",AS28*Balance!I$50,AS28*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF28:BI28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!E111","v":"Et"},{"$f":"+PremisaCosto!B111","v":"MT"},null,{"$f":"+[1]Energía!F29","v":0},{"$f":"+[1]Energía!G29","v":0},{"$f":"+[1]Energía!H29","v":0},{"$f":"+[1]Energía!I29","v":0},{"$f":"+[1]Energía!J29","v":0},{"$f":"+[1]Energía!K29","v":0},null,{"$f":"+[1]Energía!M29","v":0},{"$f":"+[1]Energía!N29","v":0},{"$f":"+[1]Energía!O29","v":0},{"$f":"+[1]Energía!P29","v":0},{"$f":"+[1]Energía!Q29","v":0},null,{"$f":"+[1]Energía!S29","v":0},{"$f":"+[1]Energía!T29","v":0},{"$f":"+[1]Energía!U29","v":0},{"$f":"+[1]Energía!V29","v":0},{"$f":"+[1]Energía!W29","v":0},null,{"$f":"+[1]Energía!Y29","v":0},{"$f":"+[1]Energía!Z29","v":0},{"$f":"+[1]Energía!AA29","v":0},{"$f":"+[1]Energía!AB29","v":0},{"$f":"+[1]Energía!AC29","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Ep\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Ep\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Ep\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Ep\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Ep\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Ep\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH29:AK29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Efp\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Efp\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Efp\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Efp\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Efp\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Efp\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP29:AS29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AF29*Balance!D$45,IF($D29=\"MT\",AF29*Balance!D$46,AF29*Balance!D$47))","v":0},{"$f":"IF($D29=\"BT\",AG29*Balance!E$45,IF($D29=\"MT\",AG29*Balance!E$46,AG29*Balance!E$47))","v":0},{"$f":"IF($D29=\"BT\",AH29*Balance!F$45,IF($D29=\"MT\",AH29*Balance!F$46,AH29*Balance!F$47))","v":0},{"$f":"IF($D29=\"BT\",AI29*Balance!G$45,IF($D29=\"MT\",AI29*Balance!G$46,AI29*Balance!G$47))","v":0},{"$f":"IF($D29=\"BT\",AJ29*Balance!H$45,IF($D29=\"MT\",AJ29*Balance!H$46,AJ29*Balance!H$47))","v":0},{"$f":"IF($D29=\"BT\",AK29*Balance!I$45,IF($D29=\"MT\",AK29*Balance!I$46,AK29*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX29:BA29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AN29*Balance!D$49,IF($D29=\"MT\",AN29*Balance!D$50,AN29*Balance!D$51))","v":0},{"$f":"IF($D29=\"BT\",AO29*Balance!E$49,IF($D29=\"MT\",AO29*Balance!E$50,AO29*Balance!E$51))","v":0},{"$f":"IF($D29=\"BT\",AP29*Balance!F$49,IF($D29=\"MT\",AP29*Balance!F$50,AP29*Balance!F$51))","v":0},{"$f":"IF($D29=\"BT\",AQ29*Balance!G$49,IF($D29=\"MT\",AQ29*Balance!G$50,AQ29*Balance!G$51))","v":0},{"$f":"IF($D29=\"BT\",AR29*Balance!H$49,IF($D29=\"MT\",AR29*Balance!H$50,AR29*Balance!H$51))","v":0},{"$f":"IF($D29=\"BT\",AS29*Balance!I$49,IF($D29=\"MT\",AS29*Balance!I$50,AS29*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF29:BI29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!E112","v":"Et"},{"$f":"+PremisaCosto!B112","v":"MT"},null,{"$f":"+[1]Energía!F30","v":0},{"$f":"+[1]Energía!G30","v":0},{"$f":"+[1]Energía!H30","v":0},{"$f":"+[1]Energía!I30","v":0},{"$f":"+[1]Energía!J30","v":0},{"$f":"+[1]Energía!K30","v":0},null,{"$f":"+[1]Energía!M30","v":0},{"$f":"+[1]Energía!N30","v":0},{"$f":"+[1]Energía!O30","v":0},{"$f":"+[1]Energía!P30","v":0},{"$f":"+[1]Energía!Q30","v":0},null,{"$f":"+[1]Energía!S30","v":0},{"$f":"+[1]Energía!T30","v":0},{"$f":"+[1]Energía!U30","v":0},{"$f":"+[1]Energía!V30","v":0},{"$f":"+[1]Energía!W30","v":0},null,{"$f":"+[1]Energía!Y30","v":0},{"$f":"+[1]Energía!Z30","v":0},{"$f":"+[1]Energía!AA30","v":0},{"$f":"+[1]Energía!AB30","v":0},{"$f":"+[1]Energía!AC30","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Ep\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Ep\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Ep\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Ep\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Ep\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Ep\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH30:AK30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Efp\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Efp\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Efp\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Efp\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Efp\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Efp\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP30:AS30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AF30*Balance!D$45,IF($D30=\"MT\",AF30*Balance!D$46,AF30*Balance!D$47))","v":0},{"$f":"IF($D30=\"BT\",AG30*Balance!E$45,IF($D30=\"MT\",AG30*Balance!E$46,AG30*Balance!E$47))","v":0},{"$f":"IF($D30=\"BT\",AH30*Balance!F$45,IF($D30=\"MT\",AH30*Balance!F$46,AH30*Balance!F$47))","v":0},{"$f":"IF($D30=\"BT\",AI30*Balance!G$45,IF($D30=\"MT\",AI30*Balance!G$46,AI30*Balance!G$47))","v":0},{"$f":"IF($D30=\"BT\",AJ30*Balance!H$45,IF($D30=\"MT\",AJ30*Balance!H$46,AJ30*Balance!H$47))","v":0},{"$f":"IF($D30=\"BT\",AK30*Balance!I$45,IF($D30=\"MT\",AK30*Balance!I$46,AK30*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX30:BA30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AN30*Balance!D$49,IF($D30=\"MT\",AN30*Balance!D$50,AN30*Balance!D$51))","v":0},{"$f":"IF($D30=\"BT\",AO30*Balance!E$49,IF($D30=\"MT\",AO30*Balance!E$50,AO30*Balance!E$51))","v":0},{"$f":"IF($D30=\"BT\",AP30*Balance!F$49,IF($D30=\"MT\",AP30*Balance!F$50,AP30*Balance!F$51))","v":0},{"$f":"IF($D30=\"BT\",AQ30*Balance!G$49,IF($D30=\"MT\",AQ30*Balance!G$50,AQ30*Balance!G$51))","v":0},{"$f":"IF($D30=\"BT\",AR30*Balance!H$49,IF($D30=\"MT\",AR30*Balance!H$50,AR30*Balance!H$51))","v":0},{"$f":"IF($D30=\"BT\",AS30*Balance!I$49,IF($D30=\"MT\",AS30*Balance!I$50,AS30*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF30:BI30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!E113","v":"Et"},{"$f":"+PremisaCosto!B113","v":"MT"},null,{"$f":"+[1]Energía!F31","v":0},{"$f":"+[1]Energía!G31","v":0},{"$f":"+[1]Energía!H31","v":0},{"$f":"+[1]Energía!I31","v":0},{"$f":"+[1]Energía!J31","v":0},{"$f":"+[1]Energía!K31","v":0},null,{"$f":"+[1]Energía!M31","v":0},{"$f":"+[1]Energía!N31","v":0},{"$f":"+[1]Energía!O31","v":0},{"$f":"+[1]Energía!P31","v":0},{"$f":"+[1]Energía!Q31","v":0},null,{"$f":"+[1]Energía!S31","v":0},{"$f":"+[1]Energía!T31","v":0},{"$f":"+[1]Energía!U31","v":0},{"$f":"+[1]Energía!V31","v":0},{"$f":"+[1]Energía!W31","v":0},null,{"$f":"+[1]Energía!Y31","v":0},{"$f":"+[1]Energía!Z31","v":0},{"$f":"+[1]Energía!AA31","v":0},{"$f":"+[1]Energía!AB31","v":0},{"$f":"+[1]Energía!AC31","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Ep\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Ep\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Ep\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Ep\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Ep\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Ep\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH31:AK31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Efp\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Efp\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Efp\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Efp\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Efp\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Efp\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP31:AS31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AF31*Balance!D$45,IF($D31=\"MT\",AF31*Balance!D$46,AF31*Balance!D$47))","v":0},{"$f":"IF($D31=\"BT\",AG31*Balance!E$45,IF($D31=\"MT\",AG31*Balance!E$46,AG31*Balance!E$47))","v":0},{"$f":"IF($D31=\"BT\",AH31*Balance!F$45,IF($D31=\"MT\",AH31*Balance!F$46,AH31*Balance!F$47))","v":0},{"$f":"IF($D31=\"BT\",AI31*Balance!G$45,IF($D31=\"MT\",AI31*Balance!G$46,AI31*Balance!G$47))","v":0},{"$f":"IF($D31=\"BT\",AJ31*Balance!H$45,IF($D31=\"MT\",AJ31*Balance!H$46,AJ31*Balance!H$47))","v":0},{"$f":"IF($D31=\"BT\",AK31*Balance!I$45,IF($D31=\"MT\",AK31*Balance!I$46,AK31*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX31:BA31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AN31*Balance!D$49,IF($D31=\"MT\",AN31*Balance!D$50,AN31*Balance!D$51))","v":0},{"$f":"IF($D31=\"BT\",AO31*Balance!E$49,IF($D31=\"MT\",AO31*Balance!E$50,AO31*Balance!E$51))","v":0},{"$f":"IF($D31=\"BT\",AP31*Balance!F$49,IF($D31=\"MT\",AP31*Balance!F$50,AP31*Balance!F$51))","v":0},{"$f":"IF($D31=\"BT\",AQ31*Balance!G$49,IF($D31=\"MT\",AQ31*Balance!G$50,AQ31*Balance!G$51))","v":0},{"$f":"IF($D31=\"BT\",AR31*Balance!H$49,IF($D31=\"MT\",AR31*Balance!H$50,AR31*Balance!H$51))","v":0},{"$f":"IF($D31=\"BT\",AS31*Balance!I$49,IF($D31=\"MT\",AS31*Balance!I$50,AS31*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF31:BI31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!E114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,{"$f":"+[1]Energía!F32","v":0},{"$f":"+[1]Energía!G32","v":0},{"$f":"+[1]Energía!H32","v":0},{"$f":"+[1]Energía!I32","v":0},{"$f":"+[1]Energía!J32","v":0},{"$f":"+[1]Energía!K32","v":0},null,{"$f":"+[1]Energía!M32","v":0},{"$f":"+[1]Energía!N32","v":0},{"$f":"+[1]Energía!O32","v":0},{"$f":"+[1]Energía!P32","v":0},{"$f":"+[1]Energía!Q32","v":0},null,{"$f":"+[1]Energía!S32","v":0},{"$f":"+[1]Energía!T32","v":0},{"$f":"+[1]Energía!U32","v":0},{"$f":"+[1]Energía!V32","v":0},{"$f":"+[1]Energía!W32","v":0},null,{"$f":"+[1]Energía!Y32","v":0},{"$f":"+[1]Energía!Z32","v":0},{"$f":"+[1]Energía!AA32","v":0},{"$f":"+[1]Energía!AB32","v":0},{"$f":"+[1]Energía!AC32","v":0},{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Ep\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Ep\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Ep\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Ep\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Ep\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Ep\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH32:AK32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Efp\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Efp\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Efp\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Efp\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Efp\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Efp\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP32:AS32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX32:BA32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF32:BI32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!E115","v":"Et"},{"$f":"+PremisaCosto!B115","v":"MT"},null,{"$f":"+[1]Energía!F33","v":0},{"$f":"+[1]Energía!G33","v":0},{"$f":"+[1]Energía!H33","v":0},{"$f":"+[1]Energía!I33","v":0},{"$f":"+[1]Energía!J33","v":0},{"$f":"+[1]Energía!K33","v":0},null,{"$f":"+[1]Energía!M33","v":0},{"$f":"+[1]Energía!N33","v":0},{"$f":"+[1]Energía!O33","v":0},{"$f":"+[1]Energía!P33","v":0},{"$f":"+[1]Energía!Q33","v":0},null,{"$f":"+[1]Energía!S33","v":0},{"$f":"+[1]Energía!T33","v":0},{"$f":"+[1]Energía!U33","v":0},{"$f":"+[1]Energía!V33","v":0},{"$f":"+[1]Energía!W33","v":0},null,{"$f":"+[1]Energía!Y33","v":0},{"$f":"+[1]Energía!Z33","v":0},{"$f":"+[1]Energía!AA33","v":0},{"$f":"+[1]Energía!AB33","v":0},{"$f":"+[1]Energía!AC33","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Ep\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Ep\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Ep\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Ep\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Ep\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Ep\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH33:AK33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Efp\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Efp\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Efp\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Efp\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Efp\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Efp\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP33:AS33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AF33*Balance!D$45,IF($D33=\"MT\",AF33*Balance!D$46,AF33*Balance!D$47))","v":0},{"$f":"IF($D33=\"BT\",AG33*Balance!E$45,IF($D33=\"MT\",AG33*Balance!E$46,AG33*Balance!E$47))","v":0},{"$f":"IF($D33=\"BT\",AH33*Balance!F$45,IF($D33=\"MT\",AH33*Balance!F$46,AH33*Balance!F$47))","v":0},{"$f":"IF($D33=\"BT\",AI33*Balance!G$45,IF($D33=\"MT\",AI33*Balance!G$46,AI33*Balance!G$47))","v":0},{"$f":"IF($D33=\"BT\",AJ33*Balance!H$45,IF($D33=\"MT\",AJ33*Balance!H$46,AJ33*Balance!H$47))","v":0},{"$f":"IF($D33=\"BT\",AK33*Balance!I$45,IF($D33=\"MT\",AK33*Balance!I$46,AK33*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX33:BA33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AN33*Balance!D$49,IF($D33=\"MT\",AN33*Balance!D$50,AN33*Balance!D$51))","v":0},{"$f":"IF($D33=\"BT\",AO33*Balance!E$49,IF($D33=\"MT\",AO33*Balance!E$50,AO33*Balance!E$51))","v":0},{"$f":"IF($D33=\"BT\",AP33*Balance!F$49,IF($D33=\"MT\",AP33*Balance!F$50,AP33*Balance!F$51))","v":0},{"$f":"IF($D33=\"BT\",AQ33*Balance!G$49,IF($D33=\"MT\",AQ33*Balance!G$50,AQ33*Balance!G$51))","v":0},{"$f":"IF($D33=\"BT\",AR33*Balance!H$49,IF($D33=\"MT\",AR33*Balance!H$50,AR33*Balance!H$51))","v":0},{"$f":"IF($D33=\"BT\",AS33*Balance!I$49,IF($D33=\"MT\",AS33*Balance!I$50,AS33*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF33:BI33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!E116","v":"Et"},{"$f":"+PremisaCosto!B116","v":"MT"},null,{"$f":"+[1]Energía!F34","v":0},{"$f":"+[1]Energía!G34","v":0},{"$f":"+[1]Energía!H34","v":0},{"$f":"+[1]Energía!I34","v":0},{"$f":"+[1]Energía!J34","v":0},{"$f":"+[1]Energía!K34","v":0},null,{"$f":"+[1]Energía!M34","v":0},{"$f":"+[1]Energía!N34","v":0},{"$f":"+[1]Energía!O34","v":0},{"$f":"+[1]Energía!P34","v":0},{"$f":"+[1]Energía!Q34","v":0},null,{"$f":"+[1]Energía!S34","v":0},{"$f":"+[1]Energía!T34","v":0},{"$f":"+[1]Energía!U34","v":0},{"$f":"+[1]Energía!V34","v":0},{"$f":"+[1]Energía!W34","v":0},null,{"$f":"+[1]Energía!Y34","v":0},{"$f":"+[1]Energía!Z34","v":0},{"$f":"+[1]Energía!AA34","v":0},{"$f":"+[1]Energía!AB34","v":0},{"$f":"+[1]Energía!AC34","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Ep\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Ep\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Ep\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Ep\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Ep\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Ep\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH34:AK34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Efp\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Efp\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Efp\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Efp\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Efp\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Efp\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP34:AS34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AF34*Balance!D$45,IF($D34=\"MT\",AF34*Balance!D$46,AF34*Balance!D$47))","v":0},{"$f":"IF($D34=\"BT\",AG34*Balance!E$45,IF($D34=\"MT\",AG34*Balance!E$46,AG34*Balance!E$47))","v":0},{"$f":"IF($D34=\"BT\",AH34*Balance!F$45,IF($D34=\"MT\",AH34*Balance!F$46,AH34*Balance!F$47))","v":0},{"$f":"IF($D34=\"BT\",AI34*Balance!G$45,IF($D34=\"MT\",AI34*Balance!G$46,AI34*Balance!G$47))","v":0},{"$f":"IF($D34=\"BT\",AJ34*Balance!H$45,IF($D34=\"MT\",AJ34*Balance!H$46,AJ34*Balance!H$47))","v":0},{"$f":"IF($D34=\"BT\",AK34*Balance!I$45,IF($D34=\"MT\",AK34*Balance!I$46,AK34*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX34:BA34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AN34*Balance!D$49,IF($D34=\"MT\",AN34*Balance!D$50,AN34*Balance!D$51))","v":0},{"$f":"IF($D34=\"BT\",AO34*Balance!E$49,IF($D34=\"MT\",AO34*Balance!E$50,AO34*Balance!E$51))","v":0},{"$f":"IF($D34=\"BT\",AP34*Balance!F$49,IF($D34=\"MT\",AP34*Balance!F$50,AP34*Balance!F$51))","v":0},{"$f":"IF($D34=\"BT\",AQ34*Balance!G$49,IF($D34=\"MT\",AQ34*Balance!G$50,AQ34*Balance!G$51))","v":0},{"$f":"IF($D34=\"BT\",AR34*Balance!H$49,IF($D34=\"MT\",AR34*Balance!H$50,AR34*Balance!H$51))","v":0},{"$f":"IF($D34=\"BT\",AS34*Balance!I$49,IF($D34=\"MT\",AS34*Balance!I$50,AS34*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF34:BI34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!E117","v":"Et"},{"$f":"+PremisaCosto!B117","v":"MT"},null,{"$f":"+[1]Energía!F35","v":0},{"$f":"+[1]Energía!G35","v":0},{"$f":"+[1]Energía!H35","v":0},{"$f":"+[1]Energía!I35","v":0},{"$f":"+[1]Energía!J35","v":0},{"$f":"+[1]Energía!K35","v":0},null,{"$f":"+[1]Energía!M35","v":0},{"$f":"+[1]Energía!N35","v":0},{"$f":"+[1]Energía!O35","v":0},{"$f":"+[1]Energía!P35","v":0},{"$f":"+[1]Energía!Q35","v":0},null,{"$f":"+[1]Energía!S35","v":0},{"$f":"+[1]Energía!T35","v":0},{"$f":"+[1]Energía!U35","v":0},{"$f":"+[1]Energía!V35","v":0},{"$f":"+[1]Energía!W35","v":0},null,{"$f":"+[1]Energía!Y35","v":0},{"$f":"+[1]Energía!Z35","v":0},{"$f":"+[1]Energía!AA35","v":0},{"$f":"+[1]Energía!AB35","v":0},{"$f":"+[1]Energía!AC35","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Ep\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Ep\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Ep\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Ep\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Ep\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Ep\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH35:AK35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Efp\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Efp\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Efp\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Efp\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Efp\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Efp\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP35:AS35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AF35*Balance!D$45,IF($D35=\"MT\",AF35*Balance!D$46,AF35*Balance!D$47))","v":0},{"$f":"IF($D35=\"BT\",AG35*Balance!E$45,IF($D35=\"MT\",AG35*Balance!E$46,AG35*Balance!E$47))","v":0},{"$f":"IF($D35=\"BT\",AH35*Balance!F$45,IF($D35=\"MT\",AH35*Balance!F$46,AH35*Balance!F$47))","v":0},{"$f":"IF($D35=\"BT\",AI35*Balance!G$45,IF($D35=\"MT\",AI35*Balance!G$46,AI35*Balance!G$47))","v":0},{"$f":"IF($D35=\"BT\",AJ35*Balance!H$45,IF($D35=\"MT\",AJ35*Balance!H$46,AJ35*Balance!H$47))","v":0},{"$f":"IF($D35=\"BT\",AK35*Balance!I$45,IF($D35=\"MT\",AK35*Balance!I$46,AK35*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX35:BA35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AN35*Balance!D$49,IF($D35=\"MT\",AN35*Balance!D$50,AN35*Balance!D$51))","v":0},{"$f":"IF($D35=\"BT\",AO35*Balance!E$49,IF($D35=\"MT\",AO35*Balance!E$50,AO35*Balance!E$51))","v":0},{"$f":"IF($D35=\"BT\",AP35*Balance!F$49,IF($D35=\"MT\",AP35*Balance!F$50,AP35*Balance!F$51))","v":0},{"$f":"IF($D35=\"BT\",AQ35*Balance!G$49,IF($D35=\"MT\",AQ35*Balance!G$50,AQ35*Balance!G$51))","v":0},{"$f":"IF($D35=\"BT\",AR35*Balance!H$49,IF($D35=\"MT\",AR35*Balance!H$50,AR35*Balance!H$51))","v":0},{"$f":"IF($D35=\"BT\",AS35*Balance!I$49,IF($D35=\"MT\",AS35*Balance!I$50,AS35*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF35:BI35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!E118","v":"Et"},{"$f":"+PremisaCosto!B118","v":"MT"},null,{"$f":"+[1]Energía!F36","v":0},{"$f":"+[1]Energía!G36","v":0},{"$f":"+[1]Energía!H36","v":0},{"$f":"+[1]Energía!I36","v":0},{"$f":"+[1]Energía!J36","v":0},{"$f":"+[1]Energía!K36","v":0},null,{"$f":"+[1]Energía!M36","v":0},{"$f":"+[1]Energía!N36","v":0},{"$f":"+[1]Energía!O36","v":0},{"$f":"+[1]Energía!P36","v":0},{"$f":"+[1]Energía!Q36","v":0},null,{"$f":"+[1]Energía!S36","v":0},{"$f":"+[1]Energía!T36","v":0},{"$f":"+[1]Energía!U36","v":0},{"$f":"+[1]Energía!V36","v":0},{"$f":"+[1]Energía!W36","v":0},null,{"$f":"+[1]Energía!Y36","v":0},{"$f":"+[1]Energía!Z36","v":0},{"$f":"+[1]Energía!AA36","v":0},{"$f":"+[1]Energía!AB36","v":0},{"$f":"+[1]Energía!AC36","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Ep\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Ep\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Ep\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Ep\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Ep\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Ep\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH36:AK36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Efp\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Efp\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Efp\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Efp\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Efp\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Efp\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP36:AS36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AF36*Balance!D$45,IF($D36=\"MT\",AF36*Balance!D$46,AF36*Balance!D$47))","v":0},{"$f":"IF($D36=\"BT\",AG36*Balance!E$45,IF($D36=\"MT\",AG36*Balance!E$46,AG36*Balance!E$47))","v":0},{"$f":"IF($D36=\"BT\",AH36*Balance!F$45,IF($D36=\"MT\",AH36*Balance!F$46,AH36*Balance!F$47))","v":0},{"$f":"IF($D36=\"BT\",AI36*Balance!G$45,IF($D36=\"MT\",AI36*Balance!G$46,AI36*Balance!G$47))","v":0},{"$f":"IF($D36=\"BT\",AJ36*Balance!H$45,IF($D36=\"MT\",AJ36*Balance!H$46,AJ36*Balance!H$47))","v":0},{"$f":"IF($D36=\"BT\",AK36*Balance!I$45,IF($D36=\"MT\",AK36*Balance!I$46,AK36*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX36:BA36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AN36*Balance!D$49,IF($D36=\"MT\",AN36*Balance!D$50,AN36*Balance!D$51))","v":0},{"$f":"IF($D36=\"BT\",AO36*Balance!E$49,IF($D36=\"MT\",AO36*Balance!E$50,AO36*Balance!E$51))","v":0},{"$f":"IF($D36=\"BT\",AP36*Balance!F$49,IF($D36=\"MT\",AP36*Balance!F$50,AP36*Balance!F$51))","v":0},{"$f":"IF($D36=\"BT\",AQ36*Balance!G$49,IF($D36=\"MT\",AQ36*Balance!G$50,AQ36*Balance!G$51))","v":0},{"$f":"IF($D36=\"BT\",AR36*Balance!H$49,IF($D36=\"MT\",AR36*Balance!H$50,AR36*Balance!H$51))","v":0},{"$f":"IF($D36=\"BT\",AS36*Balance!I$49,IF($D36=\"MT\",AS36*Balance!I$50,AS36*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF36:BI36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!E119","v":"Et"},{"$f":"+PremisaCosto!B119","v":"MT"},null,{"$f":"+[1]Energía!F37","v":0},{"$f":"+[1]Energía!G37","v":0},{"$f":"+[1]Energía!H37","v":0},{"$f":"+[1]Energía!I37","v":0},{"$f":"+[1]Energía!J37","v":0},{"$f":"+[1]Energía!K37","v":0},null,{"$f":"+[1]Energía!M37","v":0},{"$f":"+[1]Energía!N37","v":0},{"$f":"+[1]Energía!O37","v":0},{"$f":"+[1]Energía!P37","v":0},{"$f":"+[1]Energía!Q37","v":0},null,{"$f":"+[1]Energía!S37","v":0},{"$f":"+[1]Energía!T37","v":0},{"$f":"+[1]Energía!U37","v":0},{"$f":"+[1]Energía!V37","v":0},{"$f":"+[1]Energía!W37","v":0},null,{"$f":"+[1]Energía!Y37","v":0},{"$f":"+[1]Energía!Z37","v":0},{"$f":"+[1]Energía!AA37","v":0},{"$f":"+[1]Energía!AB37","v":0},{"$f":"+[1]Energía!AC37","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Ep\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Ep\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Ep\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Ep\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Ep\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Ep\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH37:AK37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Efp\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Efp\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Efp\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Efp\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Efp\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Efp\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP37:AS37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AF37*Balance!D$45,IF($D37=\"MT\",AF37*Balance!D$46,AF37*Balance!D$47))","v":0},{"$f":"IF($D37=\"BT\",AG37*Balance!E$45,IF($D37=\"MT\",AG37*Balance!E$46,AG37*Balance!E$47))","v":0},{"$f":"IF($D37=\"BT\",AH37*Balance!F$45,IF($D37=\"MT\",AH37*Balance!F$46,AH37*Balance!F$47))","v":0},{"$f":"IF($D37=\"BT\",AI37*Balance!G$45,IF($D37=\"MT\",AI37*Balance!G$46,AI37*Balance!G$47))","v":0},{"$f":"IF($D37=\"BT\",AJ37*Balance!H$45,IF($D37=\"MT\",AJ37*Balance!H$46,AJ37*Balance!H$47))","v":0},{"$f":"IF($D37=\"BT\",AK37*Balance!I$45,IF($D37=\"MT\",AK37*Balance!I$46,AK37*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX37:BA37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AN37*Balance!D$49,IF($D37=\"MT\",AN37*Balance!D$50,AN37*Balance!D$51))","v":0},{"$f":"IF($D37=\"BT\",AO37*Balance!E$49,IF($D37=\"MT\",AO37*Balance!E$50,AO37*Balance!E$51))","v":0},{"$f":"IF($D37=\"BT\",AP37*Balance!F$49,IF($D37=\"MT\",AP37*Balance!F$50,AP37*Balance!F$51))","v":0},{"$f":"IF($D37=\"BT\",AQ37*Balance!G$49,IF($D37=\"MT\",AQ37*Balance!G$50,AQ37*Balance!G$51))","v":0},{"$f":"IF($D37=\"BT\",AR37*Balance!H$49,IF($D37=\"MT\",AR37*Balance!H$50,AR37*Balance!H$51))","v":0},{"$f":"IF($D37=\"BT\",AS37*Balance!I$49,IF($D37=\"MT\",AS37*Balance!I$50,AS37*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF37:BI37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!E120","v":"Et"},{"$f":"+PremisaCosto!B120","v":"MT"},null,{"$f":"+[1]Energía!F38","v":0},{"$f":"+[1]Energía!G38","v":0},{"$f":"+[1]Energía!H38","v":0},{"$f":"+[1]Energía!I38","v":0},{"$f":"+[1]Energía!J38","v":0},{"$f":"+[1]Energía!K38","v":0},null,{"$f":"+[1]Energía!M38","v":0},{"$f":"+[1]Energía!N38","v":0},{"$f":"+[1]Energía!O38","v":0},{"$f":"+[1]Energía!P38","v":0},{"$f":"+[1]Energía!Q38","v":0},null,{"$f":"+[1]Energía!S38","v":0},{"$f":"+[1]Energía!T38","v":0},{"$f":"+[1]Energía!U38","v":0},{"$f":"+[1]Energía!V38","v":0},{"$f":"+[1]Energía!W38","v":0},null,{"$f":"+[1]Energía!Y38","v":0},{"$f":"+[1]Energía!Z38","v":0},{"$f":"+[1]Energía!AA38","v":0},{"$f":"+[1]Energía!AB38","v":0},{"$f":"+[1]Energía!AC38","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Ep\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Ep\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Ep\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Ep\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Ep\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Ep\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH38:AK38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Efp\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Efp\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Efp\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Efp\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Efp\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Efp\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP38:AS38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AF38*Balance!D$45,IF($D38=\"MT\",AF38*Balance!D$46,AF38*Balance!D$47))","v":0},{"$f":"IF($D38=\"BT\",AG38*Balance!E$45,IF($D38=\"MT\",AG38*Balance!E$46,AG38*Balance!E$47))","v":0},{"$f":"IF($D38=\"BT\",AH38*Balance!F$45,IF($D38=\"MT\",AH38*Balance!F$46,AH38*Balance!F$47))","v":0},{"$f":"IF($D38=\"BT\",AI38*Balance!G$45,IF($D38=\"MT\",AI38*Balance!G$46,AI38*Balance!G$47))","v":0},{"$f":"IF($D38=\"BT\",AJ38*Balance!H$45,IF($D38=\"MT\",AJ38*Balance!H$46,AJ38*Balance!H$47))","v":0},{"$f":"IF($D38=\"BT\",AK38*Balance!I$45,IF($D38=\"MT\",AK38*Balance!I$46,AK38*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX38:BA38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AN38*Balance!D$49,IF($D38=\"MT\",AN38*Balance!D$50,AN38*Balance!D$51))","v":0},{"$f":"IF($D38=\"BT\",AO38*Balance!E$49,IF($D38=\"MT\",AO38*Balance!E$50,AO38*Balance!E$51))","v":0},{"$f":"IF($D38=\"BT\",AP38*Balance!F$49,IF($D38=\"MT\",AP38*Balance!F$50,AP38*Balance!F$51))","v":0},{"$f":"IF($D38=\"BT\",AQ38*Balance!G$49,IF($D38=\"MT\",AQ38*Balance!G$50,AQ38*Balance!G$51))","v":0},{"$f":"IF($D38=\"BT\",AR38*Balance!H$49,IF($D38=\"MT\",AR38*Balance!H$50,AR38*Balance!H$51))","v":0},{"$f":"IF($D38=\"BT\",AS38*Balance!I$49,IF($D38=\"MT\",AS38*Balance!I$50,AS38*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF38:BI38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!E121","v":"Et"},{"$f":"+PremisaCosto!B121","v":"MT"},null,{"$f":"+[1]Energía!F39","v":0},{"$f":"+[1]Energía!G39","v":0},{"$f":"+[1]Energía!H39","v":0},{"$f":"+[1]Energía!I39","v":0},{"$f":"+[1]Energía!J39","v":0},{"$f":"+[1]Energía!K39","v":0},null,{"$f":"+[1]Energía!M39","v":0},{"$f":"+[1]Energía!N39","v":0},{"$f":"+[1]Energía!O39","v":0},{"$f":"+[1]Energía!P39","v":0},{"$f":"+[1]Energía!Q39","v":0},null,{"$f":"+[1]Energía!S39","v":0},{"$f":"+[1]Energía!T39","v":0},{"$f":"+[1]Energía!U39","v":0},{"$f":"+[1]Energía!V39","v":0},{"$f":"+[1]Energía!W39","v":0},null,{"$f":"+[1]Energía!Y39","v":0},{"$f":"+[1]Energía!Z39","v":0},{"$f":"+[1]Energía!AA39","v":0},{"$f":"+[1]Energía!AB39","v":0},{"$f":"+[1]Energía!AC39","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Ep\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Ep\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Ep\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Ep\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Ep\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Ep\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH39:AK39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Efp\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Efp\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Efp\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Efp\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Efp\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Efp\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP39:AS39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AF39*Balance!D$45,IF($D39=\"MT\",AF39*Balance!D$46,AF39*Balance!D$47))","v":0},{"$f":"IF($D39=\"BT\",AG39*Balance!E$45,IF($D39=\"MT\",AG39*Balance!E$46,AG39*Balance!E$47))","v":0},{"$f":"IF($D39=\"BT\",AH39*Balance!F$45,IF($D39=\"MT\",AH39*Balance!F$46,AH39*Balance!F$47))","v":0},{"$f":"IF($D39=\"BT\",AI39*Balance!G$45,IF($D39=\"MT\",AI39*Balance!G$46,AI39*Balance!G$47))","v":0},{"$f":"IF($D39=\"BT\",AJ39*Balance!H$45,IF($D39=\"MT\",AJ39*Balance!H$46,AJ39*Balance!H$47))","v":0},{"$f":"IF($D39=\"BT\",AK39*Balance!I$45,IF($D39=\"MT\",AK39*Balance!I$46,AK39*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX39:BA39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AN39*Balance!D$49,IF($D39=\"MT\",AN39*Balance!D$50,AN39*Balance!D$51))","v":0},{"$f":"IF($D39=\"BT\",AO39*Balance!E$49,IF($D39=\"MT\",AO39*Balance!E$50,AO39*Balance!E$51))","v":0},{"$f":"IF($D39=\"BT\",AP39*Balance!F$49,IF($D39=\"MT\",AP39*Balance!F$50,AP39*Balance!F$51))","v":0},{"$f":"IF($D39=\"BT\",AQ39*Balance!G$49,IF($D39=\"MT\",AQ39*Balance!G$50,AQ39*Balance!G$51))","v":0},{"$f":"IF($D39=\"BT\",AR39*Balance!H$49,IF($D39=\"MT\",AR39*Balance!H$50,AR39*Balance!H$51))","v":0},{"$f":"IF($D39=\"BT\",AS39*Balance!I$49,IF($D39=\"MT\",AS39*Balance!I$50,AS39*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF39:BI39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!E122","v":"Et"},{"$f":"+PremisaCosto!B122","v":"MT"},null,{"$f":"+[1]Energía!F40","v":0},{"$f":"+[1]Energía!G40","v":0},{"$f":"+[1]Energía!H40","v":0},{"$f":"+[1]Energía!I40","v":0},{"$f":"+[1]Energía!J40","v":0},{"$f":"+[1]Energía!K40","v":0},null,{"$f":"+[1]Energía!M40","v":0},{"$f":"+[1]Energía!N40","v":0},{"$f":"+[1]Energía!O40","v":0},{"$f":"+[1]Energía!P40","v":0},{"$f":"+[1]Energía!Q40","v":0},null,{"$f":"+[1]Energía!S40","v":0},{"$f":"+[1]Energía!T40","v":0},{"$f":"+[1]Energía!U40","v":0},{"$f":"+[1]Energía!V40","v":0},{"$f":"+[1]Energía!W40","v":0},null,{"$f":"+[1]Energía!Y40","v":0},{"$f":"+[1]Energía!Z40","v":0},{"$f":"+[1]Energía!AA40","v":0},{"$f":"+[1]Energía!AB40","v":0},{"$f":"+[1]Energía!AC40","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Ep\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Ep\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Ep\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Ep\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Ep\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Ep\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH40:AK40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Efp\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Efp\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Efp\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Efp\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Efp\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Efp\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP40:AS40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AF40*Balance!D$45,IF($D40=\"MT\",AF40*Balance!D$46,AF40*Balance!D$47))","v":0},{"$f":"IF($D40=\"BT\",AG40*Balance!E$45,IF($D40=\"MT\",AG40*Balance!E$46,AG40*Balance!E$47))","v":0},{"$f":"IF($D40=\"BT\",AH40*Balance!F$45,IF($D40=\"MT\",AH40*Balance!F$46,AH40*Balance!F$47))","v":0},{"$f":"IF($D40=\"BT\",AI40*Balance!G$45,IF($D40=\"MT\",AI40*Balance!G$46,AI40*Balance!G$47))","v":0},{"$f":"IF($D40=\"BT\",AJ40*Balance!H$45,IF($D40=\"MT\",AJ40*Balance!H$46,AJ40*Balance!H$47))","v":0},{"$f":"IF($D40=\"BT\",AK40*Balance!I$45,IF($D40=\"MT\",AK40*Balance!I$46,AK40*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX40:BA40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AN40*Balance!D$49,IF($D40=\"MT\",AN40*Balance!D$50,AN40*Balance!D$51))","v":0},{"$f":"IF($D40=\"BT\",AO40*Balance!E$49,IF($D40=\"MT\",AO40*Balance!E$50,AO40*Balance!E$51))","v":0},{"$f":"IF($D40=\"BT\",AP40*Balance!F$49,IF($D40=\"MT\",AP40*Balance!F$50,AP40*Balance!F$51))","v":0},{"$f":"IF($D40=\"BT\",AQ40*Balance!G$49,IF($D40=\"MT\",AQ40*Balance!G$50,AQ40*Balance!G$51))","v":0},{"$f":"IF($D40=\"BT\",AR40*Balance!H$49,IF($D40=\"MT\",AR40*Balance!H$50,AR40*Balance!H$51))","v":0},{"$f":"IF($D40=\"BT\",AS40*Balance!I$49,IF($D40=\"MT\",AS40*Balance!I$50,AS40*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF40:BI40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!E123","v":"Et"},{"$f":"+PremisaCosto!B123","v":"MT"},null,{"$f":"+[1]Energía!F41","v":0},{"$f":"+[1]Energía!G41","v":0},{"$f":"+[1]Energía!H41","v":0},{"$f":"+[1]Energía!I41","v":0},{"$f":"+[1]Energía!J41","v":0},{"$f":"+[1]Energía!K41","v":0},null,{"$f":"+[1]Energía!M41","v":0},{"$f":"+[1]Energía!N41","v":0},{"$f":"+[1]Energía!O41","v":0},{"$f":"+[1]Energía!P41","v":0},{"$f":"+[1]Energía!Q41","v":0},null,{"$f":"+[1]Energía!S41","v":0},{"$f":"+[1]Energía!T41","v":0},{"$f":"+[1]Energía!U41","v":0},{"$f":"+[1]Energía!V41","v":0},{"$f":"+[1]Energía!W41","v":0},null,{"$f":"+[1]Energía!Y41","v":0},{"$f":"+[1]Energía!Z41","v":0},{"$f":"+[1]Energía!AA41","v":0},{"$f":"+[1]Energía!AB41","v":0},{"$f":"+[1]Energía!AC41","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Ep\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Ep\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Ep\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Ep\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Ep\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Ep\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH41:AK41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Efp\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Efp\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Efp\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Efp\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Efp\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Efp\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP41:AS41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AF41*Balance!D$45,IF($D41=\"MT\",AF41*Balance!D$46,AF41*Balance!D$47))","v":0},{"$f":"IF($D41=\"BT\",AG41*Balance!E$45,IF($D41=\"MT\",AG41*Balance!E$46,AG41*Balance!E$47))","v":0},{"$f":"IF($D41=\"BT\",AH41*Balance!F$45,IF($D41=\"MT\",AH41*Balance!F$46,AH41*Balance!F$47))","v":0},{"$f":"IF($D41=\"BT\",AI41*Balance!G$45,IF($D41=\"MT\",AI41*Balance!G$46,AI41*Balance!G$47))","v":0},{"$f":"IF($D41=\"BT\",AJ41*Balance!H$45,IF($D41=\"MT\",AJ41*Balance!H$46,AJ41*Balance!H$47))","v":0},{"$f":"IF($D41=\"BT\",AK41*Balance!I$45,IF($D41=\"MT\",AK41*Balance!I$46,AK41*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX41:BA41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AN41*Balance!D$49,IF($D41=\"MT\",AN41*Balance!D$50,AN41*Balance!D$51))","v":0},{"$f":"IF($D41=\"BT\",AO41*Balance!E$49,IF($D41=\"MT\",AO41*Balance!E$50,AO41*Balance!E$51))","v":0},{"$f":"IF($D41=\"BT\",AP41*Balance!F$49,IF($D41=\"MT\",AP41*Balance!F$50,AP41*Balance!F$51))","v":0},{"$f":"IF($D41=\"BT\",AQ41*Balance!G$49,IF($D41=\"MT\",AQ41*Balance!G$50,AQ41*Balance!G$51))","v":0},{"$f":"IF($D41=\"BT\",AR41*Balance!H$49,IF($D41=\"MT\",AR41*Balance!H$50,AR41*Balance!H$51))","v":0},{"$f":"IF($D41=\"BT\",AS41*Balance!I$49,IF($D41=\"MT\",AS41*Balance!I$50,AS41*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF41:BI41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!E124","v":"Et"},{"$f":"+PremisaCosto!B124","v":"MT"},null,{"$f":"+[1]Energía!F42","v":0},{"$f":"+[1]Energía!G42","v":0},{"$f":"+[1]Energía!H42","v":0},{"$f":"+[1]Energía!I42","v":0},{"$f":"+[1]Energía!J42","v":0},{"$f":"+[1]Energía!K42","v":0},null,{"$f":"+[1]Energía!M42","v":0},{"$f":"+[1]Energía!N42","v":0},{"$f":"+[1]Energía!O42","v":0},{"$f":"+[1]Energía!P42","v":0},{"$f":"+[1]Energía!Q42","v":0},null,{"$f":"+[1]Energía!S42","v":0},{"$f":"+[1]Energía!T42","v":0},{"$f":"+[1]Energía!U42","v":0},{"$f":"+[1]Energía!V42","v":0},{"$f":"+[1]Energía!W42","v":0},null,{"$f":"+[1]Energía!Y42","v":0},{"$f":"+[1]Energía!Z42","v":0},{"$f":"+[1]Energía!AA42","v":0},{"$f":"+[1]Energía!AB42","v":0},{"$f":"+[1]Energía!AC42","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Ep\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Ep\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Ep\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Ep\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Ep\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Ep\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH42:AK42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Efp\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Efp\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Efp\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Efp\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Efp\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Efp\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP42:AS42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AF42*Balance!D$45,IF($D42=\"MT\",AF42*Balance!D$46,AF42*Balance!D$47))","v":0},{"$f":"IF($D42=\"BT\",AG42*Balance!E$45,IF($D42=\"MT\",AG42*Balance!E$46,AG42*Balance!E$47))","v":0},{"$f":"IF($D42=\"BT\",AH42*Balance!F$45,IF($D42=\"MT\",AH42*Balance!F$46,AH42*Balance!F$47))","v":0},{"$f":"IF($D42=\"BT\",AI42*Balance!G$45,IF($D42=\"MT\",AI42*Balance!G$46,AI42*Balance!G$47))","v":0},{"$f":"IF($D42=\"BT\",AJ42*Balance!H$45,IF($D42=\"MT\",AJ42*Balance!H$46,AJ42*Balance!H$47))","v":0},{"$f":"IF($D42=\"BT\",AK42*Balance!I$45,IF($D42=\"MT\",AK42*Balance!I$46,AK42*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX42:BA42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AN42*Balance!D$49,IF($D42=\"MT\",AN42*Balance!D$50,AN42*Balance!D$51))","v":0},{"$f":"IF($D42=\"BT\",AO42*Balance!E$49,IF($D42=\"MT\",AO42*Balance!E$50,AO42*Balance!E$51))","v":0},{"$f":"IF($D42=\"BT\",AP42*Balance!F$49,IF($D42=\"MT\",AP42*Balance!F$50,AP42*Balance!F$51))","v":0},{"$f":"IF($D42=\"BT\",AQ42*Balance!G$49,IF($D42=\"MT\",AQ42*Balance!G$50,AQ42*Balance!G$51))","v":0},{"$f":"IF($D42=\"BT\",AR42*Balance!H$49,IF($D42=\"MT\",AR42*Balance!H$50,AR42*Balance!H$51))","v":0},{"$f":"IF($D42=\"BT\",AS42*Balance!I$49,IF($D42=\"MT\",AS42*Balance!I$50,AS42*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF42:BI42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!E125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,{"$f":"+[1]Energía!F43","v":0},{"$f":"+[1]Energía!G43","v":0},{"$f":"+[1]Energía!H43","v":0},{"$f":"+[1]Energía!I43","v":0},{"$f":"+[1]Energía!J43","v":0},{"$f":"+[1]Energía!K43","v":0},null,{"$f":"+[1]Energía!M43","v":0},{"$f":"+[1]Energía!N43","v":0},{"$f":"+[1]Energía!O43","v":0},{"$f":"+[1]Energía!P43","v":0},{"$f":"+[1]Energía!Q43","v":0},null,{"$f":"+[1]Energía!S43","v":0},{"$f":"+[1]Energía!T43","v":0},{"$f":"+[1]Energía!U43","v":0},{"$f":"+[1]Energía!V43","v":0},{"$f":"+[1]Energía!W43","v":0},null,{"$f":"+[1]Energía!Y43","v":0},{"$f":"+[1]Energía!Z43","v":0},{"$f":"+[1]Energía!AA43","v":0},{"$f":"+[1]Energía!AB43","v":0},{"$f":"+[1]Energía!AC43","v":0},{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Ep\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Ep\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Ep\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Ep\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Ep\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Ep\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH43:AK43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Efp\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Efp\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Efp\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Efp\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Efp\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Efp\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP43:AS43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX43:BA43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF43:BI43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!E126","v":"Et"},{"$f":"+PremisaCosto!B126","v":"MT"},null,{"$f":"+[1]Energía!F44","v":0},{"$f":"+[1]Energía!G44","v":0},{"$f":"+[1]Energía!H44","v":0},{"$f":"+[1]Energía!I44","v":0},{"$f":"+[1]Energía!J44","v":0},{"$f":"+[1]Energía!K44","v":0},null,{"$f":"+[1]Energía!M44","v":0},{"$f":"+[1]Energía!N44","v":0},{"$f":"+[1]Energía!O44","v":0},{"$f":"+[1]Energía!P44","v":0},{"$f":"+[1]Energía!Q44","v":0},null,{"$f":"+[1]Energía!S44","v":0},{"$f":"+[1]Energía!T44","v":0},{"$f":"+[1]Energía!U44","v":0},{"$f":"+[1]Energía!V44","v":0},{"$f":"+[1]Energía!W44","v":0},null,{"$f":"+[1]Energía!Y44","v":0},{"$f":"+[1]Energía!Z44","v":0},{"$f":"+[1]Energía!AA44","v":0},{"$f":"+[1]Energía!AB44","v":0},{"$f":"+[1]Energía!AC44","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Ep\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Ep\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Ep\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Ep\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Ep\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Ep\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH44:AK44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Efp\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Efp\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Efp\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Efp\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Efp\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Efp\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP44:AS44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AF44*Balance!D$45,IF($D44=\"MT\",AF44*Balance!D$46,AF44*Balance!D$47))","v":0},{"$f":"IF($D44=\"BT\",AG44*Balance!E$45,IF($D44=\"MT\",AG44*Balance!E$46,AG44*Balance!E$47))","v":0},{"$f":"IF($D44=\"BT\",AH44*Balance!F$45,IF($D44=\"MT\",AH44*Balance!F$46,AH44*Balance!F$47))","v":0},{"$f":"IF($D44=\"BT\",AI44*Balance!G$45,IF($D44=\"MT\",AI44*Balance!G$46,AI44*Balance!G$47))","v":0},{"$f":"IF($D44=\"BT\",AJ44*Balance!H$45,IF($D44=\"MT\",AJ44*Balance!H$46,AJ44*Balance!H$47))","v":0},{"$f":"IF($D44=\"BT\",AK44*Balance!I$45,IF($D44=\"MT\",AK44*Balance!I$46,AK44*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX44:BA44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AN44*Balance!D$49,IF($D44=\"MT\",AN44*Balance!D$50,AN44*Balance!D$51))","v":0},{"$f":"IF($D44=\"BT\",AO44*Balance!E$49,IF($D44=\"MT\",AO44*Balance!E$50,AO44*Balance!E$51))","v":0},{"$f":"IF($D44=\"BT\",AP44*Balance!F$49,IF($D44=\"MT\",AP44*Balance!F$50,AP44*Balance!F$51))","v":0},{"$f":"IF($D44=\"BT\",AQ44*Balance!G$49,IF($D44=\"MT\",AQ44*Balance!G$50,AQ44*Balance!G$51))","v":0},{"$f":"IF($D44=\"BT\",AR44*Balance!H$49,IF($D44=\"MT\",AR44*Balance!H$50,AR44*Balance!H$51))","v":0},{"$f":"IF($D44=\"BT\",AS44*Balance!I$49,IF($D44=\"MT\",AS44*Balance!I$50,AS44*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF44:BI44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!E127","v":"Et"},{"$f":"+PremisaCosto!B127","v":"MT"},null,{"$f":"+[1]Energía!F45","v":0},{"$f":"+[1]Energía!G45","v":0},{"$f":"+[1]Energía!H45","v":0},{"$f":"+[1]Energía!I45","v":0},{"$f":"+[1]Energía!J45","v":0},{"$f":"+[1]Energía!K45","v":0},null,{"$f":"+[1]Energía!M45","v":0},{"$f":"+[1]Energía!N45","v":0},{"$f":"+[1]Energía!O45","v":0},{"$f":"+[1]Energía!P45","v":0},{"$f":"+[1]Energía!Q45","v":0},null,{"$f":"+[1]Energía!S45","v":0},{"$f":"+[1]Energía!T45","v":0},{"$f":"+[1]Energía!U45","v":0},{"$f":"+[1]Energía!V45","v":0},{"$f":"+[1]Energía!W45","v":0},null,{"$f":"+[1]Energía!Y45","v":0},{"$f":"+[1]Energía!Z45","v":0},{"$f":"+[1]Energía!AA45","v":0},{"$f":"+[1]Energía!AB45","v":0},{"$f":"+[1]Energía!AC45","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Ep\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Ep\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Ep\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Ep\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Ep\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Ep\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH45:AK45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Efp\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Efp\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Efp\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Efp\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Efp\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Efp\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP45:AS45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AF45*Balance!D$45,IF($D45=\"MT\",AF45*Balance!D$46,AF45*Balance!D$47))","v":0},{"$f":"IF($D45=\"BT\",AG45*Balance!E$45,IF($D45=\"MT\",AG45*Balance!E$46,AG45*Balance!E$47))","v":0},{"$f":"IF($D45=\"BT\",AH45*Balance!F$45,IF($D45=\"MT\",AH45*Balance!F$46,AH45*Balance!F$47))","v":0},{"$f":"IF($D45=\"BT\",AI45*Balance!G$45,IF($D45=\"MT\",AI45*Balance!G$46,AI45*Balance!G$47))","v":0},{"$f":"IF($D45=\"BT\",AJ45*Balance!H$45,IF($D45=\"MT\",AJ45*Balance!H$46,AJ45*Balance!H$47))","v":0},{"$f":"IF($D45=\"BT\",AK45*Balance!I$45,IF($D45=\"MT\",AK45*Balance!I$46,AK45*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX45:BA45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AN45*Balance!D$49,IF($D45=\"MT\",AN45*Balance!D$50,AN45*Balance!D$51))","v":0},{"$f":"IF($D45=\"BT\",AO45*Balance!E$49,IF($D45=\"MT\",AO45*Balance!E$50,AO45*Balance!E$51))","v":0},{"$f":"IF($D45=\"BT\",AP45*Balance!F$49,IF($D45=\"MT\",AP45*Balance!F$50,AP45*Balance!F$51))","v":0},{"$f":"IF($D45=\"BT\",AQ45*Balance!G$49,IF($D45=\"MT\",AQ45*Balance!G$50,AQ45*Balance!G$51))","v":0},{"$f":"IF($D45=\"BT\",AR45*Balance!H$49,IF($D45=\"MT\",AR45*Balance!H$50,AR45*Balance!H$51))","v":0},{"$f":"IF($D45=\"BT\",AS45*Balance!I$49,IF($D45=\"MT\",AS45*Balance!I$50,AS45*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF45:BI45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!E128","v":"Et"},{"$f":"+PremisaCosto!B128","v":"MT"},null,{"$f":"+[1]Energía!F46","v":0},{"$f":"+[1]Energía!G46","v":0},{"$f":"+[1]Energía!H46","v":0},{"$f":"+[1]Energía!I46","v":0},{"$f":"+[1]Energía!J46","v":0},{"$f":"+[1]Energía!K46","v":0},null,{"$f":"+[1]Energía!M46","v":0},{"$f":"+[1]Energía!N46","v":0},{"$f":"+[1]Energía!O46","v":0},{"$f":"+[1]Energía!P46","v":0},{"$f":"+[1]Energía!Q46","v":0},null,{"$f":"+[1]Energía!S46","v":0},{"$f":"+[1]Energía!T46","v":0},{"$f":"+[1]Energía!U46","v":0},{"$f":"+[1]Energía!V46","v":0},{"$f":"+[1]Energía!W46","v":0},null,{"$f":"+[1]Energía!Y46","v":0},{"$f":"+[1]Energía!Z46","v":0},{"$f":"+[1]Energía!AA46","v":0},{"$f":"+[1]Energía!AB46","v":0},{"$f":"+[1]Energía!AC46","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Ep\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Ep\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Ep\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Ep\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Ep\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Ep\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH46:AK46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Efp\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Efp\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Efp\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Efp\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Efp\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Efp\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP46:AS46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AF46*Balance!D$45,IF($D46=\"MT\",AF46*Balance!D$46,AF46*Balance!D$47))","v":0},{"$f":"IF($D46=\"BT\",AG46*Balance!E$45,IF($D46=\"MT\",AG46*Balance!E$46,AG46*Balance!E$47))","v":0},{"$f":"IF($D46=\"BT\",AH46*Balance!F$45,IF($D46=\"MT\",AH46*Balance!F$46,AH46*Balance!F$47))","v":0},{"$f":"IF($D46=\"BT\",AI46*Balance!G$45,IF($D46=\"MT\",AI46*Balance!G$46,AI46*Balance!G$47))","v":0},{"$f":"IF($D46=\"BT\",AJ46*Balance!H$45,IF($D46=\"MT\",AJ46*Balance!H$46,AJ46*Balance!H$47))","v":0},{"$f":"IF($D46=\"BT\",AK46*Balance!I$45,IF($D46=\"MT\",AK46*Balance!I$46,AK46*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX46:BA46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AN46*Balance!D$49,IF($D46=\"MT\",AN46*Balance!D$50,AN46*Balance!D$51))","v":0},{"$f":"IF($D46=\"BT\",AO46*Balance!E$49,IF($D46=\"MT\",AO46*Balance!E$50,AO46*Balance!E$51))","v":0},{"$f":"IF($D46=\"BT\",AP46*Balance!F$49,IF($D46=\"MT\",AP46*Balance!F$50,AP46*Balance!F$51))","v":0},{"$f":"IF($D46=\"BT\",AQ46*Balance!G$49,IF($D46=\"MT\",AQ46*Balance!G$50,AQ46*Balance!G$51))","v":0},{"$f":"IF($D46=\"BT\",AR46*Balance!H$49,IF($D46=\"MT\",AR46*Balance!H$50,AR46*Balance!H$51))","v":0},{"$f":"IF($D46=\"BT\",AS46*Balance!I$49,IF($D46=\"MT\",AS46*Balance!I$50,AS46*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF46:BI46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!E129","v":"Et"},{"$f":"+PremisaCosto!B129","v":"MT"},null,{"$f":"+[1]Energía!F47","v":0},{"$f":"+[1]Energía!G47","v":0},{"$f":"+[1]Energía!H47","v":0},{"$f":"+[1]Energía!I47","v":0},{"$f":"+[1]Energía!J47","v":0},{"$f":"+[1]Energía!K47","v":0},null,{"$f":"+[1]Energía!M47","v":0},{"$f":"+[1]Energía!N47","v":0},{"$f":"+[1]Energía!O47","v":0},{"$f":"+[1]Energía!P47","v":0},{"$f":"+[1]Energía!Q47","v":0},null,{"$f":"+[1]Energía!S47","v":0},{"$f":"+[1]Energía!T47","v":0},{"$f":"+[1]Energía!U47","v":0},{"$f":"+[1]Energía!V47","v":0},{"$f":"+[1]Energía!W47","v":0},null,{"$f":"+[1]Energía!Y47","v":0},{"$f":"+[1]Energía!Z47","v":0},{"$f":"+[1]Energía!AA47","v":0},{"$f":"+[1]Energía!AB47","v":0},{"$f":"+[1]Energía!AC47","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Ep\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Ep\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Ep\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Ep\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Ep\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Ep\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH47:AK47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Efp\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Efp\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Efp\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Efp\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Efp\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Efp\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP47:AS47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AF47*Balance!D$45,IF($D47=\"MT\",AF47*Balance!D$46,AF47*Balance!D$47))","v":0},{"$f":"IF($D47=\"BT\",AG47*Balance!E$45,IF($D47=\"MT\",AG47*Balance!E$46,AG47*Balance!E$47))","v":0},{"$f":"IF($D47=\"BT\",AH47*Balance!F$45,IF($D47=\"MT\",AH47*Balance!F$46,AH47*Balance!F$47))","v":0},{"$f":"IF($D47=\"BT\",AI47*Balance!G$45,IF($D47=\"MT\",AI47*Balance!G$46,AI47*Balance!G$47))","v":0},{"$f":"IF($D47=\"BT\",AJ47*Balance!H$45,IF($D47=\"MT\",AJ47*Balance!H$46,AJ47*Balance!H$47))","v":0},{"$f":"IF($D47=\"BT\",AK47*Balance!I$45,IF($D47=\"MT\",AK47*Balance!I$46,AK47*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX47:BA47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AN47*Balance!D$49,IF($D47=\"MT\",AN47*Balance!D$50,AN47*Balance!D$51))","v":0},{"$f":"IF($D47=\"BT\",AO47*Balance!E$49,IF($D47=\"MT\",AO47*Balance!E$50,AO47*Balance!E$51))","v":0},{"$f":"IF($D47=\"BT\",AP47*Balance!F$49,IF($D47=\"MT\",AP47*Balance!F$50,AP47*Balance!F$51))","v":0},{"$f":"IF($D47=\"BT\",AQ47*Balance!G$49,IF($D47=\"MT\",AQ47*Balance!G$50,AQ47*Balance!G$51))","v":0},{"$f":"IF($D47=\"BT\",AR47*Balance!H$49,IF($D47=\"MT\",AR47*Balance!H$50,AR47*Balance!H$51))","v":0},{"$f":"IF($D47=\"BT\",AS47*Balance!I$49,IF($D47=\"MT\",AS47*Balance!I$50,AS47*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF47:BI47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!E130","v":"Et"},{"$f":"+PremisaCosto!B130","v":"MT"},null,{"$f":"+[1]Energía!F48","v":0},{"$f":"+[1]Energía!G48","v":0},{"$f":"+[1]Energía!H48","v":0},{"$f":"+[1]Energía!I48","v":0},{"$f":"+[1]Energía!J48","v":0},{"$f":"+[1]Energía!K48","v":0},null,{"$f":"+[1]Energía!M48","v":0},{"$f":"+[1]Energía!N48","v":0},{"$f":"+[1]Energía!O48","v":0},{"$f":"+[1]Energía!P48","v":0},{"$f":"+[1]Energía!Q48","v":0},null,{"$f":"+[1]Energía!S48","v":0},{"$f":"+[1]Energía!T48","v":0},{"$f":"+[1]Energía!U48","v":0},{"$f":"+[1]Energía!V48","v":0},{"$f":"+[1]Energía!W48","v":0},null,{"$f":"+[1]Energía!Y48","v":0},{"$f":"+[1]Energía!Z48","v":0},{"$f":"+[1]Energía!AA48","v":0},{"$f":"+[1]Energía!AB48","v":0},{"$f":"+[1]Energía!AC48","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Ep\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Ep\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Ep\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Ep\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Ep\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Ep\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH48:AK48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Efp\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Efp\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Efp\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Efp\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Efp\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Efp\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP48:AS48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AF48*Balance!D$45,IF($D48=\"MT\",AF48*Balance!D$46,AF48*Balance!D$47))","v":0},{"$f":"IF($D48=\"BT\",AG48*Balance!E$45,IF($D48=\"MT\",AG48*Balance!E$46,AG48*Balance!E$47))","v":0},{"$f":"IF($D48=\"BT\",AH48*Balance!F$45,IF($D48=\"MT\",AH48*Balance!F$46,AH48*Balance!F$47))","v":0},{"$f":"IF($D48=\"BT\",AI48*Balance!G$45,IF($D48=\"MT\",AI48*Balance!G$46,AI48*Balance!G$47))","v":0},{"$f":"IF($D48=\"BT\",AJ48*Balance!H$45,IF($D48=\"MT\",AJ48*Balance!H$46,AJ48*Balance!H$47))","v":0},{"$f":"IF($D48=\"BT\",AK48*Balance!I$45,IF($D48=\"MT\",AK48*Balance!I$46,AK48*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX48:BA48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AN48*Balance!D$49,IF($D48=\"MT\",AN48*Balance!D$50,AN48*Balance!D$51))","v":0},{"$f":"IF($D48=\"BT\",AO48*Balance!E$49,IF($D48=\"MT\",AO48*Balance!E$50,AO48*Balance!E$51))","v":0},{"$f":"IF($D48=\"BT\",AP48*Balance!F$49,IF($D48=\"MT\",AP48*Balance!F$50,AP48*Balance!F$51))","v":0},{"$f":"IF($D48=\"BT\",AQ48*Balance!G$49,IF($D48=\"MT\",AQ48*Balance!G$50,AQ48*Balance!G$51))","v":0},{"$f":"IF($D48=\"BT\",AR48*Balance!H$49,IF($D48=\"MT\",AR48*Balance!H$50,AR48*Balance!H$51))","v":0},{"$f":"IF($D48=\"BT\",AS48*Balance!I$49,IF($D48=\"MT\",AS48*Balance!I$50,AS48*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF48:BI48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!E131","v":"Et"},{"$f":"+PremisaCosto!B131","v":"MT"},null,{"$f":"+[1]Energía!F49","v":0},{"$f":"+[1]Energía!G49","v":0},{"$f":"+[1]Energía!H49","v":0},{"$f":"+[1]Energía!I49","v":0},{"$f":"+[1]Energía!J49","v":0},{"$f":"+[1]Energía!K49","v":0},null,{"$f":"+[1]Energía!M49","v":0},{"$f":"+[1]Energía!N49","v":0},{"$f":"+[1]Energía!O49","v":0},{"$f":"+[1]Energía!P49","v":0},{"$f":"+[1]Energía!Q49","v":0},null,{"$f":"+[1]Energía!S49","v":0},{"$f":"+[1]Energía!T49","v":0},{"$f":"+[1]Energía!U49","v":0},{"$f":"+[1]Energía!V49","v":0},{"$f":"+[1]Energía!W49","v":0},null,{"$f":"+[1]Energía!Y49","v":0},{"$f":"+[1]Energía!Z49","v":0},{"$f":"+[1]Energía!AA49","v":0},{"$f":"+[1]Energía!AB49","v":0},{"$f":"+[1]Energía!AC49","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Ep\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Ep\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Ep\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Ep\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Ep\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Ep\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH49:AK49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Efp\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Efp\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Efp\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Efp\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Efp\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Efp\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP49:AS49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AF49*Balance!D$45,IF($D49=\"MT\",AF49*Balance!D$46,AF49*Balance!D$47))","v":0},{"$f":"IF($D49=\"BT\",AG49*Balance!E$45,IF($D49=\"MT\",AG49*Balance!E$46,AG49*Balance!E$47))","v":0},{"$f":"IF($D49=\"BT\",AH49*Balance!F$45,IF($D49=\"MT\",AH49*Balance!F$46,AH49*Balance!F$47))","v":0},{"$f":"IF($D49=\"BT\",AI49*Balance!G$45,IF($D49=\"MT\",AI49*Balance!G$46,AI49*Balance!G$47))","v":0},{"$f":"IF($D49=\"BT\",AJ49*Balance!H$45,IF($D49=\"MT\",AJ49*Balance!H$46,AJ49*Balance!H$47))","v":0},{"$f":"IF($D49=\"BT\",AK49*Balance!I$45,IF($D49=\"MT\",AK49*Balance!I$46,AK49*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX49:BA49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AN49*Balance!D$49,IF($D49=\"MT\",AN49*Balance!D$50,AN49*Balance!D$51))","v":0},{"$f":"IF($D49=\"BT\",AO49*Balance!E$49,IF($D49=\"MT\",AO49*Balance!E$50,AO49*Balance!E$51))","v":0},{"$f":"IF($D49=\"BT\",AP49*Balance!F$49,IF($D49=\"MT\",AP49*Balance!F$50,AP49*Balance!F$51))","v":0},{"$f":"IF($D49=\"BT\",AQ49*Balance!G$49,IF($D49=\"MT\",AQ49*Balance!G$50,AQ49*Balance!G$51))","v":0},{"$f":"IF($D49=\"BT\",AR49*Balance!H$49,IF($D49=\"MT\",AR49*Balance!H$50,AR49*Balance!H$51))","v":0},{"$f":"IF($D49=\"BT\",AS49*Balance!I$49,IF($D49=\"MT\",AS49*Balance!I$50,AS49*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF49:BI49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!E132","v":"Et"},{"$f":"+PremisaCosto!B132","v":"MT"},null,{"$f":"+[1]Energía!F50","v":0},{"$f":"+[1]Energía!G50","v":0},{"$f":"+[1]Energía!H50","v":0},{"$f":"+[1]Energía!I50","v":0},{"$f":"+[1]Energía!J50","v":0},{"$f":"+[1]Energía!K50","v":0},null,{"$f":"+[1]Energía!M50","v":0},{"$f":"+[1]Energía!N50","v":0},{"$f":"+[1]Energía!O50","v":0},{"$f":"+[1]Energía!P50","v":0},{"$f":"+[1]Energía!Q50","v":0},null,{"$f":"+[1]Energía!S50","v":0},{"$f":"+[1]Energía!T50","v":0},{"$f":"+[1]Energía!U50","v":0},{"$f":"+[1]Energía!V50","v":0},{"$f":"+[1]Energía!W50","v":0},null,{"$f":"+[1]Energía!Y50","v":0},{"$f":"+[1]Energía!Z50","v":0},{"$f":"+[1]Energía!AA50","v":0},{"$f":"+[1]Energía!AB50","v":0},{"$f":"+[1]Energía!AC50","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Ep\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Ep\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Ep\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Ep\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Ep\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Ep\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH50:AK50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Efp\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Efp\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Efp\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Efp\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Efp\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Efp\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP50:AS50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AF50*Balance!D$45,IF($D50=\"MT\",AF50*Balance!D$46,AF50*Balance!D$47))","v":0},{"$f":"IF($D50=\"BT\",AG50*Balance!E$45,IF($D50=\"MT\",AG50*Balance!E$46,AG50*Balance!E$47))","v":0},{"$f":"IF($D50=\"BT\",AH50*Balance!F$45,IF($D50=\"MT\",AH50*Balance!F$46,AH50*Balance!F$47))","v":0},{"$f":"IF($D50=\"BT\",AI50*Balance!G$45,IF($D50=\"MT\",AI50*Balance!G$46,AI50*Balance!G$47))","v":0},{"$f":"IF($D50=\"BT\",AJ50*Balance!H$45,IF($D50=\"MT\",AJ50*Balance!H$46,AJ50*Balance!H$47))","v":0},{"$f":"IF($D50=\"BT\",AK50*Balance!I$45,IF($D50=\"MT\",AK50*Balance!I$46,AK50*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX50:BA50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AN50*Balance!D$49,IF($D50=\"MT\",AN50*Balance!D$50,AN50*Balance!D$51))","v":0},{"$f":"IF($D50=\"BT\",AO50*Balance!E$49,IF($D50=\"MT\",AO50*Balance!E$50,AO50*Balance!E$51))","v":0},{"$f":"IF($D50=\"BT\",AP50*Balance!F$49,IF($D50=\"MT\",AP50*Balance!F$50,AP50*Balance!F$51))","v":0},{"$f":"IF($D50=\"BT\",AQ50*Balance!G$49,IF($D50=\"MT\",AQ50*Balance!G$50,AQ50*Balance!G$51))","v":0},{"$f":"IF($D50=\"BT\",AR50*Balance!H$49,IF($D50=\"MT\",AR50*Balance!H$50,AR50*Balance!H$51))","v":0},{"$f":"IF($D50=\"BT\",AS50*Balance!I$49,IF($D50=\"MT\",AS50*Balance!I$50,AS50*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF50:BI50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!E133","v":"Et"},{"$f":"+PremisaCosto!B133","v":"MT"},null,{"$f":"+[1]Energía!F51","v":0},{"$f":"+[1]Energía!G51","v":0},{"$f":"+[1]Energía!H51","v":0},{"$f":"+[1]Energía!I51","v":0},{"$f":"+[1]Energía!J51","v":0},{"$f":"+[1]Energía!K51","v":0},null,{"$f":"+[1]Energía!M51","v":0},{"$f":"+[1]Energía!N51","v":0},{"$f":"+[1]Energía!O51","v":0},{"$f":"+[1]Energía!P51","v":0},{"$f":"+[1]Energía!Q51","v":0},null,{"$f":"+[1]Energía!S51","v":0},{"$f":"+[1]Energía!T51","v":0},{"$f":"+[1]Energía!U51","v":0},{"$f":"+[1]Energía!V51","v":0},{"$f":"+[1]Energía!W51","v":0},null,{"$f":"+[1]Energía!Y51","v":0},{"$f":"+[1]Energía!Z51","v":0},{"$f":"+[1]Energía!AA51","v":0},{"$f":"+[1]Energía!AB51","v":0},{"$f":"+[1]Energía!AC51","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Ep\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Ep\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Ep\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Ep\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Ep\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Ep\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH51:AK51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Efp\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Efp\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Efp\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Efp\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Efp\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Efp\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP51:AS51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AF51*Balance!D$45,IF($D51=\"MT\",AF51*Balance!D$46,AF51*Balance!D$47))","v":0},{"$f":"IF($D51=\"BT\",AG51*Balance!E$45,IF($D51=\"MT\",AG51*Balance!E$46,AG51*Balance!E$47))","v":0},{"$f":"IF($D51=\"BT\",AH51*Balance!F$45,IF($D51=\"MT\",AH51*Balance!F$46,AH51*Balance!F$47))","v":0},{"$f":"IF($D51=\"BT\",AI51*Balance!G$45,IF($D51=\"MT\",AI51*Balance!G$46,AI51*Balance!G$47))","v":0},{"$f":"IF($D51=\"BT\",AJ51*Balance!H$45,IF($D51=\"MT\",AJ51*Balance!H$46,AJ51*Balance!H$47))","v":0},{"$f":"IF($D51=\"BT\",AK51*Balance!I$45,IF($D51=\"MT\",AK51*Balance!I$46,AK51*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX51:BA51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AN51*Balance!D$49,IF($D51=\"MT\",AN51*Balance!D$50,AN51*Balance!D$51))","v":0},{"$f":"IF($D51=\"BT\",AO51*Balance!E$49,IF($D51=\"MT\",AO51*Balance!E$50,AO51*Balance!E$51))","v":0},{"$f":"IF($D51=\"BT\",AP51*Balance!F$49,IF($D51=\"MT\",AP51*Balance!F$50,AP51*Balance!F$51))","v":0},{"$f":"IF($D51=\"BT\",AQ51*Balance!G$49,IF($D51=\"MT\",AQ51*Balance!G$50,AQ51*Balance!G$51))","v":0},{"$f":"IF($D51=\"BT\",AR51*Balance!H$49,IF($D51=\"MT\",AR51*Balance!H$50,AR51*Balance!H$51))","v":0},{"$f":"IF($D51=\"BT\",AS51*Balance!I$49,IF($D51=\"MT\",AS51*Balance!I$50,AS51*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF51:BI51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!E134","v":"Et"},{"$f":"+PremisaCosto!B134","v":"MT"},null,{"$f":"+[1]Energía!F52","v":0},{"$f":"+[1]Energía!G52","v":0},{"$f":"+[1]Energía!H52","v":0},{"$f":"+[1]Energía!I52","v":0},{"$f":"+[1]Energía!J52","v":0},{"$f":"+[1]Energía!K52","v":0},null,{"$f":"+[1]Energía!M52","v":0},{"$f":"+[1]Energía!N52","v":0},{"$f":"+[1]Energía!O52","v":0},{"$f":"+[1]Energía!P52","v":0},{"$f":"+[1]Energía!Q52","v":0},null,{"$f":"+[1]Energía!S52","v":0},{"$f":"+[1]Energía!T52","v":0},{"$f":"+[1]Energía!U52","v":0},{"$f":"+[1]Energía!V52","v":0},{"$f":"+[1]Energía!W52","v":0},null,{"$f":"+[1]Energía!Y52","v":0},{"$f":"+[1]Energía!Z52","v":0},{"$f":"+[1]Energía!AA52","v":0},{"$f":"+[1]Energía!AB52","v":0},{"$f":"+[1]Energía!AC52","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Ep\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Ep\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Ep\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Ep\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Ep\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Ep\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH52:AK52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Efp\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Efp\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Efp\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Efp\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Efp\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Efp\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP52:AS52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AF52*Balance!D$45,IF($D52=\"MT\",AF52*Balance!D$46,AF52*Balance!D$47))","v":0},{"$f":"IF($D52=\"BT\",AG52*Balance!E$45,IF($D52=\"MT\",AG52*Balance!E$46,AG52*Balance!E$47))","v":0},{"$f":"IF($D52=\"BT\",AH52*Balance!F$45,IF($D52=\"MT\",AH52*Balance!F$46,AH52*Balance!F$47))","v":0},{"$f":"IF($D52=\"BT\",AI52*Balance!G$45,IF($D52=\"MT\",AI52*Balance!G$46,AI52*Balance!G$47))","v":0},{"$f":"IF($D52=\"BT\",AJ52*Balance!H$45,IF($D52=\"MT\",AJ52*Balance!H$46,AJ52*Balance!H$47))","v":0},{"$f":"IF($D52=\"BT\",AK52*Balance!I$45,IF($D52=\"MT\",AK52*Balance!I$46,AK52*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX52:BA52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AN52*Balance!D$49,IF($D52=\"MT\",AN52*Balance!D$50,AN52*Balance!D$51))","v":0},{"$f":"IF($D52=\"BT\",AO52*Balance!E$49,IF($D52=\"MT\",AO52*Balance!E$50,AO52*Balance!E$51))","v":0},{"$f":"IF($D52=\"BT\",AP52*Balance!F$49,IF($D52=\"MT\",AP52*Balance!F$50,AP52*Balance!F$51))","v":0},{"$f":"IF($D52=\"BT\",AQ52*Balance!G$49,IF($D52=\"MT\",AQ52*Balance!G$50,AQ52*Balance!G$51))","v":0},{"$f":"IF($D52=\"BT\",AR52*Balance!H$49,IF($D52=\"MT\",AR52*Balance!H$50,AR52*Balance!H$51))","v":0},{"$f":"IF($D52=\"BT\",AS52*Balance!I$49,IF($D52=\"MT\",AS52*Balance!I$50,AS52*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF52:BI52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!E135","v":"Et"},{"$f":"+PremisaCosto!B135","v":"MT"},null,{"$f":"+[1]Energía!F53","v":0},{"$f":"+[1]Energía!G53","v":0},{"$f":"+[1]Energía!H53","v":0},{"$f":"+[1]Energía!I53","v":0},{"$f":"+[1]Energía!J53","v":0},{"$f":"+[1]Energía!K53","v":0},null,{"$f":"+[1]Energía!M53","v":0},{"$f":"+[1]Energía!N53","v":0},{"$f":"+[1]Energía!O53","v":0},{"$f":"+[1]Energía!P53","v":0},{"$f":"+[1]Energía!Q53","v":0},null,{"$f":"+[1]Energía!S53","v":0},{"$f":"+[1]Energía!T53","v":0},{"$f":"+[1]Energía!U53","v":0},{"$f":"+[1]Energía!V53","v":0},{"$f":"+[1]Energía!W53","v":0},null,{"$f":"+[1]Energía!Y53","v":0},{"$f":"+[1]Energía!Z53","v":0},{"$f":"+[1]Energía!AA53","v":0},{"$f":"+[1]Energía!AB53","v":0},{"$f":"+[1]Energía!AC53","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Ep\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Ep\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Ep\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Ep\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Ep\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Ep\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH53:AK53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Efp\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Efp\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Efp\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Efp\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Efp\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Efp\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP53:AS53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AF53*Balance!D$45,IF($D53=\"MT\",AF53*Balance!D$46,AF53*Balance!D$47))","v":0},{"$f":"IF($D53=\"BT\",AG53*Balance!E$45,IF($D53=\"MT\",AG53*Balance!E$46,AG53*Balance!E$47))","v":0},{"$f":"IF($D53=\"BT\",AH53*Balance!F$45,IF($D53=\"MT\",AH53*Balance!F$46,AH53*Balance!F$47))","v":0},{"$f":"IF($D53=\"BT\",AI53*Balance!G$45,IF($D53=\"MT\",AI53*Balance!G$46,AI53*Balance!G$47))","v":0},{"$f":"IF($D53=\"BT\",AJ53*Balance!H$45,IF($D53=\"MT\",AJ53*Balance!H$46,AJ53*Balance!H$47))","v":0},{"$f":"IF($D53=\"BT\",AK53*Balance!I$45,IF($D53=\"MT\",AK53*Balance!I$46,AK53*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX53:BA53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AN53*Balance!D$49,IF($D53=\"MT\",AN53*Balance!D$50,AN53*Balance!D$51))","v":0},{"$f":"IF($D53=\"BT\",AO53*Balance!E$49,IF($D53=\"MT\",AO53*Balance!E$50,AO53*Balance!E$51))","v":0},{"$f":"IF($D53=\"BT\",AP53*Balance!F$49,IF($D53=\"MT\",AP53*Balance!F$50,AP53*Balance!F$51))","v":0},{"$f":"IF($D53=\"BT\",AQ53*Balance!G$49,IF($D53=\"MT\",AQ53*Balance!G$50,AQ53*Balance!G$51))","v":0},{"$f":"IF($D53=\"BT\",AR53*Balance!H$49,IF($D53=\"MT\",AR53*Balance!H$50,AR53*Balance!H$51))","v":0},{"$f":"IF($D53=\"BT\",AS53*Balance!I$49,IF($D53=\"MT\",AS53*Balance!I$50,AS53*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF53:BI53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!E136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,{"$f":"+[1]Energía!F54","v":0},{"$f":"+[1]Energía!G54","v":0},{"$f":"+[1]Energía!H54","v":0},{"$f":"+[1]Energía!I54","v":0},{"$f":"+[1]Energía!J54","v":0},{"$f":"+[1]Energía!K54","v":0},null,{"$f":"+[1]Energía!M54","v":0},{"$f":"+[1]Energía!N54","v":0},{"$f":"+[1]Energía!O54","v":0},{"$f":"+[1]Energía!P54","v":0},{"$f":"+[1]Energía!Q54","v":0},null,{"$f":"+[1]Energía!S54","v":0},{"$f":"+[1]Energía!T54","v":0},{"$f":"+[1]Energía!U54","v":0},{"$f":"+[1]Energía!V54","v":0},{"$f":"+[1]Energía!W54","v":0},null,{"$f":"+[1]Energía!Y54","v":0},{"$f":"+[1]Energía!Z54","v":0},{"$f":"+[1]Energía!AA54","v":0},{"$f":"+[1]Energía!AB54","v":0},{"$f":"+[1]Energía!AC54","v":0},{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Ep\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Ep\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Ep\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Ep\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Ep\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Ep\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH54:AK54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Efp\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Efp\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Efp\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Efp\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Efp\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Efp\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP54:AS54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX54:BA54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF54:BI54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!E137","v":"Et"},{"$f":"+PremisaCosto!B137","v":"MT"},null,{"$f":"+[1]Energía!F55","v":0},{"$f":"+[1]Energía!G55","v":0},{"$f":"+[1]Energía!H55","v":0},{"$f":"+[1]Energía!I55","v":0},{"$f":"+[1]Energía!J55","v":0},{"$f":"+[1]Energía!K55","v":0},null,{"$f":"+[1]Energía!M55","v":0},{"$f":"+[1]Energía!N55","v":0},{"$f":"+[1]Energía!O55","v":0},{"$f":"+[1]Energía!P55","v":0},{"$f":"+[1]Energía!Q55","v":0},null,{"$f":"+[1]Energía!S55","v":0},{"$f":"+[1]Energía!T55","v":0},{"$f":"+[1]Energía!U55","v":0},{"$f":"+[1]Energía!V55","v":0},{"$f":"+[1]Energía!W55","v":0},null,{"$f":"+[1]Energía!Y55","v":0},{"$f":"+[1]Energía!Z55","v":0},{"$f":"+[1]Energía!AA55","v":0},{"$f":"+[1]Energía!AB55","v":0},{"$f":"+[1]Energía!AC55","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Ep\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Ep\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Ep\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Ep\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Ep\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Ep\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH55:AK55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Efp\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Efp\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Efp\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Efp\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Efp\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Efp\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP55:AS55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AF55*Balance!D$45,IF($D55=\"MT\",AF55*Balance!D$46,AF55*Balance!D$47))","v":0},{"$f":"IF($D55=\"BT\",AG55*Balance!E$45,IF($D55=\"MT\",AG55*Balance!E$46,AG55*Balance!E$47))","v":0},{"$f":"IF($D55=\"BT\",AH55*Balance!F$45,IF($D55=\"MT\",AH55*Balance!F$46,AH55*Balance!F$47))","v":0},{"$f":"IF($D55=\"BT\",AI55*Balance!G$45,IF($D55=\"MT\",AI55*Balance!G$46,AI55*Balance!G$47))","v":0},{"$f":"IF($D55=\"BT\",AJ55*Balance!H$45,IF($D55=\"MT\",AJ55*Balance!H$46,AJ55*Balance!H$47))","v":0},{"$f":"IF($D55=\"BT\",AK55*Balance!I$45,IF($D55=\"MT\",AK55*Balance!I$46,AK55*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX55:BA55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AN55*Balance!D$49,IF($D55=\"MT\",AN55*Balance!D$50,AN55*Balance!D$51))","v":0},{"$f":"IF($D55=\"BT\",AO55*Balance!E$49,IF($D55=\"MT\",AO55*Balance!E$50,AO55*Balance!E$51))","v":0},{"$f":"IF($D55=\"BT\",AP55*Balance!F$49,IF($D55=\"MT\",AP55*Balance!F$50,AP55*Balance!F$51))","v":0},{"$f":"IF($D55=\"BT\",AQ55*Balance!G$49,IF($D55=\"MT\",AQ55*Balance!G$50,AQ55*Balance!G$51))","v":0},{"$f":"IF($D55=\"BT\",AR55*Balance!H$49,IF($D55=\"MT\",AR55*Balance!H$50,AR55*Balance!H$51))","v":0},{"$f":"IF($D55=\"BT\",AS55*Balance!I$49,IF($D55=\"MT\",AS55*Balance!I$50,AS55*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF55:BI55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!E138","v":"Et"},{"$f":"+PremisaCosto!B138","v":"MT"},null,{"$f":"+[1]Energía!F56","v":0},{"$f":"+[1]Energía!G56","v":0},{"$f":"+[1]Energía!H56","v":0},{"$f":"+[1]Energía!I56","v":0},{"$f":"+[1]Energía!J56","v":0},{"$f":"+[1]Energía!K56","v":0},null,{"$f":"+[1]Energía!M56","v":0},{"$f":"+[1]Energía!N56","v":0},{"$f":"+[1]Energía!O56","v":0},{"$f":"+[1]Energía!P56","v":0},{"$f":"+[1]Energía!Q56","v":0},null,{"$f":"+[1]Energía!S56","v":0},{"$f":"+[1]Energía!T56","v":0},{"$f":"+[1]Energía!U56","v":0},{"$f":"+[1]Energía!V56","v":0},{"$f":"+[1]Energía!W56","v":0},null,{"$f":"+[1]Energía!Y56","v":0},{"$f":"+[1]Energía!Z56","v":0},{"$f":"+[1]Energía!AA56","v":0},{"$f":"+[1]Energía!AB56","v":0},{"$f":"+[1]Energía!AC56","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Ep\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Ep\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Ep\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Ep\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Ep\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Ep\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH56:AK56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Efp\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Efp\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Efp\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Efp\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Efp\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Efp\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP56:AS56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AF56*Balance!D$45,IF($D56=\"MT\",AF56*Balance!D$46,AF56*Balance!D$47))","v":0},{"$f":"IF($D56=\"BT\",AG56*Balance!E$45,IF($D56=\"MT\",AG56*Balance!E$46,AG56*Balance!E$47))","v":0},{"$f":"IF($D56=\"BT\",AH56*Balance!F$45,IF($D56=\"MT\",AH56*Balance!F$46,AH56*Balance!F$47))","v":0},{"$f":"IF($D56=\"BT\",AI56*Balance!G$45,IF($D56=\"MT\",AI56*Balance!G$46,AI56*Balance!G$47))","v":0},{"$f":"IF($D56=\"BT\",AJ56*Balance!H$45,IF($D56=\"MT\",AJ56*Balance!H$46,AJ56*Balance!H$47))","v":0},{"$f":"IF($D56=\"BT\",AK56*Balance!I$45,IF($D56=\"MT\",AK56*Balance!I$46,AK56*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX56:BA56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AN56*Balance!D$49,IF($D56=\"MT\",AN56*Balance!D$50,AN56*Balance!D$51))","v":0},{"$f":"IF($D56=\"BT\",AO56*Balance!E$49,IF($D56=\"MT\",AO56*Balance!E$50,AO56*Balance!E$51))","v":0},{"$f":"IF($D56=\"BT\",AP56*Balance!F$49,IF($D56=\"MT\",AP56*Balance!F$50,AP56*Balance!F$51))","v":0},{"$f":"IF($D56=\"BT\",AQ56*Balance!G$49,IF($D56=\"MT\",AQ56*Balance!G$50,AQ56*Balance!G$51))","v":0},{"$f":"IF($D56=\"BT\",AR56*Balance!H$49,IF($D56=\"MT\",AR56*Balance!H$50,AR56*Balance!H$51))","v":0},{"$f":"IF($D56=\"BT\",AS56*Balance!I$49,IF($D56=\"MT\",AS56*Balance!I$50,AS56*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF56:BI56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!E139","v":"Et"},{"$f":"+PremisaCosto!B139","v":"MT"},null,{"$f":"+[1]Energía!F57","v":0},{"$f":"+[1]Energía!G57","v":0},{"$f":"+[1]Energía!H57","v":0},{"$f":"+[1]Energía!I57","v":0},{"$f":"+[1]Energía!J57","v":0},{"$f":"+[1]Energía!K57","v":0},null,{"$f":"+[1]Energía!M57","v":0},{"$f":"+[1]Energía!N57","v":0},{"$f":"+[1]Energía!O57","v":0},{"$f":"+[1]Energía!P57","v":0},{"$f":"+[1]Energía!Q57","v":0},null,{"$f":"+[1]Energía!S57","v":0},{"$f":"+[1]Energía!T57","v":0},{"$f":"+[1]Energía!U57","v":0},{"$f":"+[1]Energía!V57","v":0},{"$f":"+[1]Energía!W57","v":0},null,{"$f":"+[1]Energía!Y57","v":0},{"$f":"+[1]Energía!Z57","v":0},{"$f":"+[1]Energía!AA57","v":0},{"$f":"+[1]Energía!AB57","v":0},{"$f":"+[1]Energía!AC57","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Ep\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Ep\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Ep\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Ep\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Ep\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Ep\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH57:AK57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Efp\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Efp\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Efp\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Efp\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Efp\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Efp\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP57:AS57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AF57*Balance!D$45,IF($D57=\"MT\",AF57*Balance!D$46,AF57*Balance!D$47))","v":0},{"$f":"IF($D57=\"BT\",AG57*Balance!E$45,IF($D57=\"MT\",AG57*Balance!E$46,AG57*Balance!E$47))","v":0},{"$f":"IF($D57=\"BT\",AH57*Balance!F$45,IF($D57=\"MT\",AH57*Balance!F$46,AH57*Balance!F$47))","v":0},{"$f":"IF($D57=\"BT\",AI57*Balance!G$45,IF($D57=\"MT\",AI57*Balance!G$46,AI57*Balance!G$47))","v":0},{"$f":"IF($D57=\"BT\",AJ57*Balance!H$45,IF($D57=\"MT\",AJ57*Balance!H$46,AJ57*Balance!H$47))","v":0},{"$f":"IF($D57=\"BT\",AK57*Balance!I$45,IF($D57=\"MT\",AK57*Balance!I$46,AK57*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX57:BA57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AN57*Balance!D$49,IF($D57=\"MT\",AN57*Balance!D$50,AN57*Balance!D$51))","v":0},{"$f":"IF($D57=\"BT\",AO57*Balance!E$49,IF($D57=\"MT\",AO57*Balance!E$50,AO57*Balance!E$51))","v":0},{"$f":"IF($D57=\"BT\",AP57*Balance!F$49,IF($D57=\"MT\",AP57*Balance!F$50,AP57*Balance!F$51))","v":0},{"$f":"IF($D57=\"BT\",AQ57*Balance!G$49,IF($D57=\"MT\",AQ57*Balance!G$50,AQ57*Balance!G$51))","v":0},{"$f":"IF($D57=\"BT\",AR57*Balance!H$49,IF($D57=\"MT\",AR57*Balance!H$50,AR57*Balance!H$51))","v":0},{"$f":"IF($D57=\"BT\",AS57*Balance!I$49,IF($D57=\"MT\",AS57*Balance!I$50,AS57*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF57:BI57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!E140","v":"Et"},{"$f":"+PremisaCosto!B140","v":"MT"},null,{"$f":"+[1]Energía!F58","v":0},{"$f":"+[1]Energía!G58","v":0},{"$f":"+[1]Energía!H58","v":0},{"$f":"+[1]Energía!I58","v":0},{"$f":"+[1]Energía!J58","v":0},{"$f":"+[1]Energía!K58","v":0},null,{"$f":"+[1]Energía!M58","v":0},{"$f":"+[1]Energía!N58","v":0},{"$f":"+[1]Energía!O58","v":0},{"$f":"+[1]Energía!P58","v":0},{"$f":"+[1]Energía!Q58","v":0},null,{"$f":"+[1]Energía!S58","v":0},{"$f":"+[1]Energía!T58","v":0},{"$f":"+[1]Energía!U58","v":0},{"$f":"+[1]Energía!V58","v":0},{"$f":"+[1]Energía!W58","v":0},null,{"$f":"+[1]Energía!Y58","v":0},{"$f":"+[1]Energía!Z58","v":0},{"$f":"+[1]Energía!AA58","v":0},{"$f":"+[1]Energía!AB58","v":0},{"$f":"+[1]Energía!AC58","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Ep\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Ep\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Ep\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Ep\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Ep\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Ep\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH58:AK58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Efp\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Efp\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Efp\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Efp\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Efp\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Efp\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP58:AS58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AF58*Balance!D$45,IF($D58=\"MT\",AF58*Balance!D$46,AF58*Balance!D$47))","v":0},{"$f":"IF($D58=\"BT\",AG58*Balance!E$45,IF($D58=\"MT\",AG58*Balance!E$46,AG58*Balance!E$47))","v":0},{"$f":"IF($D58=\"BT\",AH58*Balance!F$45,IF($D58=\"MT\",AH58*Balance!F$46,AH58*Balance!F$47))","v":0},{"$f":"IF($D58=\"BT\",AI58*Balance!G$45,IF($D58=\"MT\",AI58*Balance!G$46,AI58*Balance!G$47))","v":0},{"$f":"IF($D58=\"BT\",AJ58*Balance!H$45,IF($D58=\"MT\",AJ58*Balance!H$46,AJ58*Balance!H$47))","v":0},{"$f":"IF($D58=\"BT\",AK58*Balance!I$45,IF($D58=\"MT\",AK58*Balance!I$46,AK58*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX58:BA58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AN58*Balance!D$49,IF($D58=\"MT\",AN58*Balance!D$50,AN58*Balance!D$51))","v":0},{"$f":"IF($D58=\"BT\",AO58*Balance!E$49,IF($D58=\"MT\",AO58*Balance!E$50,AO58*Balance!E$51))","v":0},{"$f":"IF($D58=\"BT\",AP58*Balance!F$49,IF($D58=\"MT\",AP58*Balance!F$50,AP58*Balance!F$51))","v":0},{"$f":"IF($D58=\"BT\",AQ58*Balance!G$49,IF($D58=\"MT\",AQ58*Balance!G$50,AQ58*Balance!G$51))","v":0},{"$f":"IF($D58=\"BT\",AR58*Balance!H$49,IF($D58=\"MT\",AR58*Balance!H$50,AR58*Balance!H$51))","v":0},{"$f":"IF($D58=\"BT\",AS58*Balance!I$49,IF($D58=\"MT\",AS58*Balance!I$50,AS58*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF58:BI58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!E141","v":"Et"},{"$f":"+PremisaCosto!B141","v":"MT"},null,{"$f":"+[1]Energía!F59","v":0},{"$f":"+[1]Energía!G59","v":0},{"$f":"+[1]Energía!H59","v":0},{"$f":"+[1]Energía!I59","v":0},{"$f":"+[1]Energía!J59","v":0},{"$f":"+[1]Energía!K59","v":0},null,{"$f":"+[1]Energía!M59","v":0},{"$f":"+[1]Energía!N59","v":0},{"$f":"+[1]Energía!O59","v":0},{"$f":"+[1]Energía!P59","v":0},{"$f":"+[1]Energía!Q59","v":0},null,{"$f":"+[1]Energía!S59","v":0},{"$f":"+[1]Energía!T59","v":0},{"$f":"+[1]Energía!U59","v":0},{"$f":"+[1]Energía!V59","v":0},{"$f":"+[1]Energía!W59","v":0},null,{"$f":"+[1]Energía!Y59","v":0},{"$f":"+[1]Energía!Z59","v":0},{"$f":"+[1]Energía!AA59","v":0},{"$f":"+[1]Energía!AB59","v":0},{"$f":"+[1]Energía!AC59","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Ep\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Ep\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Ep\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Ep\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Ep\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Ep\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH59:AK59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Efp\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Efp\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Efp\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Efp\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Efp\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Efp\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP59:AS59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AF59*Balance!D$45,IF($D59=\"MT\",AF59*Balance!D$46,AF59*Balance!D$47))","v":0},{"$f":"IF($D59=\"BT\",AG59*Balance!E$45,IF($D59=\"MT\",AG59*Balance!E$46,AG59*Balance!E$47))","v":0},{"$f":"IF($D59=\"BT\",AH59*Balance!F$45,IF($D59=\"MT\",AH59*Balance!F$46,AH59*Balance!F$47))","v":0},{"$f":"IF($D59=\"BT\",AI59*Balance!G$45,IF($D59=\"MT\",AI59*Balance!G$46,AI59*Balance!G$47))","v":0},{"$f":"IF($D59=\"BT\",AJ59*Balance!H$45,IF($D59=\"MT\",AJ59*Balance!H$46,AJ59*Balance!H$47))","v":0},{"$f":"IF($D59=\"BT\",AK59*Balance!I$45,IF($D59=\"MT\",AK59*Balance!I$46,AK59*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX59:BA59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AN59*Balance!D$49,IF($D59=\"MT\",AN59*Balance!D$50,AN59*Balance!D$51))","v":0},{"$f":"IF($D59=\"BT\",AO59*Balance!E$49,IF($D59=\"MT\",AO59*Balance!E$50,AO59*Balance!E$51))","v":0},{"$f":"IF($D59=\"BT\",AP59*Balance!F$49,IF($D59=\"MT\",AP59*Balance!F$50,AP59*Balance!F$51))","v":0},{"$f":"IF($D59=\"BT\",AQ59*Balance!G$49,IF($D59=\"MT\",AQ59*Balance!G$50,AQ59*Balance!G$51))","v":0},{"$f":"IF($D59=\"BT\",AR59*Balance!H$49,IF($D59=\"MT\",AR59*Balance!H$50,AR59*Balance!H$51))","v":0},{"$f":"IF($D59=\"BT\",AS59*Balance!I$49,IF($D59=\"MT\",AS59*Balance!I$50,AS59*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF59:BI59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!E142","v":"Et"},{"$f":"+PremisaCosto!B142","v":"MT"},null,{"$f":"+[1]Energía!F60","v":0},{"$f":"+[1]Energía!G60","v":0},{"$f":"+[1]Energía!H60","v":0},{"$f":"+[1]Energía!I60","v":0},{"$f":"+[1]Energía!J60","v":0},{"$f":"+[1]Energía!K60","v":0},null,{"$f":"+[1]Energía!M60","v":0},{"$f":"+[1]Energía!N60","v":0},{"$f":"+[1]Energía!O60","v":0},{"$f":"+[1]Energía!P60","v":0},{"$f":"+[1]Energía!Q60","v":0},null,{"$f":"+[1]Energía!S60","v":0},{"$f":"+[1]Energía!T60","v":0},{"$f":"+[1]Energía!U60","v":0},{"$f":"+[1]Energía!V60","v":0},{"$f":"+[1]Energía!W60","v":0},null,{"$f":"+[1]Energía!Y60","v":0},{"$f":"+[1]Energía!Z60","v":0},{"$f":"+[1]Energía!AA60","v":0},{"$f":"+[1]Energía!AB60","v":0},{"$f":"+[1]Energía!AC60","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Ep\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Ep\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Ep\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Ep\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Ep\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Ep\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH60:AK60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Efp\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Efp\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Efp\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Efp\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Efp\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Efp\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP60:AS60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AF60*Balance!D$45,IF($D60=\"MT\",AF60*Balance!D$46,AF60*Balance!D$47))","v":0},{"$f":"IF($D60=\"BT\",AG60*Balance!E$45,IF($D60=\"MT\",AG60*Balance!E$46,AG60*Balance!E$47))","v":0},{"$f":"IF($D60=\"BT\",AH60*Balance!F$45,IF($D60=\"MT\",AH60*Balance!F$46,AH60*Balance!F$47))","v":0},{"$f":"IF($D60=\"BT\",AI60*Balance!G$45,IF($D60=\"MT\",AI60*Balance!G$46,AI60*Balance!G$47))","v":0},{"$f":"IF($D60=\"BT\",AJ60*Balance!H$45,IF($D60=\"MT\",AJ60*Balance!H$46,AJ60*Balance!H$47))","v":0},{"$f":"IF($D60=\"BT\",AK60*Balance!I$45,IF($D60=\"MT\",AK60*Balance!I$46,AK60*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX60:BA60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AN60*Balance!D$49,IF($D60=\"MT\",AN60*Balance!D$50,AN60*Balance!D$51))","v":0},{"$f":"IF($D60=\"BT\",AO60*Balance!E$49,IF($D60=\"MT\",AO60*Balance!E$50,AO60*Balance!E$51))","v":0},{"$f":"IF($D60=\"BT\",AP60*Balance!F$49,IF($D60=\"MT\",AP60*Balance!F$50,AP60*Balance!F$51))","v":0},{"$f":"IF($D60=\"BT\",AQ60*Balance!G$49,IF($D60=\"MT\",AQ60*Balance!G$50,AQ60*Balance!G$51))","v":0},{"$f":"IF($D60=\"BT\",AR60*Balance!H$49,IF($D60=\"MT\",AR60*Balance!H$50,AR60*Balance!H$51))","v":0},{"$f":"IF($D60=\"BT\",AS60*Balance!I$49,IF($D60=\"MT\",AS60*Balance!I$50,AS60*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF60:BI60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!E143","v":"Et"},{"$f":"+PremisaCosto!B143","v":"MT"},null,{"$f":"+[1]Energía!F61","v":0},{"$f":"+[1]Energía!G61","v":0},{"$f":"+[1]Energía!H61","v":0},{"$f":"+[1]Energía!I61","v":0},{"$f":"+[1]Energía!J61","v":0},{"$f":"+[1]Energía!K61","v":0},null,{"$f":"+[1]Energía!M61","v":0},{"$f":"+[1]Energía!N61","v":0},{"$f":"+[1]Energía!O61","v":0},{"$f":"+[1]Energía!P61","v":0},{"$f":"+[1]Energía!Q61","v":0},null,{"$f":"+[1]Energía!S61","v":0},{"$f":"+[1]Energía!T61","v":0},{"$f":"+[1]Energía!U61","v":0},{"$f":"+[1]Energía!V61","v":0},{"$f":"+[1]Energía!W61","v":0},null,{"$f":"+[1]Energía!Y61","v":0},{"$f":"+[1]Energía!Z61","v":0},{"$f":"+[1]Energía!AA61","v":0},{"$f":"+[1]Energía!AB61","v":0},{"$f":"+[1]Energía!AC61","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Ep\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Ep\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Ep\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Ep\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Ep\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Ep\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH61:AK61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Efp\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Efp\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Efp\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Efp\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Efp\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Efp\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP61:AS61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AF61*Balance!D$45,IF($D61=\"MT\",AF61*Balance!D$46,AF61*Balance!D$47))","v":0},{"$f":"IF($D61=\"BT\",AG61*Balance!E$45,IF($D61=\"MT\",AG61*Balance!E$46,AG61*Balance!E$47))","v":0},{"$f":"IF($D61=\"BT\",AH61*Balance!F$45,IF($D61=\"MT\",AH61*Balance!F$46,AH61*Balance!F$47))","v":0},{"$f":"IF($D61=\"BT\",AI61*Balance!G$45,IF($D61=\"MT\",AI61*Balance!G$46,AI61*Balance!G$47))","v":0},{"$f":"IF($D61=\"BT\",AJ61*Balance!H$45,IF($D61=\"MT\",AJ61*Balance!H$46,AJ61*Balance!H$47))","v":0},{"$f":"IF($D61=\"BT\",AK61*Balance!I$45,IF($D61=\"MT\",AK61*Balance!I$46,AK61*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX61:BA61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AN61*Balance!D$49,IF($D61=\"MT\",AN61*Balance!D$50,AN61*Balance!D$51))","v":0},{"$f":"IF($D61=\"BT\",AO61*Balance!E$49,IF($D61=\"MT\",AO61*Balance!E$50,AO61*Balance!E$51))","v":0},{"$f":"IF($D61=\"BT\",AP61*Balance!F$49,IF($D61=\"MT\",AP61*Balance!F$50,AP61*Balance!F$51))","v":0},{"$f":"IF($D61=\"BT\",AQ61*Balance!G$49,IF($D61=\"MT\",AQ61*Balance!G$50,AQ61*Balance!G$51))","v":0},{"$f":"IF($D61=\"BT\",AR61*Balance!H$49,IF($D61=\"MT\",AR61*Balance!H$50,AR61*Balance!H$51))","v":0},{"$f":"IF($D61=\"BT\",AS61*Balance!I$49,IF($D61=\"MT\",AS61*Balance!I$50,AS61*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF61:BI61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!E144","v":"Et"},{"$f":"+PremisaCosto!B144","v":"MT"},null,{"$f":"+[1]Energía!F62","v":0},{"$f":"+[1]Energía!G62","v":0},{"$f":"+[1]Energía!H62","v":0},{"$f":"+[1]Energía!I62","v":0},{"$f":"+[1]Energía!J62","v":0},{"$f":"+[1]Energía!K62","v":0},null,{"$f":"+[1]Energía!M62","v":0},{"$f":"+[1]Energía!N62","v":0},{"$f":"+[1]Energía!O62","v":0},{"$f":"+[1]Energía!P62","v":0},{"$f":"+[1]Energía!Q62","v":0},null,{"$f":"+[1]Energía!S62","v":0},{"$f":"+[1]Energía!T62","v":0},{"$f":"+[1]Energía!U62","v":0},{"$f":"+[1]Energía!V62","v":0},{"$f":"+[1]Energía!W62","v":0},null,{"$f":"+[1]Energía!Y62","v":0},{"$f":"+[1]Energía!Z62","v":0},{"$f":"+[1]Energía!AA62","v":0},{"$f":"+[1]Energía!AB62","v":0},{"$f":"+[1]Energía!AC62","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Ep\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Ep\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Ep\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Ep\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Ep\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Ep\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH62:AK62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Efp\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Efp\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Efp\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Efp\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Efp\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Efp\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP62:AS62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AF62*Balance!D$45,IF($D62=\"MT\",AF62*Balance!D$46,AF62*Balance!D$47))","v":0},{"$f":"IF($D62=\"BT\",AG62*Balance!E$45,IF($D62=\"MT\",AG62*Balance!E$46,AG62*Balance!E$47))","v":0},{"$f":"IF($D62=\"BT\",AH62*Balance!F$45,IF($D62=\"MT\",AH62*Balance!F$46,AH62*Balance!F$47))","v":0},{"$f":"IF($D62=\"BT\",AI62*Balance!G$45,IF($D62=\"MT\",AI62*Balance!G$46,AI62*Balance!G$47))","v":0},{"$f":"IF($D62=\"BT\",AJ62*Balance!H$45,IF($D62=\"MT\",AJ62*Balance!H$46,AJ62*Balance!H$47))","v":0},{"$f":"IF($D62=\"BT\",AK62*Balance!I$45,IF($D62=\"MT\",AK62*Balance!I$46,AK62*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX62:BA62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AN62*Balance!D$49,IF($D62=\"MT\",AN62*Balance!D$50,AN62*Balance!D$51))","v":0},{"$f":"IF($D62=\"BT\",AO62*Balance!E$49,IF($D62=\"MT\",AO62*Balance!E$50,AO62*Balance!E$51))","v":0},{"$f":"IF($D62=\"BT\",AP62*Balance!F$49,IF($D62=\"MT\",AP62*Balance!F$50,AP62*Balance!F$51))","v":0},{"$f":"IF($D62=\"BT\",AQ62*Balance!G$49,IF($D62=\"MT\",AQ62*Balance!G$50,AQ62*Balance!G$51))","v":0},{"$f":"IF($D62=\"BT\",AR62*Balance!H$49,IF($D62=\"MT\",AR62*Balance!H$50,AR62*Balance!H$51))","v":0},{"$f":"IF($D62=\"BT\",AS62*Balance!I$49,IF($D62=\"MT\",AS62*Balance!I$50,AS62*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF62:BI62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!E145","v":"Et"},{"$f":"+PremisaCosto!B145","v":"MT"},null,{"$f":"+[1]Energía!F63","v":0},{"$f":"+[1]Energía!G63","v":0},{"$f":"+[1]Energía!H63","v":0},{"$f":"+[1]Energía!I63","v":0},{"$f":"+[1]Energía!J63","v":0},{"$f":"+[1]Energía!K63","v":0},null,{"$f":"+[1]Energía!M63","v":0},{"$f":"+[1]Energía!N63","v":0},{"$f":"+[1]Energía!O63","v":0},{"$f":"+[1]Energía!P63","v":0},{"$f":"+[1]Energía!Q63","v":0},null,{"$f":"+[1]Energía!S63","v":0},{"$f":"+[1]Energía!T63","v":0},{"$f":"+[1]Energía!U63","v":0},{"$f":"+[1]Energía!V63","v":0},{"$f":"+[1]Energía!W63","v":0},null,{"$f":"+[1]Energía!Y63","v":0},{"$f":"+[1]Energía!Z63","v":0},{"$f":"+[1]Energía!AA63","v":0},{"$f":"+[1]Energía!AB63","v":0},{"$f":"+[1]Energía!AC63","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Ep\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Ep\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Ep\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Ep\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Ep\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Ep\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH63:AK63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Efp\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Efp\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Efp\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Efp\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Efp\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Efp\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP63:AS63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AF63*Balance!D$45,IF($D63=\"MT\",AF63*Balance!D$46,AF63*Balance!D$47))","v":0},{"$f":"IF($D63=\"BT\",AG63*Balance!E$45,IF($D63=\"MT\",AG63*Balance!E$46,AG63*Balance!E$47))","v":0},{"$f":"IF($D63=\"BT\",AH63*Balance!F$45,IF($D63=\"MT\",AH63*Balance!F$46,AH63*Balance!F$47))","v":0},{"$f":"IF($D63=\"BT\",AI63*Balance!G$45,IF($D63=\"MT\",AI63*Balance!G$46,AI63*Balance!G$47))","v":0},{"$f":"IF($D63=\"BT\",AJ63*Balance!H$45,IF($D63=\"MT\",AJ63*Balance!H$46,AJ63*Balance!H$47))","v":0},{"$f":"IF($D63=\"BT\",AK63*Balance!I$45,IF($D63=\"MT\",AK63*Balance!I$46,AK63*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX63:BA63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AN63*Balance!D$49,IF($D63=\"MT\",AN63*Balance!D$50,AN63*Balance!D$51))","v":0},{"$f":"IF($D63=\"BT\",AO63*Balance!E$49,IF($D63=\"MT\",AO63*Balance!E$50,AO63*Balance!E$51))","v":0},{"$f":"IF($D63=\"BT\",AP63*Balance!F$49,IF($D63=\"MT\",AP63*Balance!F$50,AP63*Balance!F$51))","v":0},{"$f":"IF($D63=\"BT\",AQ63*Balance!G$49,IF($D63=\"MT\",AQ63*Balance!G$50,AQ63*Balance!G$51))","v":0},{"$f":"IF($D63=\"BT\",AR63*Balance!H$49,IF($D63=\"MT\",AR63*Balance!H$50,AR63*Balance!H$51))","v":0},{"$f":"IF($D63=\"BT\",AS63*Balance!I$49,IF($D63=\"MT\",AS63*Balance!I$50,AS63*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF63:BI63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!E146","v":"Et"},{"$f":"+PremisaCosto!B146","v":"MT"},null,{"$f":"+[1]Energía!F64","v":0},{"$f":"+[1]Energía!G64","v":0},{"$f":"+[1]Energía!H64","v":0},{"$f":"+[1]Energía!I64","v":0},{"$f":"+[1]Energía!J64","v":0},{"$f":"+[1]Energía!K64","v":0},null,{"$f":"+[1]Energía!M64","v":0},{"$f":"+[1]Energía!N64","v":0},{"$f":"+[1]Energía!O64","v":0},{"$f":"+[1]Energía!P64","v":0},{"$f":"+[1]Energía!Q64","v":0},null,{"$f":"+[1]Energía!S64","v":0},{"$f":"+[1]Energía!T64","v":0},{"$f":"+[1]Energía!U64","v":0},{"$f":"+[1]Energía!V64","v":0},{"$f":"+[1]Energía!W64","v":0},null,{"$f":"+[1]Energía!Y64","v":0},{"$f":"+[1]Energía!Z64","v":0},{"$f":"+[1]Energía!AA64","v":0},{"$f":"+[1]Energía!AB64","v":0},{"$f":"+[1]Energía!AC64","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Ep\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Ep\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Ep\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Ep\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Ep\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Ep\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH64:AK64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Efp\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Efp\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Efp\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Efp\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Efp\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Efp\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP64:AS64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AF64*Balance!D$45,IF($D64=\"MT\",AF64*Balance!D$46,AF64*Balance!D$47))","v":0},{"$f":"IF($D64=\"BT\",AG64*Balance!E$45,IF($D64=\"MT\",AG64*Balance!E$46,AG64*Balance!E$47))","v":0},{"$f":"IF($D64=\"BT\",AH64*Balance!F$45,IF($D64=\"MT\",AH64*Balance!F$46,AH64*Balance!F$47))","v":0},{"$f":"IF($D64=\"BT\",AI64*Balance!G$45,IF($D64=\"MT\",AI64*Balance!G$46,AI64*Balance!G$47))","v":0},{"$f":"IF($D64=\"BT\",AJ64*Balance!H$45,IF($D64=\"MT\",AJ64*Balance!H$46,AJ64*Balance!H$47))","v":0},{"$f":"IF($D64=\"BT\",AK64*Balance!I$45,IF($D64=\"MT\",AK64*Balance!I$46,AK64*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX64:BA64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AN64*Balance!D$49,IF($D64=\"MT\",AN64*Balance!D$50,AN64*Balance!D$51))","v":0},{"$f":"IF($D64=\"BT\",AO64*Balance!E$49,IF($D64=\"MT\",AO64*Balance!E$50,AO64*Balance!E$51))","v":0},{"$f":"IF($D64=\"BT\",AP64*Balance!F$49,IF($D64=\"MT\",AP64*Balance!F$50,AP64*Balance!F$51))","v":0},{"$f":"IF($D64=\"BT\",AQ64*Balance!G$49,IF($D64=\"MT\",AQ64*Balance!G$50,AQ64*Balance!G$51))","v":0},{"$f":"IF($D64=\"BT\",AR64*Balance!H$49,IF($D64=\"MT\",AR64*Balance!H$50,AR64*Balance!H$51))","v":0},{"$f":"IF($D64=\"BT\",AS64*Balance!I$49,IF($D64=\"MT\",AS64*Balance!I$50,AS64*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF64:BI64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!E147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,{"$f":"+[1]Energía!F65","v":0},{"$f":"+[1]Energía!G65","v":0},{"$f":"+[1]Energía!H65","v":0},{"$f":"+[1]Energía!I65","v":0},{"$f":"+[1]Energía!J65","v":0},{"$f":"+[1]Energía!K65","v":0},null,{"$f":"+[1]Energía!M65","v":0},{"$f":"+[1]Energía!N65","v":0},{"$f":"+[1]Energía!O65","v":0},{"$f":"+[1]Energía!P65","v":0},{"$f":"+[1]Energía!Q65","v":0},null,{"$f":"+[1]Energía!S65","v":0},{"$f":"+[1]Energía!T65","v":0},{"$f":"+[1]Energía!U65","v":0},{"$f":"+[1]Energía!V65","v":0},{"$f":"+[1]Energía!W65","v":0},null,{"$f":"+[1]Energía!Y65","v":0},{"$f":"+[1]Energía!Z65","v":0},{"$f":"+[1]Energía!AA65","v":0},{"$f":"+[1]Energía!AB65","v":0},{"$f":"+[1]Energía!AC65","v":0},{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Ep\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Ep\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Ep\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Ep\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Ep\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Ep\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH65:AK65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Efp\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Efp\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Efp\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Efp\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Efp\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Efp\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP65:AS65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX65:BA65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF65:BI65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!E148","v":"Et"},{"$f":"+PremisaCosto!B148","v":"MT"},null,{"$f":"+[1]Energía!F66","v":0},{"$f":"+[1]Energía!G66","v":0},{"$f":"+[1]Energía!H66","v":0},{"$f":"+[1]Energía!I66","v":0},{"$f":"+[1]Energía!J66","v":0},{"$f":"+[1]Energía!K66","v":0},null,{"$f":"+[1]Energía!M66","v":0},{"$f":"+[1]Energía!N66","v":0},{"$f":"+[1]Energía!O66","v":0},{"$f":"+[1]Energía!P66","v":0},{"$f":"+[1]Energía!Q66","v":0},null,{"$f":"+[1]Energía!S66","v":0},{"$f":"+[1]Energía!T66","v":0},{"$f":"+[1]Energía!U66","v":0},{"$f":"+[1]Energía!V66","v":0},{"$f":"+[1]Energía!W66","v":0},null,{"$f":"+[1]Energía!Y66","v":0},{"$f":"+[1]Energía!Z66","v":0},{"$f":"+[1]Energía!AA66","v":0},{"$f":"+[1]Energía!AB66","v":0},{"$f":"+[1]Energía!AC66","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Ep\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Ep\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Ep\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Ep\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Ep\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Ep\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH66:AK66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Efp\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Efp\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Efp\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Efp\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Efp\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Efp\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP66:AS66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AF66*Balance!D$45,IF($D66=\"MT\",AF66*Balance!D$46,AF66*Balance!D$47))","v":0},{"$f":"IF($D66=\"BT\",AG66*Balance!E$45,IF($D66=\"MT\",AG66*Balance!E$46,AG66*Balance!E$47))","v":0},{"$f":"IF($D66=\"BT\",AH66*Balance!F$45,IF($D66=\"MT\",AH66*Balance!F$46,AH66*Balance!F$47))","v":0},{"$f":"IF($D66=\"BT\",AI66*Balance!G$45,IF($D66=\"MT\",AI66*Balance!G$46,AI66*Balance!G$47))","v":0},{"$f":"IF($D66=\"BT\",AJ66*Balance!H$45,IF($D66=\"MT\",AJ66*Balance!H$46,AJ66*Balance!H$47))","v":0},{"$f":"IF($D66=\"BT\",AK66*Balance!I$45,IF($D66=\"MT\",AK66*Balance!I$46,AK66*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX66:BA66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AN66*Balance!D$49,IF($D66=\"MT\",AN66*Balance!D$50,AN66*Balance!D$51))","v":0},{"$f":"IF($D66=\"BT\",AO66*Balance!E$49,IF($D66=\"MT\",AO66*Balance!E$50,AO66*Balance!E$51))","v":0},{"$f":"IF($D66=\"BT\",AP66*Balance!F$49,IF($D66=\"MT\",AP66*Balance!F$50,AP66*Balance!F$51))","v":0},{"$f":"IF($D66=\"BT\",AQ66*Balance!G$49,IF($D66=\"MT\",AQ66*Balance!G$50,AQ66*Balance!G$51))","v":0},{"$f":"IF($D66=\"BT\",AR66*Balance!H$49,IF($D66=\"MT\",AR66*Balance!H$50,AR66*Balance!H$51))","v":0},{"$f":"IF($D66=\"BT\",AS66*Balance!I$49,IF($D66=\"MT\",AS66*Balance!I$50,AS66*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF66:BI66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!E149","v":"Et"},{"$f":"+PremisaCosto!B149","v":"MT"},null,{"$f":"+[1]Energía!F67","v":0},{"$f":"+[1]Energía!G67","v":0},{"$f":"+[1]Energía!H67","v":0},{"$f":"+[1]Energía!I67","v":0},{"$f":"+[1]Energía!J67","v":0},{"$f":"+[1]Energía!K67","v":0},null,{"$f":"+[1]Energía!M67","v":0},{"$f":"+[1]Energía!N67","v":0},{"$f":"+[1]Energía!O67","v":0},{"$f":"+[1]Energía!P67","v":0},{"$f":"+[1]Energía!Q67","v":0},null,{"$f":"+[1]Energía!S67","v":0},{"$f":"+[1]Energía!T67","v":0},{"$f":"+[1]Energía!U67","v":0},{"$f":"+[1]Energía!V67","v":0},{"$f":"+[1]Energía!W67","v":0},null,{"$f":"+[1]Energía!Y67","v":0},{"$f":"+[1]Energía!Z67","v":0},{"$f":"+[1]Energía!AA67","v":0},{"$f":"+[1]Energía!AB67","v":0},{"$f":"+[1]Energía!AC67","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Ep\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Ep\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Ep\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Ep\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Ep\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Ep\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH67:AK67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Efp\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Efp\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Efp\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Efp\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Efp\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Efp\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP67:AS67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AF67*Balance!D$45,IF($D67=\"MT\",AF67*Balance!D$46,AF67*Balance!D$47))","v":0},{"$f":"IF($D67=\"BT\",AG67*Balance!E$45,IF($D67=\"MT\",AG67*Balance!E$46,AG67*Balance!E$47))","v":0},{"$f":"IF($D67=\"BT\",AH67*Balance!F$45,IF($D67=\"MT\",AH67*Balance!F$46,AH67*Balance!F$47))","v":0},{"$f":"IF($D67=\"BT\",AI67*Balance!G$45,IF($D67=\"MT\",AI67*Balance!G$46,AI67*Balance!G$47))","v":0},{"$f":"IF($D67=\"BT\",AJ67*Balance!H$45,IF($D67=\"MT\",AJ67*Balance!H$46,AJ67*Balance!H$47))","v":0},{"$f":"IF($D67=\"BT\",AK67*Balance!I$45,IF($D67=\"MT\",AK67*Balance!I$46,AK67*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX67:BA67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AN67*Balance!D$49,IF($D67=\"MT\",AN67*Balance!D$50,AN67*Balance!D$51))","v":0},{"$f":"IF($D67=\"BT\",AO67*Balance!E$49,IF($D67=\"MT\",AO67*Balance!E$50,AO67*Balance!E$51))","v":0},{"$f":"IF($D67=\"BT\",AP67*Balance!F$49,IF($D67=\"MT\",AP67*Balance!F$50,AP67*Balance!F$51))","v":0},{"$f":"IF($D67=\"BT\",AQ67*Balance!G$49,IF($D67=\"MT\",AQ67*Balance!G$50,AQ67*Balance!G$51))","v":0},{"$f":"IF($D67=\"BT\",AR67*Balance!H$49,IF($D67=\"MT\",AR67*Balance!H$50,AR67*Balance!H$51))","v":0},{"$f":"IF($D67=\"BT\",AS67*Balance!I$49,IF($D67=\"MT\",AS67*Balance!I$50,AS67*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF67:BI67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!E150","v":"Et"},{"$f":"+PremisaCosto!B150","v":"MT"},null,{"$f":"+[1]Energía!F68","v":0},{"$f":"+[1]Energía!G68","v":0},{"$f":"+[1]Energía!H68","v":0},{"$f":"+[1]Energía!I68","v":0},{"$f":"+[1]Energía!J68","v":0},{"$f":"+[1]Energía!K68","v":0},null,{"$f":"+[1]Energía!M68","v":0},{"$f":"+[1]Energía!N68","v":0},{"$f":"+[1]Energía!O68","v":0},{"$f":"+[1]Energía!P68","v":0},{"$f":"+[1]Energía!Q68","v":0},null,{"$f":"+[1]Energía!S68","v":0},{"$f":"+[1]Energía!T68","v":0},{"$f":"+[1]Energía!U68","v":0},{"$f":"+[1]Energía!V68","v":0},{"$f":"+[1]Energía!W68","v":0},null,{"$f":"+[1]Energía!Y68","v":0},{"$f":"+[1]Energía!Z68","v":0},{"$f":"+[1]Energía!AA68","v":0},{"$f":"+[1]Energía!AB68","v":0},{"$f":"+[1]Energía!AC68","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Ep\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Ep\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Ep\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Ep\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Ep\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Ep\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH68:AK68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Efp\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Efp\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Efp\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Efp\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Efp\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Efp\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP68:AS68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AF68*Balance!D$45,IF($D68=\"MT\",AF68*Balance!D$46,AF68*Balance!D$47))","v":0},{"$f":"IF($D68=\"BT\",AG68*Balance!E$45,IF($D68=\"MT\",AG68*Balance!E$46,AG68*Balance!E$47))","v":0},{"$f":"IF($D68=\"BT\",AH68*Balance!F$45,IF($D68=\"MT\",AH68*Balance!F$46,AH68*Balance!F$47))","v":0},{"$f":"IF($D68=\"BT\",AI68*Balance!G$45,IF($D68=\"MT\",AI68*Balance!G$46,AI68*Balance!G$47))","v":0},{"$f":"IF($D68=\"BT\",AJ68*Balance!H$45,IF($D68=\"MT\",AJ68*Balance!H$46,AJ68*Balance!H$47))","v":0},{"$f":"IF($D68=\"BT\",AK68*Balance!I$45,IF($D68=\"MT\",AK68*Balance!I$46,AK68*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX68:BA68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AN68*Balance!D$49,IF($D68=\"MT\",AN68*Balance!D$50,AN68*Balance!D$51))","v":0},{"$f":"IF($D68=\"BT\",AO68*Balance!E$49,IF($D68=\"MT\",AO68*Balance!E$50,AO68*Balance!E$51))","v":0},{"$f":"IF($D68=\"BT\",AP68*Balance!F$49,IF($D68=\"MT\",AP68*Balance!F$50,AP68*Balance!F$51))","v":0},{"$f":"IF($D68=\"BT\",AQ68*Balance!G$49,IF($D68=\"MT\",AQ68*Balance!G$50,AQ68*Balance!G$51))","v":0},{"$f":"IF($D68=\"BT\",AR68*Balance!H$49,IF($D68=\"MT\",AR68*Balance!H$50,AR68*Balance!H$51))","v":0},{"$f":"IF($D68=\"BT\",AS68*Balance!I$49,IF($D68=\"MT\",AS68*Balance!I$50,AS68*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF68:BI68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!E151","v":"Et"},{"$f":"+PremisaCosto!B151","v":"MT"},null,{"$f":"+[1]Energía!F69","v":0},{"$f":"+[1]Energía!G69","v":0},{"$f":"+[1]Energía!H69","v":0},{"$f":"+[1]Energía!I69","v":0},{"$f":"+[1]Energía!J69","v":0},{"$f":"+[1]Energía!K69","v":0},null,{"$f":"+[1]Energía!M69","v":0},{"$f":"+[1]Energía!N69","v":0},{"$f":"+[1]Energía!O69","v":0},{"$f":"+[1]Energía!P69","v":0},{"$f":"+[1]Energía!Q69","v":0},null,{"$f":"+[1]Energía!S69","v":0},{"$f":"+[1]Energía!T69","v":0},{"$f":"+[1]Energía!U69","v":0},{"$f":"+[1]Energía!V69","v":0},{"$f":"+[1]Energía!W69","v":0},null,{"$f":"+[1]Energía!Y69","v":0},{"$f":"+[1]Energía!Z69","v":0},{"$f":"+[1]Energía!AA69","v":0},{"$f":"+[1]Energía!AB69","v":0},{"$f":"+[1]Energía!AC69","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Ep\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Ep\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Ep\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Ep\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Ep\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Ep\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH69:AK69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Efp\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Efp\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Efp\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Efp\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Efp\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Efp\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP69:AS69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AF69*Balance!D$45,IF($D69=\"MT\",AF69*Balance!D$46,AF69*Balance!D$47))","v":0},{"$f":"IF($D69=\"BT\",AG69*Balance!E$45,IF($D69=\"MT\",AG69*Balance!E$46,AG69*Balance!E$47))","v":0},{"$f":"IF($D69=\"BT\",AH69*Balance!F$45,IF($D69=\"MT\",AH69*Balance!F$46,AH69*Balance!F$47))","v":0},{"$f":"IF($D69=\"BT\",AI69*Balance!G$45,IF($D69=\"MT\",AI69*Balance!G$46,AI69*Balance!G$47))","v":0},{"$f":"IF($D69=\"BT\",AJ69*Balance!H$45,IF($D69=\"MT\",AJ69*Balance!H$46,AJ69*Balance!H$47))","v":0},{"$f":"IF($D69=\"BT\",AK69*Balance!I$45,IF($D69=\"MT\",AK69*Balance!I$46,AK69*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX69:BA69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AN69*Balance!D$49,IF($D69=\"MT\",AN69*Balance!D$50,AN69*Balance!D$51))","v":0},{"$f":"IF($D69=\"BT\",AO69*Balance!E$49,IF($D69=\"MT\",AO69*Balance!E$50,AO69*Balance!E$51))","v":0},{"$f":"IF($D69=\"BT\",AP69*Balance!F$49,IF($D69=\"MT\",AP69*Balance!F$50,AP69*Balance!F$51))","v":0},{"$f":"IF($D69=\"BT\",AQ69*Balance!G$49,IF($D69=\"MT\",AQ69*Balance!G$50,AQ69*Balance!G$51))","v":0},{"$f":"IF($D69=\"BT\",AR69*Balance!H$49,IF($D69=\"MT\",AR69*Balance!H$50,AR69*Balance!H$51))","v":0},{"$f":"IF($D69=\"BT\",AS69*Balance!I$49,IF($D69=\"MT\",AS69*Balance!I$50,AS69*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF69:BI69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!E152","v":"Et"},{"$f":"+PremisaCosto!B152","v":"MT"},null,{"$f":"+[1]Energía!F70","v":0},{"$f":"+[1]Energía!G70","v":0},{"$f":"+[1]Energía!H70","v":0},{"$f":"+[1]Energía!I70","v":0},{"$f":"+[1]Energía!J70","v":0},{"$f":"+[1]Energía!K70","v":0},null,{"$f":"+[1]Energía!M70","v":0},{"$f":"+[1]Energía!N70","v":0},{"$f":"+[1]Energía!O70","v":0},{"$f":"+[1]Energía!P70","v":0},{"$f":"+[1]Energía!Q70","v":0},null,{"$f":"+[1]Energía!S70","v":0},{"$f":"+[1]Energía!T70","v":0},{"$f":"+[1]Energía!U70","v":0},{"$f":"+[1]Energía!V70","v":0},{"$f":"+[1]Energía!W70","v":0},null,{"$f":"+[1]Energía!Y70","v":0},{"$f":"+[1]Energía!Z70","v":0},{"$f":"+[1]Energía!AA70","v":0},{"$f":"+[1]Energía!AB70","v":0},{"$f":"+[1]Energía!AC70","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Ep\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Ep\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Ep\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Ep\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Ep\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Ep\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH70:AK70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Efp\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Efp\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Efp\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Efp\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Efp\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Efp\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP70:AS70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AF70*Balance!D$45,IF($D70=\"MT\",AF70*Balance!D$46,AF70*Balance!D$47))","v":0},{"$f":"IF($D70=\"BT\",AG70*Balance!E$45,IF($D70=\"MT\",AG70*Balance!E$46,AG70*Balance!E$47))","v":0},{"$f":"IF($D70=\"BT\",AH70*Balance!F$45,IF($D70=\"MT\",AH70*Balance!F$46,AH70*Balance!F$47))","v":0},{"$f":"IF($D70=\"BT\",AI70*Balance!G$45,IF($D70=\"MT\",AI70*Balance!G$46,AI70*Balance!G$47))","v":0},{"$f":"IF($D70=\"BT\",AJ70*Balance!H$45,IF($D70=\"MT\",AJ70*Balance!H$46,AJ70*Balance!H$47))","v":0},{"$f":"IF($D70=\"BT\",AK70*Balance!I$45,IF($D70=\"MT\",AK70*Balance!I$46,AK70*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX70:BA70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AN70*Balance!D$49,IF($D70=\"MT\",AN70*Balance!D$50,AN70*Balance!D$51))","v":0},{"$f":"IF($D70=\"BT\",AO70*Balance!E$49,IF($D70=\"MT\",AO70*Balance!E$50,AO70*Balance!E$51))","v":0},{"$f":"IF($D70=\"BT\",AP70*Balance!F$49,IF($D70=\"MT\",AP70*Balance!F$50,AP70*Balance!F$51))","v":0},{"$f":"IF($D70=\"BT\",AQ70*Balance!G$49,IF($D70=\"MT\",AQ70*Balance!G$50,AQ70*Balance!G$51))","v":0},{"$f":"IF($D70=\"BT\",AR70*Balance!H$49,IF($D70=\"MT\",AR70*Balance!H$50,AR70*Balance!H$51))","v":0},{"$f":"IF($D70=\"BT\",AS70*Balance!I$49,IF($D70=\"MT\",AS70*Balance!I$50,AS70*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF70:BI70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!E153","v":"Et"},{"$f":"+PremisaCosto!B153","v":"MT"},null,{"$f":"+[1]Energía!F71","v":0},{"$f":"+[1]Energía!G71","v":0},{"$f":"+[1]Energía!H71","v":0},{"$f":"+[1]Energía!I71","v":0},{"$f":"+[1]Energía!J71","v":0},{"$f":"+[1]Energía!K71","v":0},null,{"$f":"+[1]Energía!M71","v":0},{"$f":"+[1]Energía!N71","v":0},{"$f":"+[1]Energía!O71","v":0},{"$f":"+[1]Energía!P71","v":0},{"$f":"+[1]Energía!Q71","v":0},null,{"$f":"+[1]Energía!S71","v":0},{"$f":"+[1]Energía!T71","v":0},{"$f":"+[1]Energía!U71","v":0},{"$f":"+[1]Energía!V71","v":0},{"$f":"+[1]Energía!W71","v":0},null,{"$f":"+[1]Energía!Y71","v":0},{"$f":"+[1]Energía!Z71","v":0},{"$f":"+[1]Energía!AA71","v":0},{"$f":"+[1]Energía!AB71","v":0},{"$f":"+[1]Energía!AC71","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Ep\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Ep\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Ep\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Ep\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Ep\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Ep\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH71:AK71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Efp\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Efp\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Efp\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Efp\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Efp\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Efp\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP71:AS71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AF71*Balance!D$45,IF($D71=\"MT\",AF71*Balance!D$46,AF71*Balance!D$47))","v":0},{"$f":"IF($D71=\"BT\",AG71*Balance!E$45,IF($D71=\"MT\",AG71*Balance!E$46,AG71*Balance!E$47))","v":0},{"$f":"IF($D71=\"BT\",AH71*Balance!F$45,IF($D71=\"MT\",AH71*Balance!F$46,AH71*Balance!F$47))","v":0},{"$f":"IF($D71=\"BT\",AI71*Balance!G$45,IF($D71=\"MT\",AI71*Balance!G$46,AI71*Balance!G$47))","v":0},{"$f":"IF($D71=\"BT\",AJ71*Balance!H$45,IF($D71=\"MT\",AJ71*Balance!H$46,AJ71*Balance!H$47))","v":0},{"$f":"IF($D71=\"BT\",AK71*Balance!I$45,IF($D71=\"MT\",AK71*Balance!I$46,AK71*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX71:BA71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AN71*Balance!D$49,IF($D71=\"MT\",AN71*Balance!D$50,AN71*Balance!D$51))","v":0},{"$f":"IF($D71=\"BT\",AO71*Balance!E$49,IF($D71=\"MT\",AO71*Balance!E$50,AO71*Balance!E$51))","v":0},{"$f":"IF($D71=\"BT\",AP71*Balance!F$49,IF($D71=\"MT\",AP71*Balance!F$50,AP71*Balance!F$51))","v":0},{"$f":"IF($D71=\"BT\",AQ71*Balance!G$49,IF($D71=\"MT\",AQ71*Balance!G$50,AQ71*Balance!G$51))","v":0},{"$f":"IF($D71=\"BT\",AR71*Balance!H$49,IF($D71=\"MT\",AR71*Balance!H$50,AR71*Balance!H$51))","v":0},{"$f":"IF($D71=\"BT\",AS71*Balance!I$49,IF($D71=\"MT\",AS71*Balance!I$50,AS71*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF71:BI71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!E154","v":"Et"},{"$f":"+PremisaCosto!B154","v":"MT"},null,{"$f":"+[1]Energía!F72","v":0},{"$f":"+[1]Energía!G72","v":0},{"$f":"+[1]Energía!H72","v":0},{"$f":"+[1]Energía!I72","v":0},{"$f":"+[1]Energía!J72","v":0},{"$f":"+[1]Energía!K72","v":0},null,{"$f":"+[1]Energía!M72","v":0},{"$f":"+[1]Energía!N72","v":0},{"$f":"+[1]Energía!O72","v":0},{"$f":"+[1]Energía!P72","v":0},{"$f":"+[1]Energía!Q72","v":0},null,{"$f":"+[1]Energía!S72","v":0},{"$f":"+[1]Energía!T72","v":0},{"$f":"+[1]Energía!U72","v":0},{"$f":"+[1]Energía!V72","v":0},{"$f":"+[1]Energía!W72","v":0},null,{"$f":"+[1]Energía!Y72","v":0},{"$f":"+[1]Energía!Z72","v":0},{"$f":"+[1]Energía!AA72","v":0},{"$f":"+[1]Energía!AB72","v":0},{"$f":"+[1]Energía!AC72","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Ep\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Ep\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Ep\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Ep\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Ep\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Ep\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH72:AK72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Efp\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Efp\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Efp\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Efp\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Efp\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Efp\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP72:AS72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AF72*Balance!D$45,IF($D72=\"MT\",AF72*Balance!D$46,AF72*Balance!D$47))","v":0},{"$f":"IF($D72=\"BT\",AG72*Balance!E$45,IF($D72=\"MT\",AG72*Balance!E$46,AG72*Balance!E$47))","v":0},{"$f":"IF($D72=\"BT\",AH72*Balance!F$45,IF($D72=\"MT\",AH72*Balance!F$46,AH72*Balance!F$47))","v":0},{"$f":"IF($D72=\"BT\",AI72*Balance!G$45,IF($D72=\"MT\",AI72*Balance!G$46,AI72*Balance!G$47))","v":0},{"$f":"IF($D72=\"BT\",AJ72*Balance!H$45,IF($D72=\"MT\",AJ72*Balance!H$46,AJ72*Balance!H$47))","v":0},{"$f":"IF($D72=\"BT\",AK72*Balance!I$45,IF($D72=\"MT\",AK72*Balance!I$46,AK72*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX72:BA72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AN72*Balance!D$49,IF($D72=\"MT\",AN72*Balance!D$50,AN72*Balance!D$51))","v":0},{"$f":"IF($D72=\"BT\",AO72*Balance!E$49,IF($D72=\"MT\",AO72*Balance!E$50,AO72*Balance!E$51))","v":0},{"$f":"IF($D72=\"BT\",AP72*Balance!F$49,IF($D72=\"MT\",AP72*Balance!F$50,AP72*Balance!F$51))","v":0},{"$f":"IF($D72=\"BT\",AQ72*Balance!G$49,IF($D72=\"MT\",AQ72*Balance!G$50,AQ72*Balance!G$51))","v":0},{"$f":"IF($D72=\"BT\",AR72*Balance!H$49,IF($D72=\"MT\",AR72*Balance!H$50,AR72*Balance!H$51))","v":0},{"$f":"IF($D72=\"BT\",AS72*Balance!I$49,IF($D72=\"MT\",AS72*Balance!I$50,AS72*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF72:BI72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!E155","v":"Et"},{"$f":"+PremisaCosto!B155","v":"MT"},null,{"$f":"+[1]Energía!F73","v":0},{"$f":"+[1]Energía!G73","v":0},{"$f":"+[1]Energía!H73","v":0},{"$f":"+[1]Energía!I73","v":0},{"$f":"+[1]Energía!J73","v":0},{"$f":"+[1]Energía!K73","v":0},null,{"$f":"+[1]Energía!M73","v":0},{"$f":"+[1]Energía!N73","v":0},{"$f":"+[1]Energía!O73","v":0},{"$f":"+[1]Energía!P73","v":0},{"$f":"+[1]Energía!Q73","v":0},null,{"$f":"+[1]Energía!S73","v":0},{"$f":"+[1]Energía!T73","v":0},{"$f":"+[1]Energía!U73","v":0},{"$f":"+[1]Energía!V73","v":0},{"$f":"+[1]Energía!W73","v":0},null,{"$f":"+[1]Energía!Y73","v":0},{"$f":"+[1]Energía!Z73","v":0},{"$f":"+[1]Energía!AA73","v":0},{"$f":"+[1]Energía!AB73","v":0},{"$f":"+[1]Energía!AC73","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Ep\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Ep\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Ep\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Ep\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Ep\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Ep\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH73:AK73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Efp\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Efp\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Efp\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Efp\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Efp\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Efp\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP73:AS73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AF73*Balance!D$45,IF($D73=\"MT\",AF73*Balance!D$46,AF73*Balance!D$47))","v":0},{"$f":"IF($D73=\"BT\",AG73*Balance!E$45,IF($D73=\"MT\",AG73*Balance!E$46,AG73*Balance!E$47))","v":0},{"$f":"IF($D73=\"BT\",AH73*Balance!F$45,IF($D73=\"MT\",AH73*Balance!F$46,AH73*Balance!F$47))","v":0},{"$f":"IF($D73=\"BT\",AI73*Balance!G$45,IF($D73=\"MT\",AI73*Balance!G$46,AI73*Balance!G$47))","v":0},{"$f":"IF($D73=\"BT\",AJ73*Balance!H$45,IF($D73=\"MT\",AJ73*Balance!H$46,AJ73*Balance!H$47))","v":0},{"$f":"IF($D73=\"BT\",AK73*Balance!I$45,IF($D73=\"MT\",AK73*Balance!I$46,AK73*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX73:BA73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AN73*Balance!D$49,IF($D73=\"MT\",AN73*Balance!D$50,AN73*Balance!D$51))","v":0},{"$f":"IF($D73=\"BT\",AO73*Balance!E$49,IF($D73=\"MT\",AO73*Balance!E$50,AO73*Balance!E$51))","v":0},{"$f":"IF($D73=\"BT\",AP73*Balance!F$49,IF($D73=\"MT\",AP73*Balance!F$50,AP73*Balance!F$51))","v":0},{"$f":"IF($D73=\"BT\",AQ73*Balance!G$49,IF($D73=\"MT\",AQ73*Balance!G$50,AQ73*Balance!G$51))","v":0},{"$f":"IF($D73=\"BT\",AR73*Balance!H$49,IF($D73=\"MT\",AR73*Balance!H$50,AR73*Balance!H$51))","v":0},{"$f":"IF($D73=\"BT\",AS73*Balance!I$49,IF($D73=\"MT\",AS73*Balance!I$50,AS73*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF73:BI73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!E156","v":"Et"},{"$f":"+PremisaCosto!B156","v":"MT"},null,{"$f":"+[1]Energía!F74","v":0},{"$f":"+[1]Energía!G74","v":0},{"$f":"+[1]Energía!H74","v":0},{"$f":"+[1]Energía!I74","v":0},{"$f":"+[1]Energía!J74","v":0},{"$f":"+[1]Energía!K74","v":0},null,{"$f":"+[1]Energía!M74","v":0},{"$f":"+[1]Energía!N74","v":0},{"$f":"+[1]Energía!O74","v":0},{"$f":"+[1]Energía!P74","v":0},{"$f":"+[1]Energía!Q74","v":0},null,{"$f":"+[1]Energía!S74","v":0},{"$f":"+[1]Energía!T74","v":0},{"$f":"+[1]Energía!U74","v":0},{"$f":"+[1]Energía!V74","v":0},{"$f":"+[1]Energía!W74","v":0},null,{"$f":"+[1]Energía!Y74","v":0},{"$f":"+[1]Energía!Z74","v":0},{"$f":"+[1]Energía!AA74","v":0},{"$f":"+[1]Energía!AB74","v":0},{"$f":"+[1]Energía!AC74","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Ep\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Ep\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Ep\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Ep\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Ep\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Ep\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH74:AK74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Efp\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Efp\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Efp\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Efp\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Efp\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Efp\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP74:AS74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AF74*Balance!D$45,IF($D74=\"MT\",AF74*Balance!D$46,AF74*Balance!D$47))","v":0},{"$f":"IF($D74=\"BT\",AG74*Balance!E$45,IF($D74=\"MT\",AG74*Balance!E$46,AG74*Balance!E$47))","v":0},{"$f":"IF($D74=\"BT\",AH74*Balance!F$45,IF($D74=\"MT\",AH74*Balance!F$46,AH74*Balance!F$47))","v":0},{"$f":"IF($D74=\"BT\",AI74*Balance!G$45,IF($D74=\"MT\",AI74*Balance!G$46,AI74*Balance!G$47))","v":0},{"$f":"IF($D74=\"BT\",AJ74*Balance!H$45,IF($D74=\"MT\",AJ74*Balance!H$46,AJ74*Balance!H$47))","v":0},{"$f":"IF($D74=\"BT\",AK74*Balance!I$45,IF($D74=\"MT\",AK74*Balance!I$46,AK74*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX74:BA74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AN74*Balance!D$49,IF($D74=\"MT\",AN74*Balance!D$50,AN74*Balance!D$51))","v":0},{"$f":"IF($D74=\"BT\",AO74*Balance!E$49,IF($D74=\"MT\",AO74*Balance!E$50,AO74*Balance!E$51))","v":0},{"$f":"IF($D74=\"BT\",AP74*Balance!F$49,IF($D74=\"MT\",AP74*Balance!F$50,AP74*Balance!F$51))","v":0},{"$f":"IF($D74=\"BT\",AQ74*Balance!G$49,IF($D74=\"MT\",AQ74*Balance!G$50,AQ74*Balance!G$51))","v":0},{"$f":"IF($D74=\"BT\",AR74*Balance!H$49,IF($D74=\"MT\",AR74*Balance!H$50,AR74*Balance!H$51))","v":0},{"$f":"IF($D74=\"BT\",AS74*Balance!I$49,IF($D74=\"MT\",AS74*Balance!I$50,AS74*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF74:BI74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!E157","v":"Et"},{"$f":"+PremisaCosto!B157","v":"MT"},null,{"$f":"+[1]Energía!F75","v":0},{"$f":"+[1]Energía!G75","v":0},{"$f":"+[1]Energía!H75","v":0},{"$f":"+[1]Energía!I75","v":0},{"$f":"+[1]Energía!J75","v":0},{"$f":"+[1]Energía!K75","v":0},null,{"$f":"+[1]Energía!M75","v":0},{"$f":"+[1]Energía!N75","v":0},{"$f":"+[1]Energía!O75","v":0},{"$f":"+[1]Energía!P75","v":0},{"$f":"+[1]Energía!Q75","v":0},null,{"$f":"+[1]Energía!S75","v":0},{"$f":"+[1]Energía!T75","v":0},{"$f":"+[1]Energía!U75","v":0},{"$f":"+[1]Energía!V75","v":0},{"$f":"+[1]Energía!W75","v":0},null,{"$f":"+[1]Energía!Y75","v":0},{"$f":"+[1]Energía!Z75","v":0},{"$f":"+[1]Energía!AA75","v":0},{"$f":"+[1]Energía!AB75","v":0},{"$f":"+[1]Energía!AC75","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Ep\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Ep\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Ep\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Ep\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Ep\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Ep\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH75:AK75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Efp\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Efp\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Efp\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Efp\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Efp\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Efp\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP75:AS75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AF75*Balance!D$45,IF($D75=\"MT\",AF75*Balance!D$46,AF75*Balance!D$47))","v":0},{"$f":"IF($D75=\"BT\",AG75*Balance!E$45,IF($D75=\"MT\",AG75*Balance!E$46,AG75*Balance!E$47))","v":0},{"$f":"IF($D75=\"BT\",AH75*Balance!F$45,IF($D75=\"MT\",AH75*Balance!F$46,AH75*Balance!F$47))","v":0},{"$f":"IF($D75=\"BT\",AI75*Balance!G$45,IF($D75=\"MT\",AI75*Balance!G$46,AI75*Balance!G$47))","v":0},{"$f":"IF($D75=\"BT\",AJ75*Balance!H$45,IF($D75=\"MT\",AJ75*Balance!H$46,AJ75*Balance!H$47))","v":0},{"$f":"IF($D75=\"BT\",AK75*Balance!I$45,IF($D75=\"MT\",AK75*Balance!I$46,AK75*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX75:BA75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AN75*Balance!D$49,IF($D75=\"MT\",AN75*Balance!D$50,AN75*Balance!D$51))","v":0},{"$f":"IF($D75=\"BT\",AO75*Balance!E$49,IF($D75=\"MT\",AO75*Balance!E$50,AO75*Balance!E$51))","v":0},{"$f":"IF($D75=\"BT\",AP75*Balance!F$49,IF($D75=\"MT\",AP75*Balance!F$50,AP75*Balance!F$51))","v":0},{"$f":"IF($D75=\"BT\",AQ75*Balance!G$49,IF($D75=\"MT\",AQ75*Balance!G$50,AQ75*Balance!G$51))","v":0},{"$f":"IF($D75=\"BT\",AR75*Balance!H$49,IF($D75=\"MT\",AR75*Balance!H$50,AR75*Balance!H$51))","v":0},{"$f":"IF($D75=\"BT\",AS75*Balance!I$49,IF($D75=\"MT\",AS75*Balance!I$50,AS75*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF75:BI75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!E158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,{"$f":"+[1]Energía!F76","v":23847.519209706297},{"$f":"+[1]Energía!G76","v":24006.736317513976},{"$f":"+[1]Energía!H76","v":24474.854279733776},{"$f":"+[1]Energía!I76","v":24905.453377512931},{"$f":"+[1]Energía!J76","v":25355.943718607112},{"$f":"+[1]Energía!K76","v":25787.480811494446},null,{"$f":"+[1]Energía!M76","v":0},{"$f":"+[1]Energía!N76","v":0},{"$f":"+[1]Energía!O76","v":0},{"$f":"+[1]Energía!P76","v":0},{"$f":"+[1]Energía!Q76","v":0},null,{"$f":"+[1]Energía!S76","v":0},{"$f":"+[1]Energía!T76","v":0},{"$f":"+[1]Energía!U76","v":0},{"$f":"+[1]Energía!V76","v":0},{"$f":"+[1]Energía!W76","v":0},null,{"$f":"+[1]Energía!Y76","v":24006.736317513976},{"$f":"+[1]Energía!Z76","v":24474.854279733776},{"$f":"+[1]Energía!AA76","v":24905.453377512931},{"$f":"+[1]Energía!AB76","v":25355.943718607112},{"$f":"+[1]Energía!AC76","v":25787.480811494446},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":82424.299815237289},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Ep\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Ep\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Ep\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Ep\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Ep\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Ep\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH76:AK76,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Efp\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Efp\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Efp\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Efp\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Efp\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Efp\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP76:AS76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX76:BA76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF76:BI76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!E159","v":"Ep"},{"$f":"+PremisaCosto!B159","v":"BT"},null,{"$f":"+[1]Energía!F77","v":5925.2590802648292},{"$f":"+[1]Energía!G77","v":5964.9483308607796},{"$f":"+[1]Energía!H77","v":6081.3273415961912},{"$f":"+[1]Energía!I77","v":6188.4454041598656},{"$f":"+[1]Energía!J77","v":6300.5010794516056},{"$f":"+[1]Energía!K77","v":6407.8164377482599},null,{"$f":"+[1]Energía!M77","v":0},{"$f":"+[1]Energía!N77","v":0},{"$f":"+[1]Energía!O77","v":0},{"$f":"+[1]Energía!P77","v":0},{"$f":"+[1]Energía!Q77","v":0},null,{"$f":"+[1]Energía!S77","v":0},{"$f":"+[1]Energía!T77","v":0},{"$f":"+[1]Energía!U77","v":0},{"$f":"+[1]Energía!V77","v":0},{"$f":"+[1]Energía!W77","v":0},null,{"$f":"+[1]Energía!Y77","v":5964.9483308607796},{"$f":"+[1]Energía!Z77","v":6081.3273415961912},{"$f":"+[1]Energía!AA77","v":6188.4454041598656},{"$f":"+[1]Energía!AB77","v":6300.5010794516056},{"$f":"+[1]Energía!AC77","v":6407.8164377482599},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":20480.705461124104},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Ep\",F77,\"\"))","v":5925.2590802648292},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Ep\",G77,\"\"))","v":5964.9483308607796},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Ep\",H77,\"\"))","v":6081.3273415961912},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Ep\",I77,\"\"))","v":6188.4454041598656},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Ep\",J77,\"\"))","v":6300.5010794516056},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Ep\",K77,\"\"))","v":6407.8164377482599},{"$f":"+SUMPRODUCT(AH77:AK77,PremisaCosto!$F$84:$I$84)","v":20480.705461124104},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Efp\",F77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Efp\",G77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Efp\",H77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Efp\",I77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Efp\",J77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Efp\",K77,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP77:AS77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D77=\"BT\",AF77*Balance!D$45,IF($D77=\"MT\",AF77*Balance!D$46,AF77*Balance!D$47))","v":6726.9601844398439},{"$f":"IF($D77=\"BT\",AG77*Balance!E$45,IF($D77=\"MT\",AG77*Balance!E$46,AG77*Balance!E$47))","v":6772.0194814077131},{"$f":"IF($D77=\"BT\",AH77*Balance!F$45,IF($D77=\"MT\",AH77*Balance!F$46,AH77*Balance!F$47))","v":6516.5771911653583},{"$f":"IF($D77=\"BT\",AI77*Balance!G$45,IF($D77=\"MT\",AI77*Balance!G$46,AI77*Balance!G$47))","v":6896.428461069333},{"$f":"IF($D77=\"BT\",AJ77*Balance!H$45,IF($D77=\"MT\",AJ77*Balance!H$46,AJ77*Balance!H$47))","v":7021.3699838997654},{"$f":"IF($D77=\"BT\",AK77*Balance!I$45,IF($D77=\"MT\",AK77*Balance!I$46,AK77*Balance!I$47))","v":7140.9654523829686},{"$f":"+SUMPRODUCT(AX77:BA77,PremisaCosto!$F$84:$I$84)","v":22576.036505230768},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF77:BI77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!E160","v":"Efpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,{"$f":"+[1]Energía!F78","v":7083.0509817111069},{"$f":"+[1]Energía!G78","v":7130.1783950706958},{"$f":"+[1]Energía!H78","v":7269.1303401487703},{"$f":"+[1]Energía!I78","v":7396.8619806514153},{"$f":"+[1]Energía!J78","v":7530.5074354650287},{"$f":"+[1]Energía!K78","v":7658.5625109530529},null,{"$f":"+[1]Energía!M78","v":0},{"$f":"+[1]Energía!N78","v":0},{"$f":"+[1]Energía!O78","v":0},{"$f":"+[1]Energía!P78","v":0},{"$f":"+[1]Energía!Q78","v":0},null,{"$f":"+[1]Energía!S78","v":0},{"$f":"+[1]Energía!T78","v":0},{"$f":"+[1]Energía!U78","v":0},{"$f":"+[1]Energía!V78","v":0},{"$f":"+[1]Energía!W78","v":0},null,{"$f":"+[1]Energía!Y78","v":7130.1783950706958},{"$f":"+[1]Energía!Z78","v":7269.1303401487703},{"$f":"+[1]Energía!AA78","v":7396.8619806514153},{"$f":"+[1]Energía!AB78","v":7530.5074354650287},{"$f":"+[1]Energía!AC78","v":7658.5625109530529},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":24479.676385900162},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Ep\",F78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Ep\",G78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Ep\",H78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Ep\",I78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Ep\",J78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Ep\",K78,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH78:AK78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Efpm\",F78,\"\"))","v":7083.0509817111069},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Efpm\",G78,\"\"))","v":7130.1783950706958},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Efpm\",H78,\"\"))","v":7269.1303401487703},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Efpm\",I78,\"\"))","v":7396.8619806514153},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Efpm\",J78,\"\"))","v":7530.5074354650287},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Efpm\",K78,\"\"))","v":7658.5625109530529},{"$f":"+SUMPRODUCT(AP78:AS78,PremisaCosto!$F$84:$I$84)","v":24479.676385900162},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX78:BA78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D78=\"BT\",AN78*Balance!D$49,IF($D78=\"MT\",AN78*Balance!D$50,AN78*Balance!D$51))","v":8041.4039779334962},{"$f":"IF($D78=\"BT\",AO78*Balance!E$49,IF($D78=\"MT\",AO78*Balance!E$50,AO78*Balance!E$51))","v":8094.9078380974343},{"$f":"IF($D78=\"BT\",AP78*Balance!F$49,IF($D78=\"MT\",AP78*Balance!F$50,AP78*Balance!F$51))","v":7789.3930573696425},{"$f":"IF($D78=\"BT\",AQ78*Balance!G$49,IF($D78=\"MT\",AQ78*Balance!G$50,AQ78*Balance!G$51))","v":8243.0927566519276},{"$f":"IF($D78=\"BT\",AR78*Balance!H$49,IF($D78=\"MT\",AR78*Balance!H$50,AR78*Balance!H$51))","v":8392.1069458034817},{"$f":"IF($D78=\"BT\",AS78*Balance!I$49,IF($D78=\"MT\",AS78*Balance!I$50,AS78*Balance!I$51))","v":8534.8153832024091},{"$f":"+SUMPRODUCT(BF78:BI78,PremisaCosto!$F$84:$I$84)","v":26984.116487436891}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!E161","v":"Efp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,{"$f":"+[1]Energía!F79","v":10839.209147730358},{"$f":"+[1]Energía!G79","v":10911.609591582501},{"$f":"+[1]Energía!H79","v":11124.396597988813},{"$f":"+[1]Energía!I79","v":11320.145992701651},{"$f":"+[1]Energía!J79","v":11524.935203690475},{"$f":"+[1]Energía!K79","v":11721.101862793133},null,{"$f":"+[1]Energía!M79","v":0},{"$f":"+[1]Energía!N79","v":0},{"$f":"+[1]Energía!O79","v":0},{"$f":"+[1]Energía!P79","v":0},{"$f":"+[1]Energía!Q79","v":0},null,{"$f":"+[1]Energía!S79","v":0},{"$f":"+[1]Energía!T79","v":0},{"$f":"+[1]Energía!U79","v":0},{"$f":"+[1]Energía!V79","v":0},{"$f":"+[1]Energía!W79","v":0},null,{"$f":"+[1]Energía!Y79","v":10911.609591582501},{"$f":"+[1]Energía!Z79","v":11124.396597988813},{"$f":"+[1]Energía!AA79","v":11320.145992701651},{"$f":"+[1]Energía!AB79","v":11524.935203690475},{"$f":"+[1]Energía!AC79","v":11721.101862793133},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":37463.917968213013},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Ep\",F79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Ep\",G79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Ep\",H79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Ep\",I79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Ep\",J79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Ep\",K79,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH79:AK79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Efp\",F79,\"\"))","v":10839.209147730358},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Efp\",G79,\"\"))","v":10911.609591582501},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Efp\",H79,\"\"))","v":11124.396597988813},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Efp\",I79,\"\"))","v":11320.145992701651},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Efp\",J79,\"\"))","v":11524.935203690475},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Efp\",K79,\"\"))","v":11721.101862793133},{"$f":"+SUMPRODUCT(AP79:AS79,PremisaCosto!$F$84:$I$84)","v":37463.917968213013},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX79:BA79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D79=\"BT\",AN79*Balance!D$49,IF($D79=\"MT\",AN79*Balance!D$50,AN79*Balance!D$51))","v":12305.778933862133},{"$f":"IF($D79=\"BT\",AO79*Balance!E$49,IF($D79=\"MT\",AO79*Balance!E$50,AO79*Balance!E$51))","v":12387.97532334176},{"$f":"IF($D79=\"BT\",AP79*Balance!F$49,IF($D79=\"MT\",AP79*Balance!F$50,AP79*Balance!F$51))","v":11920.586586431617},{"$f":"IF($D79=\"BT\",AQ79*Balance!G$49,IF($D79=\"MT\",AQ79*Balance!G$50,AQ79*Balance!G$51))","v":12615.216247209682},{"$f":"IF($D79=\"BT\",AR79*Balance!H$49,IF($D79=\"MT\",AR79*Balance!H$50,AR79*Balance!H$51))","v":12843.555311734881},{"$f":"IF($D79=\"BT\",AS79*Balance!I$49,IF($D79=\"MT\",AS79*Balance!I$50,AS79*Balance!I$51))","v":13062.169348827358},{"$f":"+SUMPRODUCT(BF79:BI79,PremisaCosto!$F$84:$I$84)","v":41296.749844915648}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!E162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,{"$f":"+[1]Energía!F80","v":1489540.635242169},{"$f":"+[1]Energía!G80","v":1499800.8225491073},{"$f":"+[1]Energía!H80","v":1529205.9089258432},{"$f":"+[1]Energía!I80","v":1556414.5727128179},{"$f":"+[1]Energía!J80","v":1584850.5639641304},{"$f":"+[1]Energía!K80","v":1612020.8330644094},null,{"$f":"+[1]Energía!M80","v":0},{"$f":"+[1]Energía!N80","v":0},{"$f":"+[1]Energía!O80","v":0},{"$f":"+[1]Energía!P80","v":0},{"$f":"+[1]Energía!Q80","v":0},null,{"$f":"+[1]Energía!S80","v":2145.932493345581},{"$f":"+[1]Energía!T80","v":2169.2008572214672},{"$f":"+[1]Energía!U80","v":2170.4362408629527},{"$f":"+[1]Energía!V80","v":2170.9834439698825},{"$f":"+[1]Energía!W80","v":2172.2046338905557},null,{"$f":"+[1]Energía!Y80","v":1497654.8900557617},{"$f":"+[1]Energía!Z80","v":1527036.7080686218},{"$f":"+[1]Energía!AA80","v":1554244.1364719549},{"$f":"+[1]Energía!AB80","v":1582679.5805201605},{"$f":"+[1]Energía!AC80","v":1609848.6284305188},{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":5144076.0342023931},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Ep\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Ep\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Ep\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Ep\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Ep\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Ep\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH80:AK80,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Efp\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Efp\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Efp\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Efp\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Efp\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Efp\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP80:AS80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX80:BA80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF80:BI80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!E163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,{"$f":"+[1]Energía!F81","v":616262.60136365483},{"$f":"+[1]Energía!G81","v":620497.72529007518},{"$f":"+[1]Energía!H81","v":632658.10090899898},{"$f":"+[1]Energía!I81","v":643904.72313692386},{"$f":"+[1]Energía!J81","v":655658.65606967523},{"$f":"+[1]Energía!K81","v":666889.94896898023},null,{"$f":"+[1]Energía!M81","v":0},{"$f":"+[1]Energía!N81","v":0},{"$f":"+[1]Energía!O81","v":0},{"$f":"+[1]Energía!P81","v":0},{"$f":"+[1]Energía!Q81","v":0},null,{"$f":"+[1]Energía!S81","v":1354.2530782017675},{"$f":"+[1]Energía!T81","v":1368.9372555938114},{"$f":"+[1]Energía!U81","v":1369.7168803510813},{"$f":"+[1]Energía!V81","v":1370.0622087778884},{"$f":"+[1]Energía!W81","v":1370.832876175054},null,{"$f":"+[1]Energía!Y81","v":619143.47221187339},{"$f":"+[1]Energía!Z81","v":631289.16365340515},{"$f":"+[1]Energía!AA81","v":642535.00625657279},{"$f":"+[1]Energía!AB81","v":654288.59386089735},{"$f":"+[1]Energía!AC81","v":665519.11609280517},{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":2126593.8942079674},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Ep\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Ep\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Ep\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Ep\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Ep\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Ep\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH81:AK81,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Efp\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Efp\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Efp\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Efp\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Efp\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Efp\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP81:AS81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX81:BA81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF81:BI81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!E164","v":"Et"},{"$f":"+PremisaCosto!B164","v":"BT"},null,{"$f":"+[1]Energía!F82","v":613167.55741040746},{"$f":"+[1]Energía!G82","v":617384.28856262739},{"$f":"+[1]Energía!H82","v":629485.10898834572},{"$f":"+[1]Energía!I82","v":640678.11815023411},{"$f":"+[1]Energía!J82","v":652375.77481919888},{"$f":"+[1]Energía!K82","v":663552.7055659825},null,{"$f":"+[1]Energía!M82","v":0},{"$f":"+[1]Energía!N82","v":0},{"$f":"+[1]Energía!O82","v":0},{"$f":"+[1]Energía!P82","v":0},{"$f":"+[1]Energía!Q82","v":0},null,{"$f":"+[1]Energía!S82","v":1354.2530782017675},{"$f":"+[1]Energía!T82","v":1368.9372555938114},{"$f":"+[1]Energía!U82","v":1369.7168803510813},{"$f":"+[1]Energía!V82","v":1370.0622087778884},{"$f":"+[1]Energía!W82","v":1370.832876175054},null,{"$f":"+[1]Energía!Y82","v":616030.03548442561},{"$f":"+[1]Energía!Z82","v":628116.17173275189},{"$f":"+[1]Energía!AA82","v":639308.40126988303},{"$f":"+[1]Energía!AB82","v":651005.712610421},{"$f":"+[1]Energía!AC82","v":662181.87268980744},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":2115917.5794899939},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Ep\",F82,\"\"))","v":238111.78514055407},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Ep\",G82,\"\"))","v":239749.27128928853},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Ep\",H82,\"\"))","v":244448.3913232999},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Ep\",I82,\"\"))","v":248794.98037619714},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Ep\",J82,\"\"))","v":253337.539547416},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Ep\",K82,\"\"))","v":257677.88485816389},{"$f":"+SUMPRODUCT(AH82:AK82,PremisaCosto!$F$84:$I$84)","v":823424.28451205348},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Efp\",F82,\"\"))","v":375055.77226985287},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Efp\",G82,\"\"))","v":377635.01727333834},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Efp\",H82,\"\"))","v":385036.71766504529},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Efp\",I82,\"\"))","v":391883.13777403644},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Efp\",J82,\"\"))","v":399038.23527178232},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Efp\",K82,\"\"))","v":405874.82070781809},{"$f":"+SUMPRODUCT(AP82:AS82,PremisaCosto!$F$84:$I$84)","v":1296995.9918242653},null,{"$f":"IF($D82=\"BT\",AF82*Balance!D$45,IF($D82=\"MT\",AF82*Balance!D$46,AF82*Balance!D$47))","v":270328.85421354626},{"$f":"IF($D82=\"BT\",AG82*Balance!E$45,IF($D82=\"MT\",AG82*Balance!E$46,AG82*Balance!E$47))","v":272187.8959830103},{"$f":"IF($D82=\"BT\",AH82*Balance!F$45,IF($D82=\"MT\",AH82*Balance!F$46,AH82*Balance!F$47))","v":261943.93457800077},{"$f":"IF($D82=\"BT\",AI82*Balance!G$45,IF($D82=\"MT\",AI82*Balance!G$46,AI82*Balance!G$47))","v":277258.12729708105},{"$f":"IF($D82=\"BT\",AJ82*Balance!H$45,IF($D82=\"MT\",AJ82*Balance!H$46,AJ82*Balance!H$47))","v":282323.03646047},{"$f":"IF($D82=\"BT\",AK82*Balance!I$45,IF($D82=\"MT\",AK82*Balance!I$46,AK82*Balance!I$47))","v":287160.04765296844},{"$f":"+SUMPRODUCT(AX82:BA82,PremisaCosto!$F$84:$I$84)","v":907668.87994456873},null,{"$f":"IF($D82=\"BT\",AN82*Balance!D$49,IF($D82=\"MT\",AN82*Balance!D$50,AN82*Balance!D$51))","v":425801.67598188348},{"$f":"IF($D82=\"BT\",AO82*Balance!E$49,IF($D82=\"MT\",AO82*Balance!E$50,AO82*Balance!E$51))","v":428729.89873287693},{"$f":"IF($D82=\"BT\",AP82*Balance!F$49,IF($D82=\"MT\",AP82*Balance!F$50,AP82*Balance!F$51))","v":412594.38131785067},{"$f":"IF($D82=\"BT\",AQ82*Balance!G$49,IF($D82=\"MT\",AQ82*Balance!G$50,AQ82*Balance!G$51))","v":436716.14569651679},{"$f":"IF($D82=\"BT\",AR82*Balance!H$49,IF($D82=\"MT\",AR82*Balance!H$50,AR82*Balance!H$51))","v":444694.00960875524},{"$f":"IF($D82=\"BT\",AS82*Balance!I$49,IF($D82=\"MT\",AS82*Balance!I$50,AS82*Balance!I$51))","v":452312.90578060807},{"$f":"+SUMPRODUCT(BF82:BI82,PremisaCosto!$F$84:$I$84)","v":1429691.7413473409}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!E165","v":"Et"},{"$f":"+PremisaCosto!B165","v":"BT"},null,{"$f":"+[1]Energía!F83","v":2586.4458895642711},{"$f":"+[1]Energía!G83","v":2604.381234516341},{"$f":"+[1]Energía!H83","v":2655.5044574963763},{"$f":"+[1]Energía!I83","v":2702.8735336497343},{"$f":"+[1]Energía!J83","v":2752.3759965539584},{"$f":"+[1]Energía!K83","v":2799.6625565601335},null,{"$f":"+[1]Energía!M83","v":0},{"$f":"+[1]Energía!N83","v":0},{"$f":"+[1]Energía!O83","v":0},{"$f":"+[1]Energía!P83","v":0},{"$f":"+[1]Energía!Q83","v":0},null,{"$f":"+[1]Energía!S83","v":0},{"$f":"+[1]Energía!T83","v":0},{"$f":"+[1]Energía!U83","v":0},{"$f":"+[1]Energía!V83","v":0},{"$f":"+[1]Energía!W83","v":0},null,{"$f":"+[1]Energía!Y83","v":2604.381234516341},{"$f":"+[1]Energía!Z83","v":2655.5044574963763},{"$f":"+[1]Energía!AA83","v":2702.8735336497343},{"$f":"+[1]Energía!AB83","v":2752.3759965539584},{"$f":"+[1]Energía!AC83","v":2799.6625565601335},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":8945.7431465853551},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Ep\",F83,\"\"))","v":1004.3963358638448},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Ep\",G83,\"\"))","v":1011.36118087568},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Ep\",H83,\"\"))","v":1031.2138977045436},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Ep\",I83,\"\"))","v":1049.608764078378},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Ep\",J83,\"\"))","v":1068.8320900168205},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Ep\",K83,\"\"))","v":1087.1949128376796},{"$f":"+SUMPRODUCT(AH83:AK83,PremisaCosto!$F$84:$I$84)","v":3473.906674120723},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Efp\",F83,\"\"))","v":1582.049553700424},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Efp\",G83,\"\"))","v":1593.0200536406589},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Efp\",H83,\"\"))","v":1624.2905597918304},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Efp\",I83,\"\"))","v":1653.264769571354},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Efp\",J83,\"\"))","v":1683.5439065371356},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Efp\",K83,\"\"))","v":1712.4676437224516},{"$f":"+SUMPRODUCT(AP83:AS83,PremisaCosto!$F$84:$I$84)","v":5471.8364724646244},null,{"$f":"IF($D83=\"BT\",AF83*Balance!D$45,IF($D83=\"MT\",AF83*Balance!D$46,AF83*Balance!D$47))","v":1140.2934570839677},{"$f":"IF($D83=\"BT\",AG83*Balance!E$45,IF($D83=\"MT\",AG83*Balance!E$46,AG83*Balance!E$47))","v":1148.2006615539731},{"$f":"IF($D83=\"BT\",AH83*Balance!F$45,IF($D83=\"MT\",AH83*Balance!F$46,AH83*Balance!F$47))","v":1105.0194451842044},{"$f":"IF($D83=\"BT\",AI83*Balance!G$45,IF($D83=\"MT\",AI83*Balance!G$46,AI83*Balance!G$47))","v":1169.6882303772427},{"$f":"IF($D83=\"BT\",AJ83*Balance!H$45,IF($D83=\"MT\",AJ83*Balance!H$46,AJ83*Balance!H$47))","v":1191.1220171279076},{"$f":"IF($D83=\"BT\",AK83*Balance!I$45,IF($D83=\"MT\",AK83*Balance!I$46,AK83*Balance!I$47))","v":1211.5860976986039},{"$f":"+SUMPRODUCT(AX83:BA83,PremisaCosto!$F$84:$I$84)","v":3829.325491005512},null,{"$f":"IF($D83=\"BT\",AN83*Balance!D$49,IF($D83=\"MT\",AN83*Balance!D$50,AN83*Balance!D$51))","v":1796.1044763426473},{"$f":"IF($D83=\"BT\",AO83*Balance!E$49,IF($D83=\"MT\",AO83*Balance!E$50,AO83*Balance!E$51))","v":1808.559310013492},{"$f":"IF($D83=\"BT\",AP83*Balance!F$49,IF($D83=\"MT\",AP83*Balance!F$50,AP83*Balance!F$51))","v":1740.5435062448742},{"$f":"IF($D83=\"BT\",AQ83*Balance!G$49,IF($D83=\"MT\",AQ83*Balance!G$50,AQ83*Balance!G$51))","v":1842.4049120464022},{"$f":"IF($D83=\"BT\",AR83*Balance!H$49,IF($D83=\"MT\",AR83*Balance!H$50,AR83*Balance!H$51))","v":1876.1658006042394},{"$f":"IF($D83=\"BT\",AS83*Balance!I$49,IF($D83=\"MT\",AS83*Balance!I$50,AS83*Balance!I$51))","v":1908.3992809324156},{"$f":"+SUMPRODUCT(BF83:BI83,PremisaCosto!$F$84:$I$84)","v":6031.6654568522536}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!E166","v":"Et"},{"$f":"+PremisaCosto!B166","v":"BT"},null,{"$f":"+[1]Energía!F84","v":-0.16482840824793998},{"$f":"+[1]Energía!G84","v":-0.16477714319802458},{"$f":"+[1]Energía!H84","v":-0.16740445005351023},{"$f":"+[1]Energía!I84","v":-0.16922843248206201},{"$f":"+[1]Energía!J84","v":-0.1712312877877685},{"$f":"+[1]Energía!K84","v":-0.17337988838948143},null,{"$f":"+[1]Energía!M84","v":0},{"$f":"+[1]Energía!N84","v":0},{"$f":"+[1]Energía!O84","v":0},{"$f":"+[1]Energía!P84","v":0},{"$f":"+[1]Energía!Q84","v":0},null,{"$f":"+[1]Energía!S84","v":0},{"$f":"+[1]Energía!T84","v":0},{"$f":"+[1]Energía!U84","v":0},{"$f":"+[1]Energía!V84","v":0},{"$f":"+[1]Energía!W84","v":0},null,{"$f":"+[1]Energía!Y84","v":-0.16477714319802458},{"$f":"+[1]Energía!Z84","v":-0.16740445005351023},{"$f":"+[1]Energía!AA84","v":-0.16922843248206201},{"$f":"+[1]Energía!AB84","v":-0.1712312877877685},{"$f":"+[1]Energía!AC84","v":-0.17337988838948143},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":-0.55899663967595736},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Ep\",F84,\"\"))","v":-6.4007930712361036E-2},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Ep\",G84,\"\"))","v":-6.3988022919779466E-2},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Ep\",H84,\"\"))","v":-6.5008286823032557E-2},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Ep\",I84,\"\"))","v":-6.5716595191403659E-2},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Ep\",J84,\"\"))","v":-6.6494365388891127E-2},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Ep\",K84,\"\"))","v":-6.7328732958807272E-2},{"$f":"+SUMPRODUCT(AH84:AK84,PremisaCosto!$F$84:$I$84)","v":-0.21707555488250313},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Efp\",F84,\"\"))","v":-0.10082047753557881},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Efp\",G84,\"\"))","v":-0.10078912027824498},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Efp\",H84,\"\"))","v":-0.10239616323047754},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Efp\",I84,\"\"))","v":-0.1035118372906582},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Efp\",J84,\"\"))","v":-0.10473692239887722},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Efp\",K84,\"\"))","v":-0.10605115543067402},{"$f":"+SUMPRODUCT(AP84:AS84,PremisaCosto!$F$84:$I$84)","v":-0.34192108479345373},null,{"$f":"IF($D84=\"BT\",AF84*Balance!D$45,IF($D84=\"MT\",AF84*Balance!D$46,AF84*Balance!D$47))","v":-7.2668350118994668E-2},{"$f":"IF($D84=\"BT\",AG84*Balance!E$45,IF($D84=\"MT\",AG84*Balance!E$46,AG84*Balance!E$47))","v":-7.2645748756549208E-2},{"$f":"IF($D84=\"BT\",AH84*Balance!F$45,IF($D84=\"MT\",AH84*Balance!F$46,AH84*Balance!F$47))","v":-6.9661028810285547E-2},{"$f":"IF($D84=\"BT\",AI84*Balance!G$45,IF($D84=\"MT\",AI84*Balance!G$46,AI84*Balance!G$47))","v":-7.3234838128800689E-2},{"$f":"IF($D84=\"BT\",AJ84*Balance!H$45,IF($D84=\"MT\",AJ84*Balance!H$46,AJ84*Balance!H$47))","v":-7.4102287318497037E-2},{"$f":"IF($D84=\"BT\",AK84*Balance!I$45,IF($D84=\"MT\",AK84*Balance!I$46,AK84*Balance!I$47))","v":-7.5032136248352671E-2},{"$f":"+SUMPRODUCT(AX84:BA84,PremisaCosto!$F$84:$I$84)","v":-0.23926151680849833},null,{"$f":"IF($D84=\"BT\",AN84*Balance!D$49,IF($D84=\"MT\",AN84*Balance!D$50,AN84*Balance!D$51))","v":-0.11446171871487813},{"$f":"IF($D84=\"BT\",AO84*Balance!E$49,IF($D84=\"MT\",AO84*Balance!E$50,AO84*Balance!E$51))","v":-0.11442611874891538},{"$f":"IF($D84=\"BT\",AP84*Balance!F$49,IF($D84=\"MT\",AP84*Balance!F$50,AP84*Balance!F$51))","v":-0.10972481241166555},{"$f":"IF($D84=\"BT\",AQ84*Balance!G$49,IF($D84=\"MT\",AQ84*Balance!G$50,AQ84*Balance!G$51))","v":-0.11535400801451945},{"$f":"IF($D84=\"BT\",AR84*Balance!H$49,IF($D84=\"MT\",AR84*Balance!H$50,AR84*Balance!H$51))","v":-0.11672034872526746},{"$f":"IF($D84=\"BT\",AS84*Balance!I$49,IF($D84=\"MT\",AS84*Balance!I$50,AS84*Balance!I$51))","v":-0.1181849768127661},{"$f":"+SUMPRODUCT(BF84:BI84,PremisaCosto!$F$84:$I$84)","v":-0.37686674310596413}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!E167","v":"Et"},{"$f":"+PremisaCosto!B167","v":"BT"},null,{"$f":"+[1]Energía!F85","v":423.79650151158785},{"$f":"+[1]Energía!G85","v":423.66469201931096},{"$f":"+[1]Energía!H85","v":430.41985919945722},{"$f":"+[1]Energía!I85","v":435.10956882084776},{"$f":"+[1]Energía!J85","v":440.25918520442366},{"$f":"+[1]Energía!K85","v":445.78353278401033},null,{"$f":"+[1]Energía!M85","v":0},{"$f":"+[1]Energía!N85","v":0},{"$f":"+[1]Energía!O85","v":0},{"$f":"+[1]Energía!P85","v":0},{"$f":"+[1]Energía!Q85","v":0},null,{"$f":"+[1]Energía!S85","v":0},{"$f":"+[1]Energía!T85","v":0},{"$f":"+[1]Energía!U85","v":0},{"$f":"+[1]Energía!V85","v":0},{"$f":"+[1]Energía!W85","v":0},null,{"$f":"+[1]Energía!Y85","v":423.66469201931096},{"$f":"+[1]Energía!Z85","v":430.41985919945722},{"$f":"+[1]Energía!AA85","v":435.10956882084776},{"$f":"+[1]Energía!AB85","v":440.25918520442366},{"$f":"+[1]Energía!AC85","v":445.78353278401033},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":1437.2572226448419},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Ep\",F85,\"\"))","v":164.57319095195319},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Ep\",G85,\"\"))","v":164.52200527990448},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Ep\",H85,\"\"))","v":167.14524406145486},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Ep\",I85,\"\"))","v":168.96640226893766},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Ep\",J85,\"\"))","v":170.9661563900801},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Ep\",K85,\"\"))","v":173.11143013787535},{"$f":"+SUMPRODUCT(AH85:AK85,PremisaCosto!$F$84:$I$84)","v":558.13109949171189},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Efp\",F85,\"\"))","v":259.22331055963429},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Efp\",G85,\"\"))","v":259.14268673940614},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Efp\",H85,\"\"))","v":263.27461513800199},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Efp\",I85,\"\"))","v":266.14316655190976},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Efp\",J85,\"\"))","v":269.29302881434319},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Efp\",K85,\"\"))","v":272.67210264613465},{"$f":"+SUMPRODUCT(AP85:AS85,PremisaCosto!$F$84:$I$84)","v":879.1261231531289},null,{"$f":"IF($D85=\"BT\",AF85*Balance!D$45,IF($D85=\"MT\",AF85*Balance!D$46,AF85*Balance!D$47))","v":186.84032005407667},{"$f":"IF($D85=\"BT\",AG85*Balance!E$45,IF($D85=\"MT\",AG85*Balance!E$46,AG85*Balance!E$47))","v":186.78220884354204},{"$f":"IF($D85=\"BT\",AH85*Balance!F$45,IF($D85=\"MT\",AH85*Balance!F$46,AH85*Balance!F$47))","v":179.10808346270554},{"$f":"IF($D85=\"BT\",AI85*Balance!G$45,IF($D85=\"MT\",AI85*Balance!G$46,AI85*Balance!G$47))","v":188.29683861938929},{"$f":"IF($D85=\"BT\",AJ85*Balance!H$45,IF($D85=\"MT\",AJ85*Balance!H$46,AJ85*Balance!H$47))","v":190.52716976036223},{"$f":"IF($D85=\"BT\",AK85*Balance!I$45,IF($D85=\"MT\",AK85*Balance!I$46,AK85*Balance!I$47))","v":192.91793921324887},{"$f":"+SUMPRODUCT(AX85:BA85,PremisaCosto!$F$84:$I$84)","v":615.17425817321043},null,{"$f":"IF($D85=\"BT\",AN85*Balance!D$49,IF($D85=\"MT\",AN85*Balance!D$50,AN85*Balance!D$51))","v":294.29681730227497},{"$f":"IF($D85=\"BT\",AO85*Balance!E$49,IF($D85=\"MT\",AO85*Balance!E$50,AO85*Balance!E$51))","v":294.20528489478949},{"$f":"IF($D85=\"BT\",AP85*Balance!F$49,IF($D85=\"MT\",AP85*Balance!F$50,AP85*Balance!F$51))","v":282.11757987209882},{"$f":"IF($D85=\"BT\",AQ85*Balance!G$49,IF($D85=\"MT\",AQ85*Balance!G$50,AQ85*Balance!G$51))","v":296.59101578143157},{"$f":"IF($D85=\"BT\",AR85*Balance!H$49,IF($D85=\"MT\",AR85*Balance!H$50,AR85*Balance!H$51))","v":300.1040656206124},{"$f":"IF($D85=\"BT\",AS85*Balance!I$49,IF($D85=\"MT\",AS85*Balance!I$50,AS85*Balance!I$51))","v":303.86982581993345},{"$f":"+SUMPRODUCT(BF85:BI85,PremisaCosto!$F$84:$I$84)","v":968.97621570261106}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!E168","v":"Et"},{"$f":"+PremisaCosto!B168","v":"BT"},null,{"$f":"+[1]Energía!F86","v":84.966390579739439},{"$f":"+[1]Energía!G86","v":85.555578055312992},{"$f":"+[1]Energía!H86","v":87.235008407574696},{"$f":"+[1]Energía!I86","v":88.791112651659887},{"$f":"+[1]Energía!J86","v":90.417300005800882},{"$f":"+[1]Energía!K86","v":91.970693542030546},null,{"$f":"+[1]Energía!M86","v":0},{"$f":"+[1]Energía!N86","v":0},{"$f":"+[1]Energía!O86","v":0},{"$f":"+[1]Energía!P86","v":0},{"$f":"+[1]Energía!Q86","v":0},null,{"$f":"+[1]Energía!S86","v":0},{"$f":"+[1]Energía!T86","v":0},{"$f":"+[1]Energía!U86","v":0},{"$f":"+[1]Energía!V86","v":0},{"$f":"+[1]Energía!W86","v":0},null,{"$f":"+[1]Energía!Y86","v":85.555578055312992},{"$f":"+[1]Energía!Z86","v":87.235008407574696},{"$f":"+[1]Energía!AA86","v":88.791112651659887},{"$f":"+[1]Energía!AB86","v":90.417300005800882},{"$f":"+[1]Energía!AC86","v":91.970693542030546},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":293.8733453831689},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Ep\",F86,\"\"))","v":32.995057702229175},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Ep\",G86,\"\"))","v":33.223857285468334},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Ep\",H86,\"\"))","v":33.876031645255296},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Ep\",I86,\"\"))","v":34.480314691456833},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Ep\",J86,\"\"))","v":35.111813160656396},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Ep\",K86,\"\"))","v":35.715043555786174},{"$f":"+SUMPRODUCT(AH86:AK86,PremisaCosto!$F$84:$I$84)","v":114.12004113514642},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Efp\",F86,\"\"))","v":51.971332877510193},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Efp\",G86,\"\"))","v":52.33172076984458},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Efp\",H86,\"\"))","v":53.35897676231933},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Efp\",I86,\"\"))","v":54.310797960202983},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Efp\",J86,\"\"))","v":55.305486845144415},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Efp\",K86,\"\"))","v":56.255649986244293},{"$f":"+SUMPRODUCT(AP86:AS86,PremisaCosto!$F$84:$I$84)","v":179.75330424802223},null,{"$f":"IF($D86=\"BT\",AF86*Balance!D$45,IF($D86=\"MT\",AF86*Balance!D$46,AF86*Balance!D$47))","v":37.459364466518913},{"$f":"IF($D86=\"BT\",AG86*Balance!E$45,IF($D86=\"MT\",AG86*Balance!E$46,AG86*Balance!E$47))","v":37.719121156617511},{"$f":"IF($D86=\"BT\",AH86*Balance!F$45,IF($D86=\"MT\",AH86*Balance!F$46,AH86*Balance!F$47))","v":36.300590766870947},{"$f":"IF($D86=\"BT\",AI86*Balance!G$45,IF($D86=\"MT\",AI86*Balance!G$46,AI86*Balance!G$47))","v":38.425001443003296},{"$f":"IF($D86=\"BT\",AJ86*Balance!H$45,IF($D86=\"MT\",AJ86*Balance!H$46,AJ86*Balance!H$47))","v":39.129114954137542},{"$f":"IF($D86=\"BT\",AK86*Balance!I$45,IF($D86=\"MT\",AK86*Balance!I$46,AK86*Balance!I$47))","v":39.801373001228541},{"$f":"+SUMPRODUCT(AX86:BA86,PremisaCosto!$F$84:$I$84)","v":125.79577505893221},null,{"$f":"IF($D86=\"BT\",AN86*Balance!D$49,IF($D86=\"MT\",AN86*Balance!D$50,AN86*Balance!D$51))","v":59.003173070308129},{"$f":"IF($D86=\"BT\",AO86*Balance!E$49,IF($D86=\"MT\",AO86*Balance!E$50,AO86*Balance!E$51))","v":59.412322268654961},{"$f":"IF($D86=\"BT\",AP86*Balance!F$49,IF($D86=\"MT\",AP86*Balance!F$50,AP86*Balance!F$51))","v":57.177959906033536},{"$f":"IF($D86=\"BT\",AQ86*Balance!G$49,IF($D86=\"MT\",AQ86*Balance!G$50,AQ86*Balance!G$51))","v":60.524171796741996},{"$f":"IF($D86=\"BT\",AR86*Balance!H$49,IF($D86=\"MT\",AR86*Balance!H$50,AR86*Balance!H$51))","v":61.633238433356418},{"$f":"IF($D86=\"BT\",AS86*Balance!I$49,IF($D86=\"MT\",AS86*Balance!I$50,AS86*Balance!I$51))","v":62.692128739300358},{"$f":"+SUMPRODUCT(BF86:BI86,PremisaCosto!$F$84:$I$84)","v":198.14404203119375}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!E169","v":"Et"},{"$f":"+PremisaCosto!B169","v":"BT"},null,{"$f":"+[1]Energía!F87","v":0},{"$f":"+[1]Energía!G87","v":0},{"$f":"+[1]Energía!H87","v":0},{"$f":"+[1]Energía!I87","v":0},{"$f":"+[1]Energía!J87","v":0},{"$f":"+[1]Energía!K87","v":0},null,{"$f":"+[1]Energía!M87","v":0},{"$f":"+[1]Energía!N87","v":0},{"$f":"+[1]Energía!O87","v":0},{"$f":"+[1]Energía!P87","v":0},{"$f":"+[1]Energía!Q87","v":0},null,{"$f":"+[1]Energía!S87","v":0},{"$f":"+[1]Energía!T87","v":0},{"$f":"+[1]Energía!U87","v":0},{"$f":"+[1]Energía!V87","v":0},{"$f":"+[1]Energía!W87","v":0},null,{"$f":"+[1]Energía!Y87","v":0},{"$f":"+[1]Energía!Z87","v":0},{"$f":"+[1]Energía!AA87","v":0},{"$f":"+[1]Energía!AB87","v":0},{"$f":"+[1]Energía!AC87","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Ep\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Ep\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Ep\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Ep\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Ep\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Ep\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH87:AK87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Efp\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Efp\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Efp\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Efp\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Efp\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Efp\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP87:AS87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AF87*Balance!D$45,IF($D87=\"MT\",AF87*Balance!D$46,AF87*Balance!D$47))","v":0},{"$f":"IF($D87=\"BT\",AG87*Balance!E$45,IF($D87=\"MT\",AG87*Balance!E$46,AG87*Balance!E$47))","v":0},{"$f":"IF($D87=\"BT\",AH87*Balance!F$45,IF($D87=\"MT\",AH87*Balance!F$46,AH87*Balance!F$47))","v":0},{"$f":"IF($D87=\"BT\",AI87*Balance!G$45,IF($D87=\"MT\",AI87*Balance!G$46,AI87*Balance!G$47))","v":0},{"$f":"IF($D87=\"BT\",AJ87*Balance!H$45,IF($D87=\"MT\",AJ87*Balance!H$46,AJ87*Balance!H$47))","v":0},{"$f":"IF($D87=\"BT\",AK87*Balance!I$45,IF($D87=\"MT\",AK87*Balance!I$46,AK87*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX87:BA87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AN87*Balance!D$49,IF($D87=\"MT\",AN87*Balance!D$50,AN87*Balance!D$51))","v":0},{"$f":"IF($D87=\"BT\",AO87*Balance!E$49,IF($D87=\"MT\",AO87*Balance!E$50,AO87*Balance!E$51))","v":0},{"$f":"IF($D87=\"BT\",AP87*Balance!F$49,IF($D87=\"MT\",AP87*Balance!F$50,AP87*Balance!F$51))","v":0},{"$f":"IF($D87=\"BT\",AQ87*Balance!G$49,IF($D87=\"MT\",AQ87*Balance!G$50,AQ87*Balance!G$51))","v":0},{"$f":"IF($D87=\"BT\",AR87*Balance!H$49,IF($D87=\"MT\",AR87*Balance!H$50,AR87*Balance!H$51))","v":0},{"$f":"IF($D87=\"BT\",AS87*Balance!I$49,IF($D87=\"MT\",AS87*Balance!I$50,AS87*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF87:BI87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!E170","v":"Et"},{"$f":"+PremisaCosto!B170","v":"BT"},null,{"$f":"+[1]Energía!F88","v":0},{"$f":"+[1]Energía!G88","v":0},{"$f":"+[1]Energía!H88","v":0},{"$f":"+[1]Energía!I88","v":0},{"$f":"+[1]Energía!J88","v":0},{"$f":"+[1]Energía!K88","v":0},null,{"$f":"+[1]Energía!M88","v":0},{"$f":"+[1]Energía!N88","v":0},{"$f":"+[1]Energía!O88","v":0},{"$f":"+[1]Energía!P88","v":0},{"$f":"+[1]Energía!Q88","v":0},null,{"$f":"+[1]Energía!S88","v":0},{"$f":"+[1]Energía!T88","v":0},{"$f":"+[1]Energía!U88","v":0},{"$f":"+[1]Energía!V88","v":0},{"$f":"+[1]Energía!W88","v":0},null,{"$f":"+[1]Energía!Y88","v":0},{"$f":"+[1]Energía!Z88","v":0},{"$f":"+[1]Energía!AA88","v":0},{"$f":"+[1]Energía!AB88","v":0},{"$f":"+[1]Energía!AC88","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Ep\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Ep\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Ep\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Ep\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Ep\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Ep\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH88:AK88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Efp\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Efp\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Efp\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Efp\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Efp\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Efp\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP88:AS88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AF88*Balance!D$45,IF($D88=\"MT\",AF88*Balance!D$46,AF88*Balance!D$47))","v":0},{"$f":"IF($D88=\"BT\",AG88*Balance!E$45,IF($D88=\"MT\",AG88*Balance!E$46,AG88*Balance!E$47))","v":0},{"$f":"IF($D88=\"BT\",AH88*Balance!F$45,IF($D88=\"MT\",AH88*Balance!F$46,AH88*Balance!F$47))","v":0},{"$f":"IF($D88=\"BT\",AI88*Balance!G$45,IF($D88=\"MT\",AI88*Balance!G$46,AI88*Balance!G$47))","v":0},{"$f":"IF($D88=\"BT\",AJ88*Balance!H$45,IF($D88=\"MT\",AJ88*Balance!H$46,AJ88*Balance!H$47))","v":0},{"$f":"IF($D88=\"BT\",AK88*Balance!I$45,IF($D88=\"MT\",AK88*Balance!I$46,AK88*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX88:BA88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AN88*Balance!D$49,IF($D88=\"MT\",AN88*Balance!D$50,AN88*Balance!D$51))","v":0},{"$f":"IF($D88=\"BT\",AO88*Balance!E$49,IF($D88=\"MT\",AO88*Balance!E$50,AO88*Balance!E$51))","v":0},{"$f":"IF($D88=\"BT\",AP88*Balance!F$49,IF($D88=\"MT\",AP88*Balance!F$50,AP88*Balance!F$51))","v":0},{"$f":"IF($D88=\"BT\",AQ88*Balance!G$49,IF($D88=\"MT\",AQ88*Balance!G$50,AQ88*Balance!G$51))","v":0},{"$f":"IF($D88=\"BT\",AR88*Balance!H$49,IF($D88=\"MT\",AR88*Balance!H$50,AR88*Balance!H$51))","v":0},{"$f":"IF($D88=\"BT\",AS88*Balance!I$49,IF($D88=\"MT\",AS88*Balance!I$50,AS88*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF88:BI88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!E171","v":"Et"},{"$f":"+PremisaCosto!B171","v":"BT"},null,{"$f":"+[1]Energía!F89","v":0},{"$f":"+[1]Energía!G89","v":0},{"$f":"+[1]Energía!H89","v":0},{"$f":"+[1]Energía!I89","v":0},{"$f":"+[1]Energía!J89","v":0},{"$f":"+[1]Energía!K89","v":0},null,{"$f":"+[1]Energía!M89","v":0},{"$f":"+[1]Energía!N89","v":0},{"$f":"+[1]Energía!O89","v":0},{"$f":"+[1]Energía!P89","v":0},{"$f":"+[1]Energía!Q89","v":0},null,{"$f":"+[1]Energía!S89","v":0},{"$f":"+[1]Energía!T89","v":0},{"$f":"+[1]Energía!U89","v":0},{"$f":"+[1]Energía!V89","v":0},{"$f":"+[1]Energía!W89","v":0},null,{"$f":"+[1]Energía!Y89","v":0},{"$f":"+[1]Energía!Z89","v":0},{"$f":"+[1]Energía!AA89","v":0},{"$f":"+[1]Energía!AB89","v":0},{"$f":"+[1]Energía!AC89","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Ep\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Ep\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Ep\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Ep\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Ep\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Ep\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH89:AK89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Efp\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Efp\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Efp\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Efp\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Efp\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Efp\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP89:AS89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AF89*Balance!D$45,IF($D89=\"MT\",AF89*Balance!D$46,AF89*Balance!D$47))","v":0},{"$f":"IF($D89=\"BT\",AG89*Balance!E$45,IF($D89=\"MT\",AG89*Balance!E$46,AG89*Balance!E$47))","v":0},{"$f":"IF($D89=\"BT\",AH89*Balance!F$45,IF($D89=\"MT\",AH89*Balance!F$46,AH89*Balance!F$47))","v":0},{"$f":"IF($D89=\"BT\",AI89*Balance!G$45,IF($D89=\"MT\",AI89*Balance!G$46,AI89*Balance!G$47))","v":0},{"$f":"IF($D89=\"BT\",AJ89*Balance!H$45,IF($D89=\"MT\",AJ89*Balance!H$46,AJ89*Balance!H$47))","v":0},{"$f":"IF($D89=\"BT\",AK89*Balance!I$45,IF($D89=\"MT\",AK89*Balance!I$46,AK89*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX89:BA89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AN89*Balance!D$49,IF($D89=\"MT\",AN89*Balance!D$50,AN89*Balance!D$51))","v":0},{"$f":"IF($D89=\"BT\",AO89*Balance!E$49,IF($D89=\"MT\",AO89*Balance!E$50,AO89*Balance!E$51))","v":0},{"$f":"IF($D89=\"BT\",AP89*Balance!F$49,IF($D89=\"MT\",AP89*Balance!F$50,AP89*Balance!F$51))","v":0},{"$f":"IF($D89=\"BT\",AQ89*Balance!G$49,IF($D89=\"MT\",AQ89*Balance!G$50,AQ89*Balance!G$51))","v":0},{"$f":"IF($D89=\"BT\",AR89*Balance!H$49,IF($D89=\"MT\",AR89*Balance!H$50,AR89*Balance!H$51))","v":0},{"$f":"IF($D89=\"BT\",AS89*Balance!I$49,IF($D89=\"MT\",AS89*Balance!I$50,AS89*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF89:BI89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!E172","v":"Et"},{"$f":"+PremisaCosto!B172","v":"BT"},null,{"$f":"+[1]Energía!F90","v":0},{"$f":"+[1]Energía!G90","v":0},{"$f":"+[1]Energía!H90","v":0},{"$f":"+[1]Energía!I90","v":0},{"$f":"+[1]Energía!J90","v":0},{"$f":"+[1]Energía!K90","v":0},null,{"$f":"+[1]Energía!M90","v":0},{"$f":"+[1]Energía!N90","v":0},{"$f":"+[1]Energía!O90","v":0},{"$f":"+[1]Energía!P90","v":0},{"$f":"+[1]Energía!Q90","v":0},null,{"$f":"+[1]Energía!S90","v":0},{"$f":"+[1]Energía!T90","v":0},{"$f":"+[1]Energía!U90","v":0},{"$f":"+[1]Energía!V90","v":0},{"$f":"+[1]Energía!W90","v":0},null,{"$f":"+[1]Energía!Y90","v":0},{"$f":"+[1]Energía!Z90","v":0},{"$f":"+[1]Energía!AA90","v":0},{"$f":"+[1]Energía!AB90","v":0},{"$f":"+[1]Energía!AC90","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Ep\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Ep\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Ep\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Ep\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Ep\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Ep\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH90:AK90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Efp\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Efp\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Efp\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Efp\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Efp\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Efp\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP90:AS90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AF90*Balance!D$45,IF($D90=\"MT\",AF90*Balance!D$46,AF90*Balance!D$47))","v":0},{"$f":"IF($D90=\"BT\",AG90*Balance!E$45,IF($D90=\"MT\",AG90*Balance!E$46,AG90*Balance!E$47))","v":0},{"$f":"IF($D90=\"BT\",AH90*Balance!F$45,IF($D90=\"MT\",AH90*Balance!F$46,AH90*Balance!F$47))","v":0},{"$f":"IF($D90=\"BT\",AI90*Balance!G$45,IF($D90=\"MT\",AI90*Balance!G$46,AI90*Balance!G$47))","v":0},{"$f":"IF($D90=\"BT\",AJ90*Balance!H$45,IF($D90=\"MT\",AJ90*Balance!H$46,AJ90*Balance!H$47))","v":0},{"$f":"IF($D90=\"BT\",AK90*Balance!I$45,IF($D90=\"MT\",AK90*Balance!I$46,AK90*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX90:BA90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AN90*Balance!D$49,IF($D90=\"MT\",AN90*Balance!D$50,AN90*Balance!D$51))","v":0},{"$f":"IF($D90=\"BT\",AO90*Balance!E$49,IF($D90=\"MT\",AO90*Balance!E$50,AO90*Balance!E$51))","v":0},{"$f":"IF($D90=\"BT\",AP90*Balance!F$49,IF($D90=\"MT\",AP90*Balance!F$50,AP90*Balance!F$51))","v":0},{"$f":"IF($D90=\"BT\",AQ90*Balance!G$49,IF($D90=\"MT\",AQ90*Balance!G$50,AQ90*Balance!G$51))","v":0},{"$f":"IF($D90=\"BT\",AR90*Balance!H$49,IF($D90=\"MT\",AR90*Balance!H$50,AR90*Balance!H$51))","v":0},{"$f":"IF($D90=\"BT\",AS90*Balance!I$49,IF($D90=\"MT\",AS90*Balance!I$50,AS90*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF90:BI90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!E173","v":"Et"},{"$f":"+PremisaCosto!B173","v":"BT"},null,{"$f":"+[1]Energía!F91","v":0},{"$f":"+[1]Energía!G91","v":0},{"$f":"+[1]Energía!H91","v":0},{"$f":"+[1]Energía!I91","v":0},{"$f":"+[1]Energía!J91","v":0},{"$f":"+[1]Energía!K91","v":0},null,{"$f":"+[1]Energía!M91","v":0},{"$f":"+[1]Energía!N91","v":0},{"$f":"+[1]Energía!O91","v":0},{"$f":"+[1]Energía!P91","v":0},{"$f":"+[1]Energía!Q91","v":0},null,{"$f":"+[1]Energía!S91","v":0},{"$f":"+[1]Energía!T91","v":0},{"$f":"+[1]Energía!U91","v":0},{"$f":"+[1]Energía!V91","v":0},{"$f":"+[1]Energía!W91","v":0},null,{"$f":"+[1]Energía!Y91","v":0},{"$f":"+[1]Energía!Z91","v":0},{"$f":"+[1]Energía!AA91","v":0},{"$f":"+[1]Energía!AB91","v":0},{"$f":"+[1]Energía!AC91","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Ep\",F91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Ep\",G91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Ep\",H91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Ep\",I91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Ep\",J91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Ep\",K91,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH91:AK91,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Efp\",F91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Efp\",G91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Efp\",H91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Efp\",I91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Efp\",J91,\"\"))","v":0},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Efp\",K91,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP91:AS91,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D91=\"BT\",AF91*Balance!D$45,IF($D91=\"MT\",AF91*Balance!D$46,AF91*Balance!D$47))","v":0},{"$f":"IF($D91=\"BT\",AG91*Balance!E$45,IF($D91=\"MT\",AG91*Balance!E$46,AG91*Balance!E$47))","v":0},{"$f":"IF($D91=\"BT\",AH91*Balance!F$45,IF($D91=\"MT\",AH91*Balance!F$46,AH91*Balance!F$47))","v":0},{"$f":"IF($D91=\"BT\",AI91*Balance!G$45,IF($D91=\"MT\",AI91*Balance!G$46,AI91*Balance!G$47))","v":0},{"$f":"IF($D91=\"BT\",AJ91*Balance!H$45,IF($D91=\"MT\",AJ91*Balance!H$46,AJ91*Balance!H$47))","v":0},{"$f":"IF($D91=\"BT\",AK91*Balance!I$45,IF($D91=\"MT\",AK91*Balance!I$46,AK91*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX91:BA91,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D91=\"BT\",AN91*Balance!D$49,IF($D91=\"MT\",AN91*Balance!D$50,AN91*Balance!D$51))","v":0},{"$f":"IF($D91=\"BT\",AO91*Balance!E$49,IF($D91=\"MT\",AO91*Balance!E$50,AO91*Balance!E$51))","v":0},{"$f":"IF($D91=\"BT\",AP91*Balance!F$49,IF($D91=\"MT\",AP91*Balance!F$50,AP91*Balance!F$51))","v":0},{"$f":"IF($D91=\"BT\",AQ91*Balance!G$49,IF($D91=\"MT\",AQ91*Balance!G$50,AQ91*Balance!G$51))","v":0},{"$f":"IF($D91=\"BT\",AR91*Balance!H$49,IF($D91=\"MT\",AR91*Balance!H$50,AR91*Balance!H$51))","v":0},{"$f":"IF($D91=\"BT\",AS91*Balance!I$49,IF($D91=\"MT\",AS91*Balance!I$50,AS91*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF91:BI91,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!E174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,{"$f":"+[1]Energía!F92","v":397914.7817884016},{"$f":"+[1]Energía!G92","v":400649.75034367602},{"$f":"+[1]Energía!H92","v":408501.81453980698},{"$f":"+[1]Energía!I92","v":415764.13430186955},{"$f":"+[1]Energía!J92","v":423354.15096025739},{"$f":"+[1]Energía!K92","v":430606.84608475171},null,{"$f":"+[1]Energía!M92","v":0},{"$f":"+[1]Energía!N92","v":0},{"$f":"+[1]Energía!O92","v":0},{"$f":"+[1]Energía!P92","v":0},{"$f":"+[1]Energía!Q92","v":0},null,{"$f":"+[1]Energía!S92","v":791.67941514381357},{"$f":"+[1]Energía!T92","v":800.26360162765582},{"$f":"+[1]Energía!U92","v":800.71936051187163},{"$f":"+[1]Energía!V92","v":800.92123519199436},{"$f":"+[1]Energía!W92","v":801.37175771550142},null,{"$f":"+[1]Energía!Y92","v":399858.07092853222},{"$f":"+[1]Energía!Z92","v":407701.55093817931},{"$f":"+[1]Energía!AA92","v":414963.41494135768},{"$f":"+[1]Energía!AB92","v":422553.22972506541},{"$f":"+[1]Energía!AC92","v":429805.47432703624},{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":1373400.7737848025},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Ep\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Ep\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Ep\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Ep\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Ep\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Ep\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH92:AK92,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Efp\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Efp\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Efp\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Efp\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Efp\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Efp\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP92:AS92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX92:BA92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF92:BI92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!E175","v":"Et"},{"$f":"+PremisaCosto!B175","v":"BT"},null,{"$f":"+[1]Energía!F93","v":395260.18682769471},{"$f":"+[1]Energía!G93","v":397979.6135052648},{"$f":"+[1]Energía!H93","v":405780.72096549685},{"$f":"+[1]Energía!I93","v":412997.29077878513},{"$f":"+[1]Energía!J93","v":420539.2648947945},{"$f":"+[1]Energía!K93","v":427745.50309789408},null,{"$f":"+[1]Energía!M93","v":0},{"$f":"+[1]Energía!N93","v":0},{"$f":"+[1]Energía!O93","v":0},{"$f":"+[1]Energía!P93","v":0},{"$f":"+[1]Energía!Q93","v":0},null,{"$f":"+[1]Energía!S93","v":791.67941514381357},{"$f":"+[1]Energía!T93","v":800.26360162765582},{"$f":"+[1]Energía!U93","v":800.71936051187163},{"$f":"+[1]Energía!V93","v":800.92123519199436},{"$f":"+[1]Energía!W93","v":801.37175771550142},null,{"$f":"+[1]Energía!Y93","v":397187.93409012101},{"$f":"+[1]Energía!Z93","v":404980.45736386918},{"$f":"+[1]Energía!AA93","v":412196.57141827326},{"$f":"+[1]Energía!AB93","v":419738.34365960251},{"$f":"+[1]Energía!AC93","v":426944.1313401786},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":1364245.951309083},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Ep\",F93,\"\"))","v":153491.66397193645},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Ep\",G93,\"\"))","v":154547.70082993619},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Ep\",H93,\"\"))","v":157577.11032980288},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Ep\",I93,\"\"))","v":160379.52591762462},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Ep\",J93,\"\"))","v":163308.30598523156},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Ep\",K93,\"\"))","v":166106.70949166434},{"$f":"+SUMPRODUCT(AH93:AK93,PremisaCosto!$F$84:$I$84)","v":530800.75351570686},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Efp\",F93,\"\"))","v":241768.52285575794},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Efp\",G93,\"\"))","v":243431.91267532829},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Efp\",H93,\"\"))","v":248203.61063569362},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Efp\",I93,\"\"))","v":252617.76486116016},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Efp\",J93,\"\"))","v":257230.95890956259},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Efp\",K93,\"\"))","v":261638.79360622939},{"$f":"+SUMPRODUCT(AP93:AS93,PremisaCosto!$F$84:$I$84)","v":836077.41806538135},null,{"$f":"IF($D93=\"BT\",AF93*Balance!D$45,IF($D93=\"MT\",AF93*Balance!D$46,AF93*Balance!D$47))","v":174259.43713105744},{"$f":"IF($D93=\"BT\",AG93*Balance!E$45,IF($D93=\"MT\",AG93*Balance!E$46,AG93*Balance!E$47))","v":175458.3581910202},{"$f":"IF($D93=\"BT\",AH93*Balance!F$45,IF($D93=\"MT\",AH93*Balance!F$46,AH93*Balance!F$47))","v":168855.14384355035},{"$f":"IF($D93=\"BT\",AI93*Balance!G$45,IF($D93=\"MT\",AI93*Balance!G$46,AI93*Balance!G$47))","v":178727.58905938323},{"$f":"IF($D93=\"BT\",AJ93*Balance!H$45,IF($D93=\"MT\",AJ93*Balance!H$46,AJ93*Balance!H$47))","v":181993.1499584835},{"$f":"IF($D93=\"BT\",AK93*Balance!I$45,IF($D93=\"MT\",AK93*Balance!I$46,AK93*Balance!I$47))","v":185111.77487877803},{"$f":"+SUMPRODUCT(AX93:BA93,PremisaCosto!$F$84:$I$84)","v":585107.0435461551},null,{"$f":"IF($D93=\"BT\",AN93*Balance!D$49,IF($D93=\"MT\",AN93*Balance!D$50,AN93*Balance!D$51))","v":274480.35690429719},{"$f":"IF($D93=\"BT\",AO93*Balance!E$49,IF($D93=\"MT\",AO93*Balance!E$50,AO93*Balance!E$51))","v":276368.80717050098},{"$f":"IF($D93=\"BT\",AP93*Balance!F$49,IF($D93=\"MT\",AP93*Balance!F$50,AP93*Balance!F$51))","v":265967.920649526},{"$f":"IF($D93=\"BT\",AQ93*Balance!G$49,IF($D93=\"MT\",AQ93*Balance!G$50,AQ93*Balance!G$51))","v":281518.25371023669},{"$f":"IF($D93=\"BT\",AR93*Balance!H$49,IF($D93=\"MT\",AR93*Balance!H$50,AR93*Balance!H$51))","v":286661.91959045903},{"$f":"IF($D93=\"BT\",AS93*Balance!I$49,IF($D93=\"MT\",AS93*Balance!I$50,AS93*Balance!I$51))","v":291574.14296995546},{"$f":"+SUMPRODUCT(BF93:BI93,PremisaCosto!$F$84:$I$84)","v":921616.60099350661}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!E176","v":"Et"},{"$f":"+PremisaCosto!B176","v":"BT"},null,{"$f":"+[1]Energía!F94","v":2147.6668725526861},{"$f":"+[1]Energía!G94","v":2162.5595661739912},{"$f":"+[1]Energía!H94","v":2205.0099622388566},{"$f":"+[1]Energía!I94","v":2244.3430857534304},{"$f":"+[1]Energía!J94","v":2285.44767646539},{"$f":"+[1]Energía!K94","v":2324.7122823293639},null,{"$f":"+[1]Energía!M94","v":0},{"$f":"+[1]Energía!N94","v":0},{"$f":"+[1]Energía!O94","v":0},{"$f":"+[1]Energía!P94","v":0},{"$f":"+[1]Energía!Q94","v":0},null,{"$f":"+[1]Energía!S94","v":0},{"$f":"+[1]Energía!T94","v":0},{"$f":"+[1]Energía!U94","v":0},{"$f":"+[1]Energía!V94","v":0},{"$f":"+[1]Energía!W94","v":0},null,{"$f":"+[1]Energía!Y94","v":2162.5595661739912},{"$f":"+[1]Energía!Z94","v":2205.0099622388566},{"$f":"+[1]Energía!AA94","v":2244.3430857534304},{"$f":"+[1]Energía!AB94","v":2285.44767646539},{"$f":"+[1]Energía!AC94","v":2324.7122823293639},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":7428.1376942021579},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Ep\",F94,\"\"))","v":834.00497422023432},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Ep\",G94,\"\"))","v":839.788264319105},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Ep\",H94,\"\"))","v":856.2730562243022},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Ep\",I94,\"\"))","v":871.54731550632164},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Ep\",J94,\"\"))","v":887.50948988037374},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Ep\",K94,\"\"))","v":902.75714165535726},{"$f":"+SUMPRODUCT(AH94:AK94,PremisaCosto!$F$84:$I$84)","v":2884.5738905466333},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Efp\",F94,\"\"))","v":1313.6618983324499},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Efp\",G94,\"\"))","v":1322.7713018548845},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Efp\",H94,\"\"))","v":1348.7369060145525},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Efp\",I94,\"\"))","v":1372.7957702471069},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Efp\",J94,\"\"))","v":1397.9381865850144},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Efp\",K94,\"\"))","v":1421.9551406740047},{"$f":"+SUMPRODUCT(AP94:AS94,PremisaCosto!$F$84:$I$84)","v":4543.5638036555183},null,{"$f":"IF($D94=\"BT\",AF94*Balance!D$45,IF($D94=\"MT\",AF94*Balance!D$46,AF94*Balance!D$47))","v":946.84775453794032},{"$f":"IF($D94=\"BT\",AG94*Balance!E$45,IF($D94=\"MT\",AG94*Balance!E$46,AG94*Balance!E$47))","v":953.41353701313108},{"$f":"IF($D94=\"BT\",AH94*Balance!F$45,IF($D94=\"MT\",AH94*Balance!F$46,AH94*Balance!F$47))","v":917.55782153574091},{"$f":"IF($D94=\"BT\",AI94*Balance!G$45,IF($D94=\"MT\",AI94*Balance!G$46,AI94*Balance!G$47))","v":971.25583555864876},{"$f":"IF($D94=\"BT\",AJ94*Balance!H$45,IF($D94=\"MT\",AJ94*Balance!H$46,AJ94*Balance!H$47))","v":989.05347592046439},{"$f":"IF($D94=\"BT\",AK94*Balance!I$45,IF($D94=\"MT\",AK94*Balance!I$46,AK94*Balance!I$47))","v":1006.0459164336264},{"$f":"+SUMPRODUCT(AX94:BA94,PremisaCosto!$F$84:$I$84)","v":3179.6974892985572},null,{"$f":"IF($D94=\"BT\",AN94*Balance!D$49,IF($D94=\"MT\",AN94*Balance!D$50,AN94*Balance!D$51))","v":1491.4033574213072},{"$f":"IF($D94=\"BT\",AO94*Balance!E$49,IF($D94=\"MT\",AO94*Balance!E$50,AO94*Balance!E$51))","v":1501.7452840728376},{"$f":"IF($D94=\"BT\",AP94*Balance!F$49,IF($D94=\"MT\",AP94*Balance!F$50,AP94*Balance!F$51))","v":1445.2680582575651},{"$f":"IF($D94=\"BT\",AQ94*Balance!G$49,IF($D94=\"MT\",AQ94*Balance!G$50,AQ94*Balance!G$51))","v":1529.8491305754719},{"$f":"IF($D94=\"BT\",AR94*Balance!H$49,IF($D94=\"MT\",AR94*Balance!H$50,AR94*Balance!H$51))","v":1557.8826348664991},{"$f":"IF($D94=\"BT\",AS94*Balance!I$49,IF($D94=\"MT\",AS94*Balance!I$50,AS94*Balance!I$51))","v":1584.6478489261542},{"$f":"+SUMPRODUCT(BF94:BI94,PremisaCosto!$F$84:$I$84)","v":5008.4202960782841}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!E177","v":"Et"},{"$f":"+PremisaCosto!B177","v":"BT"},null,{"$f":"+[1]Energía!F95","v":0},{"$f":"+[1]Energía!G95","v":0},{"$f":"+[1]Energía!H95","v":0},{"$f":"+[1]Energía!I95","v":0},{"$f":"+[1]Energía!J95","v":0},{"$f":"+[1]Energía!K95","v":0},null,{"$f":"+[1]Energía!M95","v":0},{"$f":"+[1]Energía!N95","v":0},{"$f":"+[1]Energía!O95","v":0},{"$f":"+[1]Energía!P95","v":0},{"$f":"+[1]Energía!Q95","v":0},null,{"$f":"+[1]Energía!S95","v":0},{"$f":"+[1]Energía!T95","v":0},{"$f":"+[1]Energía!U95","v":0},{"$f":"+[1]Energía!V95","v":0},{"$f":"+[1]Energía!W95","v":0},null,{"$f":"+[1]Energía!Y95","v":0},{"$f":"+[1]Energía!Z95","v":0},{"$f":"+[1]Energía!AA95","v":0},{"$f":"+[1]Energía!AB95","v":0},{"$f":"+[1]Energía!AC95","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Ep\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Ep\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Ep\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Ep\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Ep\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Ep\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH95:AK95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Efp\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Efp\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Efp\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Efp\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Efp\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Efp\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP95:AS95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AF95*Balance!D$45,IF($D95=\"MT\",AF95*Balance!D$46,AF95*Balance!D$47))","v":0},{"$f":"IF($D95=\"BT\",AG95*Balance!E$45,IF($D95=\"MT\",AG95*Balance!E$46,AG95*Balance!E$47))","v":0},{"$f":"IF($D95=\"BT\",AH95*Balance!F$45,IF($D95=\"MT\",AH95*Balance!F$46,AH95*Balance!F$47))","v":0},{"$f":"IF($D95=\"BT\",AI95*Balance!G$45,IF($D95=\"MT\",AI95*Balance!G$46,AI95*Balance!G$47))","v":0},{"$f":"IF($D95=\"BT\",AJ95*Balance!H$45,IF($D95=\"MT\",AJ95*Balance!H$46,AJ95*Balance!H$47))","v":0},{"$f":"IF($D95=\"BT\",AK95*Balance!I$45,IF($D95=\"MT\",AK95*Balance!I$46,AK95*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX95:BA95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AN95*Balance!D$49,IF($D95=\"MT\",AN95*Balance!D$50,AN95*Balance!D$51))","v":0},{"$f":"IF($D95=\"BT\",AO95*Balance!E$49,IF($D95=\"MT\",AO95*Balance!E$50,AO95*Balance!E$51))","v":0},{"$f":"IF($D95=\"BT\",AP95*Balance!F$49,IF($D95=\"MT\",AP95*Balance!F$50,AP95*Balance!F$51))","v":0},{"$f":"IF($D95=\"BT\",AQ95*Balance!G$49,IF($D95=\"MT\",AQ95*Balance!G$50,AQ95*Balance!G$51))","v":0},{"$f":"IF($D95=\"BT\",AR95*Balance!H$49,IF($D95=\"MT\",AR95*Balance!H$50,AR95*Balance!H$51))","v":0},{"$f":"IF($D95=\"BT\",AS95*Balance!I$49,IF($D95=\"MT\",AS95*Balance!I$50,AS95*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF95:BI95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!E178","v":"Et"},{"$f":"+PremisaCosto!B178","v":"BT"},null,{"$f":"+[1]Energía!F96","v":395.56757624402508},{"$f":"+[1]Energía!G96","v":395.44454653235925},{"$f":"+[1]Energía!H96","v":401.74975457216794},{"$f":"+[1]Energía!I96","v":406.12708440288861},{"$f":"+[1]Energía!J96","v":410.93368677967101},{"$f":"+[1]Energía!K96","v":416.09005964870676},null,{"$f":"+[1]Energía!M96","v":0},{"$f":"+[1]Energía!N96","v":0},{"$f":"+[1]Energía!O96","v":0},{"$f":"+[1]Energía!P96","v":0},{"$f":"+[1]Energía!Q96","v":0},null,{"$f":"+[1]Energía!S96","v":0},{"$f":"+[1]Energía!T96","v":0},{"$f":"+[1]Energía!U96","v":0},{"$f":"+[1]Energía!V96","v":0},{"$f":"+[1]Energía!W96","v":0},null,{"$f":"+[1]Energía!Y96","v":395.44454653235925},{"$f":"+[1]Energía!Z96","v":401.74975457216794},{"$f":"+[1]Energía!AA96","v":406.12708440288861},{"$f":"+[1]Energía!AB96","v":410.93368677967101},{"$f":"+[1]Energía!AC96","v":416.09005964870676},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":1341.5220606423384},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Ep\",F96,\"\"))","v":153.61103271832749},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Ep\",G96,\"\"))","v":153.56325650460573},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Ep\",H96,\"\"))","v":156.01176233942527},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Ep\",I96,\"\"))","v":157.71161388496989},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Ep\",J96,\"\"))","v":159.57816513766514},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Ep\",K96,\"\"))","v":161.58054300951761},{"$f":"+SUMPRODUCT(AH96:AK96,PremisaCosto!$F$84:$I$84)","v":520.9541972736472},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Efp\",F96,\"\"))","v":241.95654352569727},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Efp\",G96,\"\"))","v":241.88129002775318},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Efp\",H96,\"\"))","v":245.73799223274233},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Efp\",I96,\"\"))","v":248.41547051791838},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Efp\",J96,\"\"))","v":251.35552164200553},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Efp\",K96,\"\"))","v":254.5095166391888},{"$f":"+SUMPRODUCT(AP96:AS96,PremisaCosto!$F$84:$I$84)","v":820.56786336868981},null,{"$f":"IF($D96=\"BT\",AF96*Balance!D$45,IF($D96=\"MT\",AF96*Balance!D$46,AF96*Balance!D$47))","v":174.3949567418224},{"$f":"IF($D96=\"BT\",AG96*Balance!E$45,IF($D96=\"MT\",AG96*Balance!E$46,AG96*Balance!E$47))","v":174.34071629712352},{"$f":"IF($D96=\"BT\",AH96*Balance!F$45,IF($D96=\"MT\",AH96*Balance!F$46,AH96*Balance!F$47))","v":167.17776151608405},{"$f":"IF($D96=\"BT\",AI96*Balance!G$45,IF($D96=\"MT\",AI96*Balance!G$46,AI96*Balance!G$47))","v":175.75445715435558},{"$f":"IF($D96=\"BT\",AJ96*Balance!H$45,IF($D96=\"MT\",AJ96*Balance!H$46,AJ96*Balance!H$47))","v":177.83622677847814},{"$f":"IF($D96=\"BT\",AK96*Balance!I$45,IF($D96=\"MT\",AK96*Balance!I$46,AK96*Balance!I$47))","v":180.06774797901537},{"$f":"+SUMPRODUCT(AX96:BA96,PremisaCosto!$F$84:$I$84)","v":574.19773265079505},null,{"$f":"IF($D96=\"BT\",AN96*Balance!D$49,IF($D96=\"MT\",AN96*Balance!D$50,AN96*Balance!D$51))","v":274.69381720086824},{"$f":"IF($D96=\"BT\",AO96*Balance!E$49,IF($D96=\"MT\",AO96*Balance!E$50,AO96*Balance!E$51))","v":274.60838173255331},{"$f":"IF($D96=\"BT\",AP96*Balance!F$49,IF($D96=\"MT\",AP96*Balance!F$50,AP96*Balance!F$51))","v":263.32583418644595},{"$f":"IF($D96=\"BT\",AQ96*Balance!G$49,IF($D96=\"MT\",AQ96*Balance!G$50,AQ96*Balance!G$51))","v":276.83519998384486},{"$f":"IF($D96=\"BT\",AR96*Balance!H$49,IF($D96=\"MT\",AR96*Balance!H$50,AR96*Balance!H$51))","v":280.11424689705132},{"$f":"IF($D96=\"BT\",AS96*Balance!I$49,IF($D96=\"MT\",AS96*Balance!I$50,AS96*Balance!I$51))","v":283.62917122853707},{"$f":"+SUMPRODUCT(BF96:BI96,PremisaCosto!$F$84:$I$84)","v":904.43307511142575}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!E179","v":"Et"},{"$f":"+PremisaCosto!B179","v":"BT"},null,{"$f":"+[1]Energía!F97","v":111.36051191017332},{"$f":"+[1]Energía!G97","v":112.13272570486613},{"$f":"+[1]Energía!H97","v":114.3338574990881},{"$f":"+[1]Energía!I97","v":116.37335292809884},{"$f":"+[1]Energía!J97","v":118.50470221789877},{"$f":"+[1]Energía!K97","v":120.54064487960505},null,{"$f":"+[1]Energía!M97","v":0},{"$f":"+[1]Energía!N97","v":0},{"$f":"+[1]Energía!O97","v":0},{"$f":"+[1]Energía!P97","v":0},{"$f":"+[1]Energía!Q97","v":0},null,{"$f":"+[1]Energía!S97","v":0},{"$f":"+[1]Energía!T97","v":0},{"$f":"+[1]Energía!U97","v":0},{"$f":"+[1]Energía!V97","v":0},{"$f":"+[1]Energía!W97","v":0},null,{"$f":"+[1]Energía!Y97","v":112.13272570486613},{"$f":"+[1]Energía!Z97","v":114.3338574990881},{"$f":"+[1]Energía!AA97","v":116.37335292809884},{"$f":"+[1]Energía!AB97","v":118.50470221789877},{"$f":"+[1]Energía!AC97","v":120.54064487960505},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":385.16272087505229},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Ep\",F97,\"\"))","v":43.244705243512016},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Ep\",G97,\"\"))","v":43.544579564881886},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Ep\",H97,\"\"))","v":44.399346609415879},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Ep\",I97,\"\"))","v":45.191345291535825},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Ep\",J97,\"\"))","v":46.019013647467176},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Ep\",K97,\"\"))","v":46.809632680982382},{"$f":"+SUMPRODUCT(AH97:AK97,PremisaCosto!$F$84:$I$84)","v":149.57050797742517},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Efp\",F97,\"\"))","v":68.1158066666612},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Efp\",G97,\"\"))","v":68.588146139984147},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Efp\",H97,\"\"))","v":69.934510889672126},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Efp\",I97,\"\"))","v":71.182007636562915},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Efp\",J97,\"\"))","v":72.485688570431492},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Efp\",K97,\"\"))","v":73.731012198622579},{"$f":"+SUMPRODUCT(AP97:AS97,PremisaCosto!$F$84:$I$84)","v":235.59221289762681},null,{"$f":"IF($D97=\"BT\",AF97*Balance!D$45,IF($D97=\"MT\",AF97*Balance!D$46,AF97*Balance!D$47))","v":49.095812760298791},{"$f":"IF($D97=\"BT\",AG97*Balance!E$45,IF($D97=\"MT\",AG97*Balance!E$46,AG97*Balance!E$47))","v":49.436260763139686},{"$f":"IF($D97=\"BT\",AH97*Balance!F$45,IF($D97=\"MT\",AH97*Balance!F$46,AH97*Balance!F$47))","v":47.577075392495217},{"$f":"IF($D97=\"BT\",AI97*Balance!G$45,IF($D97=\"MT\",AI97*Balance!G$46,AI97*Balance!G$47))","v":50.361417045557602},{"$f":"IF($D97=\"BT\",AJ97*Balance!H$45,IF($D97=\"MT\",AJ97*Balance!H$46,AJ97*Balance!H$47))","v":51.284257718296224},{"$f":"IF($D97=\"BT\",AK97*Balance!I$45,IF($D97=\"MT\",AK97*Balance!I$46,AK97*Balance!I$47))","v":52.165347284994127},{"$f":"+SUMPRODUCT(AX97:BA97,PremisaCosto!$F$84:$I$84)","v":164.87321411579563},null,{"$f":"IF($D97=\"BT\",AN97*Balance!D$49,IF($D97=\"MT\",AN97*Balance!D$50,AN97*Balance!D$51))","v":77.332031084310358},{"$f":"IF($D97=\"BT\",AO97*Balance!E$49,IF($D97=\"MT\",AO97*Balance!E$50,AO97*Balance!E$51))","v":77.868279168578212},{"$f":"IF($D97=\"BT\",AP97*Balance!F$49,IF($D97=\"MT\",AP97*Balance!F$50,AP97*Balance!F$51))","v":74.939830227807548},{"$f":"IF($D97=\"BT\",AQ97*Balance!G$49,IF($D97=\"MT\",AQ97*Balance!G$50,AQ97*Balance!G$51))","v":79.325515750831968},{"$f":"IF($D97=\"BT\",AR97*Balance!H$49,IF($D97=\"MT\",AR97*Balance!H$50,AR97*Balance!H$51))","v":80.779104958907936},{"$f":"IF($D97=\"BT\",AS97*Balance!I$49,IF($D97=\"MT\",AS97*Balance!I$50,AS97*Balance!I$51))","v":82.166930965427227},{"$f":"+SUMPRODUCT(BF97:BI97,PremisaCosto!$F$84:$I$84)","v":259.69588447842358}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!E180","v":"Et"},{"$f":"+PremisaCosto!B180","v":"BT"},null,{"$f":"+[1]Energía!F98","v":0},{"$f":"+[1]Energía!G98","v":0},{"$f":"+[1]Energía!H98","v":0},{"$f":"+[1]Energía!I98","v":0},{"$f":"+[1]Energía!J98","v":0},{"$f":"+[1]Energía!K98","v":0},null,{"$f":"+[1]Energía!M98","v":0},{"$f":"+[1]Energía!N98","v":0},{"$f":"+[1]Energía!O98","v":0},{"$f":"+[1]Energía!P98","v":0},{"$f":"+[1]Energía!Q98","v":0},null,{"$f":"+[1]Energía!S98","v":0},{"$f":"+[1]Energía!T98","v":0},{"$f":"+[1]Energía!U98","v":0},{"$f":"+[1]Energía!V98","v":0},{"$f":"+[1]Energía!W98","v":0},null,{"$f":"+[1]Energía!Y98","v":0},{"$f":"+[1]Energía!Z98","v":0},{"$f":"+[1]Energía!AA98","v":0},{"$f":"+[1]Energía!AB98","v":0},{"$f":"+[1]Energía!AC98","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Ep\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Ep\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Ep\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Ep\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Ep\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Ep\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH98:AK98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Efp\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Efp\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Efp\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Efp\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Efp\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Efp\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP98:AS98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AF98*Balance!D$45,IF($D98=\"MT\",AF98*Balance!D$46,AF98*Balance!D$47))","v":0},{"$f":"IF($D98=\"BT\",AG98*Balance!E$45,IF($D98=\"MT\",AG98*Balance!E$46,AG98*Balance!E$47))","v":0},{"$f":"IF($D98=\"BT\",AH98*Balance!F$45,IF($D98=\"MT\",AH98*Balance!F$46,AH98*Balance!F$47))","v":0},{"$f":"IF($D98=\"BT\",AI98*Balance!G$45,IF($D98=\"MT\",AI98*Balance!G$46,AI98*Balance!G$47))","v":0},{"$f":"IF($D98=\"BT\",AJ98*Balance!H$45,IF($D98=\"MT\",AJ98*Balance!H$46,AJ98*Balance!H$47))","v":0},{"$f":"IF($D98=\"BT\",AK98*Balance!I$45,IF($D98=\"MT\",AK98*Balance!I$46,AK98*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX98:BA98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AN98*Balance!D$49,IF($D98=\"MT\",AN98*Balance!D$50,AN98*Balance!D$51))","v":0},{"$f":"IF($D98=\"BT\",AO98*Balance!E$49,IF($D98=\"MT\",AO98*Balance!E$50,AO98*Balance!E$51))","v":0},{"$f":"IF($D98=\"BT\",AP98*Balance!F$49,IF($D98=\"MT\",AP98*Balance!F$50,AP98*Balance!F$51))","v":0},{"$f":"IF($D98=\"BT\",AQ98*Balance!G$49,IF($D98=\"MT\",AQ98*Balance!G$50,AQ98*Balance!G$51))","v":0},{"$f":"IF($D98=\"BT\",AR98*Balance!H$49,IF($D98=\"MT\",AR98*Balance!H$50,AR98*Balance!H$51))","v":0},{"$f":"IF($D98=\"BT\",AS98*Balance!I$49,IF($D98=\"MT\",AS98*Balance!I$50,AS98*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF98:BI98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!E181","v":"Et"},{"$f":"+PremisaCosto!B181","v":"BT"},null,{"$f":"+[1]Energía!F99","v":0},{"$f":"+[1]Energía!G99","v":0},{"$f":"+[1]Energía!H99","v":0},{"$f":"+[1]Energía!I99","v":0},{"$f":"+[1]Energía!J99","v":0},{"$f":"+[1]Energía!K99","v":0},null,{"$f":"+[1]Energía!M99","v":0},{"$f":"+[1]Energía!N99","v":0},{"$f":"+[1]Energía!O99","v":0},{"$f":"+[1]Energía!P99","v":0},{"$f":"+[1]Energía!Q99","v":0},null,{"$f":"+[1]Energía!S99","v":0},{"$f":"+[1]Energía!T99","v":0},{"$f":"+[1]Energía!U99","v":0},{"$f":"+[1]Energía!V99","v":0},{"$f":"+[1]Energía!W99","v":0},null,{"$f":"+[1]Energía!Y99","v":0},{"$f":"+[1]Energía!Z99","v":0},{"$f":"+[1]Energía!AA99","v":0},{"$f":"+[1]Energía!AB99","v":0},{"$f":"+[1]Energía!AC99","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Ep\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Ep\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Ep\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Ep\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Ep\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Ep\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH99:AK99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Efp\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Efp\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Efp\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Efp\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Efp\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Efp\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP99:AS99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AF99*Balance!D$45,IF($D99=\"MT\",AF99*Balance!D$46,AF99*Balance!D$47))","v":0},{"$f":"IF($D99=\"BT\",AG99*Balance!E$45,IF($D99=\"MT\",AG99*Balance!E$46,AG99*Balance!E$47))","v":0},{"$f":"IF($D99=\"BT\",AH99*Balance!F$45,IF($D99=\"MT\",AH99*Balance!F$46,AH99*Balance!F$47))","v":0},{"$f":"IF($D99=\"BT\",AI99*Balance!G$45,IF($D99=\"MT\",AI99*Balance!G$46,AI99*Balance!G$47))","v":0},{"$f":"IF($D99=\"BT\",AJ99*Balance!H$45,IF($D99=\"MT\",AJ99*Balance!H$46,AJ99*Balance!H$47))","v":0},{"$f":"IF($D99=\"BT\",AK99*Balance!I$45,IF($D99=\"MT\",AK99*Balance!I$46,AK99*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX99:BA99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AN99*Balance!D$49,IF($D99=\"MT\",AN99*Balance!D$50,AN99*Balance!D$51))","v":0},{"$f":"IF($D99=\"BT\",AO99*Balance!E$49,IF($D99=\"MT\",AO99*Balance!E$50,AO99*Balance!E$51))","v":0},{"$f":"IF($D99=\"BT\",AP99*Balance!F$49,IF($D99=\"MT\",AP99*Balance!F$50,AP99*Balance!F$51))","v":0},{"$f":"IF($D99=\"BT\",AQ99*Balance!G$49,IF($D99=\"MT\",AQ99*Balance!G$50,AQ99*Balance!G$51))","v":0},{"$f":"IF($D99=\"BT\",AR99*Balance!H$49,IF($D99=\"MT\",AR99*Balance!H$50,AR99*Balance!H$51))","v":0},{"$f":"IF($D99=\"BT\",AS99*Balance!I$49,IF($D99=\"MT\",AS99*Balance!I$50,AS99*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF99:BI99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!E182","v":"Et"},{"$f":"+PremisaCosto!B182","v":"BT"},null,{"$f":"+[1]Energía!F100","v":0},{"$f":"+[1]Energía!G100","v":0},{"$f":"+[1]Energía!H100","v":0},{"$f":"+[1]Energía!I100","v":0},{"$f":"+[1]Energía!J100","v":0},{"$f":"+[1]Energía!K100","v":0},null,{"$f":"+[1]Energía!M100","v":0},{"$f":"+[1]Energía!N100","v":0},{"$f":"+[1]Energía!O100","v":0},{"$f":"+[1]Energía!P100","v":0},{"$f":"+[1]Energía!Q100","v":0},null,{"$f":"+[1]Energía!S100","v":0},{"$f":"+[1]Energía!T100","v":0},{"$f":"+[1]Energía!U100","v":0},{"$f":"+[1]Energía!V100","v":0},{"$f":"+[1]Energía!W100","v":0},null,{"$f":"+[1]Energía!Y100","v":0},{"$f":"+[1]Energía!Z100","v":0},{"$f":"+[1]Energía!AA100","v":0},{"$f":"+[1]Energía!AB100","v":0},{"$f":"+[1]Energía!AC100","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Ep\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Ep\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Ep\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Ep\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Ep\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Ep\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH100:AK100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Efp\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Efp\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Efp\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Efp\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Efp\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Efp\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP100:AS100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AF100*Balance!D$45,IF($D100=\"MT\",AF100*Balance!D$46,AF100*Balance!D$47))","v":0},{"$f":"IF($D100=\"BT\",AG100*Balance!E$45,IF($D100=\"MT\",AG100*Balance!E$46,AG100*Balance!E$47))","v":0},{"$f":"IF($D100=\"BT\",AH100*Balance!F$45,IF($D100=\"MT\",AH100*Balance!F$46,AH100*Balance!F$47))","v":0},{"$f":"IF($D100=\"BT\",AI100*Balance!G$45,IF($D100=\"MT\",AI100*Balance!G$46,AI100*Balance!G$47))","v":0},{"$f":"IF($D100=\"BT\",AJ100*Balance!H$45,IF($D100=\"MT\",AJ100*Balance!H$46,AJ100*Balance!H$47))","v":0},{"$f":"IF($D100=\"BT\",AK100*Balance!I$45,IF($D100=\"MT\",AK100*Balance!I$46,AK100*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX100:BA100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AN100*Balance!D$49,IF($D100=\"MT\",AN100*Balance!D$50,AN100*Balance!D$51))","v":0},{"$f":"IF($D100=\"BT\",AO100*Balance!E$49,IF($D100=\"MT\",AO100*Balance!E$50,AO100*Balance!E$51))","v":0},{"$f":"IF($D100=\"BT\",AP100*Balance!F$49,IF($D100=\"MT\",AP100*Balance!F$50,AP100*Balance!F$51))","v":0},{"$f":"IF($D100=\"BT\",AQ100*Balance!G$49,IF($D100=\"MT\",AQ100*Balance!G$50,AQ100*Balance!G$51))","v":0},{"$f":"IF($D100=\"BT\",AR100*Balance!H$49,IF($D100=\"MT\",AR100*Balance!H$50,AR100*Balance!H$51))","v":0},{"$f":"IF($D100=\"BT\",AS100*Balance!I$49,IF($D100=\"MT\",AS100*Balance!I$50,AS100*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF100:BI100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!E183","v":"Et"},{"$f":"+PremisaCosto!B183","v":"BT"},null,{"$f":"+[1]Energía!F101","v":0},{"$f":"+[1]Energía!G101","v":0},{"$f":"+[1]Energía!H101","v":0},{"$f":"+[1]Energía!I101","v":0},{"$f":"+[1]Energía!J101","v":0},{"$f":"+[1]Energía!K101","v":0},null,{"$f":"+[1]Energía!M101","v":0},{"$f":"+[1]Energía!N101","v":0},{"$f":"+[1]Energía!O101","v":0},{"$f":"+[1]Energía!P101","v":0},{"$f":"+[1]Energía!Q101","v":0},null,{"$f":"+[1]Energía!S101","v":0},{"$f":"+[1]Energía!T101","v":0},{"$f":"+[1]Energía!U101","v":0},{"$f":"+[1]Energía!V101","v":0},{"$f":"+[1]Energía!W101","v":0},null,{"$f":"+[1]Energía!Y101","v":0},{"$f":"+[1]Energía!Z101","v":0},{"$f":"+[1]Energía!AA101","v":0},{"$f":"+[1]Energía!AB101","v":0},{"$f":"+[1]Energía!AC101","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Ep\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Ep\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Ep\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Ep\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Ep\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Ep\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH101:AK101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Efp\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Efp\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Efp\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Efp\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Efp\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Efp\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP101:AS101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AF101*Balance!D$45,IF($D101=\"MT\",AF101*Balance!D$46,AF101*Balance!D$47))","v":0},{"$f":"IF($D101=\"BT\",AG101*Balance!E$45,IF($D101=\"MT\",AG101*Balance!E$46,AG101*Balance!E$47))","v":0},{"$f":"IF($D101=\"BT\",AH101*Balance!F$45,IF($D101=\"MT\",AH101*Balance!F$46,AH101*Balance!F$47))","v":0},{"$f":"IF($D101=\"BT\",AI101*Balance!G$45,IF($D101=\"MT\",AI101*Balance!G$46,AI101*Balance!G$47))","v":0},{"$f":"IF($D101=\"BT\",AJ101*Balance!H$45,IF($D101=\"MT\",AJ101*Balance!H$46,AJ101*Balance!H$47))","v":0},{"$f":"IF($D101=\"BT\",AK101*Balance!I$45,IF($D101=\"MT\",AK101*Balance!I$46,AK101*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX101:BA101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AN101*Balance!D$49,IF($D101=\"MT\",AN101*Balance!D$50,AN101*Balance!D$51))","v":0},{"$f":"IF($D101=\"BT\",AO101*Balance!E$49,IF($D101=\"MT\",AO101*Balance!E$50,AO101*Balance!E$51))","v":0},{"$f":"IF($D101=\"BT\",AP101*Balance!F$49,IF($D101=\"MT\",AP101*Balance!F$50,AP101*Balance!F$51))","v":0},{"$f":"IF($D101=\"BT\",AQ101*Balance!G$49,IF($D101=\"MT\",AQ101*Balance!G$50,AQ101*Balance!G$51))","v":0},{"$f":"IF($D101=\"BT\",AR101*Balance!H$49,IF($D101=\"MT\",AR101*Balance!H$50,AR101*Balance!H$51))","v":0},{"$f":"IF($D101=\"BT\",AS101*Balance!I$49,IF($D101=\"MT\",AS101*Balance!I$50,AS101*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF101:BI101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!E184","v":"Et"},{"$f":"+PremisaCosto!B184","v":"BT"},null,{"$f":"+[1]Energía!F102","v":0},{"$f":"+[1]Energía!G102","v":0},{"$f":"+[1]Energía!H102","v":0},{"$f":"+[1]Energía!I102","v":0},{"$f":"+[1]Energía!J102","v":0},{"$f":"+[1]Energía!K102","v":0},null,{"$f":"+[1]Energía!M102","v":0},{"$f":"+[1]Energía!N102","v":0},{"$f":"+[1]Energía!O102","v":0},{"$f":"+[1]Energía!P102","v":0},{"$f":"+[1]Energía!Q102","v":0},null,{"$f":"+[1]Energía!S102","v":0},{"$f":"+[1]Energía!T102","v":0},{"$f":"+[1]Energía!U102","v":0},{"$f":"+[1]Energía!V102","v":0},{"$f":"+[1]Energía!W102","v":0},null,{"$f":"+[1]Energía!Y102","v":0},{"$f":"+[1]Energía!Z102","v":0},{"$f":"+[1]Energía!AA102","v":0},{"$f":"+[1]Energía!AB102","v":0},{"$f":"+[1]Energía!AC102","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Ep\",F102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Ep\",G102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Ep\",H102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Ep\",I102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Ep\",J102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Ep\",K102,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH102:AK102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Efp\",F102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Efp\",G102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Efp\",H102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Efp\",I102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Efp\",J102,\"\"))","v":0},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Efp\",K102,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP102:AS102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D102=\"BT\",AF102*Balance!D$45,IF($D102=\"MT\",AF102*Balance!D$46,AF102*Balance!D$47))","v":0},{"$f":"IF($D102=\"BT\",AG102*Balance!E$45,IF($D102=\"MT\",AG102*Balance!E$46,AG102*Balance!E$47))","v":0},{"$f":"IF($D102=\"BT\",AH102*Balance!F$45,IF($D102=\"MT\",AH102*Balance!F$46,AH102*Balance!F$47))","v":0},{"$f":"IF($D102=\"BT\",AI102*Balance!G$45,IF($D102=\"MT\",AI102*Balance!G$46,AI102*Balance!G$47))","v":0},{"$f":"IF($D102=\"BT\",AJ102*Balance!H$45,IF($D102=\"MT\",AJ102*Balance!H$46,AJ102*Balance!H$47))","v":0},{"$f":"IF($D102=\"BT\",AK102*Balance!I$45,IF($D102=\"MT\",AK102*Balance!I$46,AK102*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX102:BA102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D102=\"BT\",AN102*Balance!D$49,IF($D102=\"MT\",AN102*Balance!D$50,AN102*Balance!D$51))","v":0},{"$f":"IF($D102=\"BT\",AO102*Balance!E$49,IF($D102=\"MT\",AO102*Balance!E$50,AO102*Balance!E$51))","v":0},{"$f":"IF($D102=\"BT\",AP102*Balance!F$49,IF($D102=\"MT\",AP102*Balance!F$50,AP102*Balance!F$51))","v":0},{"$f":"IF($D102=\"BT\",AQ102*Balance!G$49,IF($D102=\"MT\",AQ102*Balance!G$50,AQ102*Balance!G$51))","v":0},{"$f":"IF($D102=\"BT\",AR102*Balance!H$49,IF($D102=\"MT\",AR102*Balance!H$50,AR102*Balance!H$51))","v":0},{"$f":"IF($D102=\"BT\",AS102*Balance!I$49,IF($D102=\"MT\",AS102*Balance!I$50,AS102*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF102:BI102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!E185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,{"$f":"+[1]Energía!F103","v":178117.25679681261},{"$f":"+[1]Energía!G103","v":179347.31982742253},{"$f":"+[1]Energía!H103","v":182865.27811845436},{"$f":"+[1]Energía!I103","v":186122.31183201857},{"$f":"+[1]Energía!J103","v":189526.44464853092},{"$f":"+[1]Energía!K103","v":192779.19518002923},null,{"$f":"+[1]Energía!M103","v":0},{"$f":"+[1]Energía!N103","v":0},{"$f":"+[1]Energía!O103","v":0},{"$f":"+[1]Energía!P103","v":0},{"$f":"+[1]Energía!Q103","v":0},null,{"$f":"+[1]Energía!S103","v":0},{"$f":"+[1]Energía!T103","v":0},{"$f":"+[1]Energía!U103","v":0},{"$f":"+[1]Energía!V103","v":0},{"$f":"+[1]Energía!W103","v":0},null,{"$f":"+[1]Energía!Y103","v":179347.31982742253},{"$f":"+[1]Energía!Z103","v":182865.27811845436},{"$f":"+[1]Energía!AA103","v":186122.31183201857},{"$f":"+[1]Energía!AB103","v":189526.44464853092},{"$f":"+[1]Energía!AC103","v":192779.19518002923},{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":616007.2777449236},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Ep\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Ep\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Ep\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Ep\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Ep\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Ep\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH103:AK103,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Efp\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Efp\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Efp\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Efp\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Efp\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Efp\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP103:AS103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX103:BA103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF103:BI103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!E186","v":"Et"},{"$f":"+PremisaCosto!B186","v":"BT"},null,{"$f":"+[1]Energía!F104","v":177461.35778172789},{"$f":"+[1]Energía!G104","v":178686.87257294229},{"$f":"+[1]Energía!H104","v":182191.86648233526},{"$f":"+[1]Energía!I104","v":185436.88783155047},{"$f":"+[1]Energía!J104","v":188828.46727635141},{"$f":"+[1]Energía!K104","v":192069.2263688407},null,{"$f":"+[1]Energía!M104","v":0},{"$f":"+[1]Energía!N104","v":0},{"$f":"+[1]Energía!O104","v":0},{"$f":"+[1]Energía!P104","v":0},{"$f":"+[1]Energía!Q104","v":0},null,{"$f":"+[1]Energía!S104","v":0},{"$f":"+[1]Energía!T104","v":0},{"$f":"+[1]Energía!U104","v":0},{"$f":"+[1]Energía!V104","v":0},{"$f":"+[1]Energía!W104","v":0},null,{"$f":"+[1]Energía!Y104","v":178686.87257294229},{"$f":"+[1]Energía!Z104","v":182191.86648233526},{"$f":"+[1]Energía!AA104","v":185436.88783155047},{"$f":"+[1]Energía!AB104","v":188828.46727635141},{"$f":"+[1]Energía!AC104","v":192069.2263688407},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":613738.71912449377},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Ep\",F104,\"\"))","v":68913.692813971065},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Ep\",G104,\"\"))","v":69389.597827414065},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Ep\",H104,\"\"))","v":70750.694556335962},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Ep\",I104,\"\"))","v":72010.835959681062},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Ep\",J104,\"\"))","v":73327.890370482244},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Ep\",K104,\"\"))","v":74586.376608700826},{"$f":"+SUMPRODUCT(AH104:AK104,PremisaCosto!$F$84:$I$84)","v":238333.58476726527},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Efp\",F104,\"\"))","v":108547.66496775667},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Efp\",G104,\"\"))","v":109297.27474552808},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Efp\",H104,\"\"))","v":111441.17192599915},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Efp\",I104,\"\"))","v":113426.05187186925},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Efp\",J104,\"\"))","v":115500.57690586901},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Efp\",K104,\"\"))","v":117482.84976013971},{"$f":"+SUMPRODUCT(AP104:AS104,PremisaCosto!$F$84:$I$84)","v":375405.134357228},null,{"$f":"IF($D104=\"BT\",AF104*Balance!D$45,IF($D104=\"MT\",AF104*Balance!D$46,AF104*Balance!D$47))","v":78237.873052055962},{"$f":"IF($D104=\"BT\",AG104*Balance!E$45,IF($D104=\"MT\",AG104*Balance!E$46,AG104*Balance!E$47))","v":78778.169102176238},{"$f":"IF($D104=\"BT\",AH104*Balance!F$45,IF($D104=\"MT\",AH104*Balance!F$46,AH104*Balance!F$47))","v":75814.429401182613},{"$f":"IF($D104=\"BT\",AI104*Balance!G$45,IF($D104=\"MT\",AI104*Balance!G$46,AI104*Balance!G$47))","v":80249.165369369453},{"$f":"IF($D104=\"BT\",AJ104*Balance!H$45,IF($D104=\"MT\",AJ104*Balance!H$46,AJ104*Balance!H$47))","v":81717.666886712148},{"$f":"IF($D104=\"BT\",AK104*Balance!I$45,IF($D104=\"MT\",AK104*Balance!I$46,AK104*Balance!I$47))","v":83120.161720538104},{"$f":"+SUMPRODUCT(AX104:BA104,PremisaCosto!$F$84:$I$84)","v":262717.63017080491},null,{"$f":"IF($D104=\"BT\",AN104*Balance!D$49,IF($D104=\"MT\",AN104*Balance!D$50,AN104*Balance!D$51))","v":123234.41227811742},{"$f":"IF($D104=\"BT\",AO104*Balance!E$49,IF($D104=\"MT\",AO104*Balance!E$50,AO104*Balance!E$51))","v":124085.44597312163},{"$f":"IF($D104=\"BT\",AP104*Balance!F$49,IF($D104=\"MT\",AP104*Balance!F$50,AP104*Balance!F$51))","v":119417.18614000651},{"$f":"IF($D104=\"BT\",AQ104*Balance!G$49,IF($D104=\"MT\",AQ104*Balance!G$50,AQ104*Balance!G$51))","v":126402.4486392121},{"$f":"IF($D104=\"BT\",AR104*Balance!H$49,IF($D104=\"MT\",AR104*Balance!H$50,AR104*Balance!H$51))","v":128715.52176300269},{"$f":"IF($D104=\"BT\",AS104*Balance!I$49,IF($D104=\"MT\",AS104*Balance!I$50,AS104*Balance!I$51))","v":130924.62612419412},{"$f":"+SUMPRODUCT(BF104:BI104,PremisaCosto!$F$84:$I$84)","v":413813.04841527989}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!E187","v":"Et"},{"$f":"+PremisaCosto!B187","v":"BT"},null,{"$f":"+[1]Energía!F105","v":655.89901508472542},{"$f":"+[1]Energía!G105","v":660.44725448023405},{"$f":"+[1]Energía!H105","v":673.41163611909019},{"$f":"+[1]Energía!I105","v":685.42400046810621},{"$f":"+[1]Energía!J105","v":697.97737217951624},{"$f":"+[1]Energía!K105","v":709.96881118851866},null,{"$f":"+[1]Energía!M105","v":0},{"$f":"+[1]Energía!N105","v":0},{"$f":"+[1]Energía!O105","v":0},{"$f":"+[1]Energía!P105","v":0},{"$f":"+[1]Energía!Q105","v":0},null,{"$f":"+[1]Energía!S105","v":0},{"$f":"+[1]Energía!T105","v":0},{"$f":"+[1]Energía!U105","v":0},{"$f":"+[1]Energía!V105","v":0},{"$f":"+[1]Energía!W105","v":0},null,{"$f":"+[1]Energía!Y105","v":660.44725448023405},{"$f":"+[1]Energía!Z105","v":673.41163611909019},{"$f":"+[1]Energía!AA105","v":685.42400046810621},{"$f":"+[1]Energía!AB105","v":697.97737217951624},{"$f":"+[1]Energía!AC105","v":709.96881118851866},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":2268.558620429807},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Ep\",F105,\"\"))","v":254.70572189653871},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Ep\",G105,\"\"))","v":256.47194287255536},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Ep\",H105,\"\"))","v":261.50641023463936},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Ep\",I105,\"\"))","v":266.1711800587031},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Ep\",J105,\"\"))","v":271.04603964905829},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Ep\",K105,\"\"))","v":275.70268352124299},{"$f":"+SUMPRODUCT(AH105:AK105,PremisaCosto!$F$84:$I$84)","v":880.95095097307149},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Efp\",F105,\"\"))","v":401.19329318818615},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Efp\",G105,\"\"))","v":403.97531160767812},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Efp\",H105,\"\"))","v":411.90522588445026},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Efp\",I105,\"\"))","v":419.25282040940255},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Efp\",J105,\"\"))","v":426.93133253045738},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Efp\",K105,\"\"))","v":434.26612766727504},{"$f":"+SUMPRODUCT(AP105:AS105,PremisaCosto!$F$84:$I$84)","v":1387.6076694567332},null,{"$f":"IF($D105=\"BT\",AF105*Balance!D$45,IF($D105=\"MT\",AF105*Balance!D$46,AF105*Balance!D$47))","v":289.16798856168219},{"$f":"IF($D105=\"BT\",AG105*Balance!E$45,IF($D105=\"MT\",AG105*Balance!E$46,AG105*Balance!E$47))","v":291.17318327496645},{"$f":"IF($D105=\"BT\",AH105*Balance!F$45,IF($D105=\"MT\",AH105*Balance!F$46,AH105*Balance!F$47))","v":280.22282185377196},{"$f":"IF($D105=\"BT\",AI105*Balance!G$45,IF($D105=\"MT\",AI105*Balance!G$46,AI105*Balance!G$47))","v":296.6222341461301},{"$f":"IF($D105=\"BT\",AJ105*Balance!H$45,IF($D105=\"MT\",AJ105*Balance!H$46,AJ105*Balance!H$47))","v":302.05764637571497},{"$f":"IF($D105=\"BT\",AK105*Balance!I$45,IF($D105=\"MT\",AK105*Balance!I$46,AK105*Balance!I$47))","v":307.24714998956995},{"$f":"+SUMPRODUCT(AX105:BA105,PremisaCosto!$F$84:$I$84)","v":971.08191132986622},null,{"$f":"IF($D105=\"BT\",AN105*Balance!D$49,IF($D105=\"MT\",AN105*Balance!D$50,AN105*Balance!D$51))","v":455.47566325498224},{"$f":"IF($D105=\"BT\",AO105*Balance!E$49,IF($D105=\"MT\",AO105*Balance!E$50,AO105*Balance!E$51))","v":458.63409512889524},{"$f":"IF($D105=\"BT\",AP105*Balance!F$49,IF($D105=\"MT\",AP105*Balance!F$50,AP105*Balance!F$51))","v":441.38590954649828},{"$f":"IF($D105=\"BT\",AQ105*Balance!G$49,IF($D105=\"MT\",AQ105*Balance!G$50,AQ105*Balance!G$51))","v":467.21703016260489},{"$f":"IF($D105=\"BT\",AR105*Balance!H$49,IF($D105=\"MT\",AR105*Balance!H$50,AR105*Balance!H$51))","v":475.77848263405059},{"$f":"IF($D105=\"BT\",AS105*Balance!I$49,IF($D105=\"MT\",AS105*Balance!I$50,AS105*Balance!I$51))","v":483.95259835218974},{"$f":"+SUMPRODUCT(BF105:BI105,PremisaCosto!$F$84:$I$84)","v":1529.5751782135426}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!E188","v":"Et"},{"$f":"+PremisaCosto!B188","v":"BT"},null,{"$f":"+[1]Energía!F106","v":0},{"$f":"+[1]Energía!G106","v":0},{"$f":"+[1]Energía!H106","v":0},{"$f":"+[1]Energía!I106","v":0},{"$f":"+[1]Energía!J106","v":0},{"$f":"+[1]Energía!K106","v":0},null,{"$f":"+[1]Energía!M106","v":0},{"$f":"+[1]Energía!N106","v":0},{"$f":"+[1]Energía!O106","v":0},{"$f":"+[1]Energía!P106","v":0},{"$f":"+[1]Energía!Q106","v":0},null,{"$f":"+[1]Energía!S106","v":0},{"$f":"+[1]Energía!T106","v":0},{"$f":"+[1]Energía!U106","v":0},{"$f":"+[1]Energía!V106","v":0},{"$f":"+[1]Energía!W106","v":0},null,{"$f":"+[1]Energía!Y106","v":0},{"$f":"+[1]Energía!Z106","v":0},{"$f":"+[1]Energía!AA106","v":0},{"$f":"+[1]Energía!AB106","v":0},{"$f":"+[1]Energía!AC106","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Ep\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Ep\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Ep\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Ep\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Ep\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Ep\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH106:AK106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Efp\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Efp\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Efp\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Efp\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Efp\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Efp\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP106:AS106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AF106*Balance!D$45,IF($D106=\"MT\",AF106*Balance!D$46,AF106*Balance!D$47))","v":0},{"$f":"IF($D106=\"BT\",AG106*Balance!E$45,IF($D106=\"MT\",AG106*Balance!E$46,AG106*Balance!E$47))","v":0},{"$f":"IF($D106=\"BT\",AH106*Balance!F$45,IF($D106=\"MT\",AH106*Balance!F$46,AH106*Balance!F$47))","v":0},{"$f":"IF($D106=\"BT\",AI106*Balance!G$45,IF($D106=\"MT\",AI106*Balance!G$46,AI106*Balance!G$47))","v":0},{"$f":"IF($D106=\"BT\",AJ106*Balance!H$45,IF($D106=\"MT\",AJ106*Balance!H$46,AJ106*Balance!H$47))","v":0},{"$f":"IF($D106=\"BT\",AK106*Balance!I$45,IF($D106=\"MT\",AK106*Balance!I$46,AK106*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX106:BA106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AN106*Balance!D$49,IF($D106=\"MT\",AN106*Balance!D$50,AN106*Balance!D$51))","v":0},{"$f":"IF($D106=\"BT\",AO106*Balance!E$49,IF($D106=\"MT\",AO106*Balance!E$50,AO106*Balance!E$51))","v":0},{"$f":"IF($D106=\"BT\",AP106*Balance!F$49,IF($D106=\"MT\",AP106*Balance!F$50,AP106*Balance!F$51))","v":0},{"$f":"IF($D106=\"BT\",AQ106*Balance!G$49,IF($D106=\"MT\",AQ106*Balance!G$50,AQ106*Balance!G$51))","v":0},{"$f":"IF($D106=\"BT\",AR106*Balance!H$49,IF($D106=\"MT\",AR106*Balance!H$50,AR106*Balance!H$51))","v":0},{"$f":"IF($D106=\"BT\",AS106*Balance!I$49,IF($D106=\"MT\",AS106*Balance!I$50,AS106*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF106:BI106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!E189","v":"Et"},{"$f":"+PremisaCosto!B189","v":"BT"},null,{"$f":"+[1]Energía!F107","v":0},{"$f":"+[1]Energía!G107","v":0},{"$f":"+[1]Energía!H107","v":0},{"$f":"+[1]Energía!I107","v":0},{"$f":"+[1]Energía!J107","v":0},{"$f":"+[1]Energía!K107","v":0},null,{"$f":"+[1]Energía!M107","v":0},{"$f":"+[1]Energía!N107","v":0},{"$f":"+[1]Energía!O107","v":0},{"$f":"+[1]Energía!P107","v":0},{"$f":"+[1]Energía!Q107","v":0},null,{"$f":"+[1]Energía!S107","v":0},{"$f":"+[1]Energía!T107","v":0},{"$f":"+[1]Energía!U107","v":0},{"$f":"+[1]Energía!V107","v":0},{"$f":"+[1]Energía!W107","v":0},null,{"$f":"+[1]Energía!Y107","v":0},{"$f":"+[1]Energía!Z107","v":0},{"$f":"+[1]Energía!AA107","v":0},{"$f":"+[1]Energía!AB107","v":0},{"$f":"+[1]Energía!AC107","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Ep\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Ep\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Ep\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Ep\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Ep\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Ep\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH107:AK107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Efp\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Efp\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Efp\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Efp\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Efp\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Efp\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP107:AS107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AF107*Balance!D$45,IF($D107=\"MT\",AF107*Balance!D$46,AF107*Balance!D$47))","v":0},{"$f":"IF($D107=\"BT\",AG107*Balance!E$45,IF($D107=\"MT\",AG107*Balance!E$46,AG107*Balance!E$47))","v":0},{"$f":"IF($D107=\"BT\",AH107*Balance!F$45,IF($D107=\"MT\",AH107*Balance!F$46,AH107*Balance!F$47))","v":0},{"$f":"IF($D107=\"BT\",AI107*Balance!G$45,IF($D107=\"MT\",AI107*Balance!G$46,AI107*Balance!G$47))","v":0},{"$f":"IF($D107=\"BT\",AJ107*Balance!H$45,IF($D107=\"MT\",AJ107*Balance!H$46,AJ107*Balance!H$47))","v":0},{"$f":"IF($D107=\"BT\",AK107*Balance!I$45,IF($D107=\"MT\",AK107*Balance!I$46,AK107*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX107:BA107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AN107*Balance!D$49,IF($D107=\"MT\",AN107*Balance!D$50,AN107*Balance!D$51))","v":0},{"$f":"IF($D107=\"BT\",AO107*Balance!E$49,IF($D107=\"MT\",AO107*Balance!E$50,AO107*Balance!E$51))","v":0},{"$f":"IF($D107=\"BT\",AP107*Balance!F$49,IF($D107=\"MT\",AP107*Balance!F$50,AP107*Balance!F$51))","v":0},{"$f":"IF($D107=\"BT\",AQ107*Balance!G$49,IF($D107=\"MT\",AQ107*Balance!G$50,AQ107*Balance!G$51))","v":0},{"$f":"IF($D107=\"BT\",AR107*Balance!H$49,IF($D107=\"MT\",AR107*Balance!H$50,AR107*Balance!H$51))","v":0},{"$f":"IF($D107=\"BT\",AS107*Balance!I$49,IF($D107=\"MT\",AS107*Balance!I$50,AS107*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF107:BI107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!E190","v":"Et"},{"$f":"+PremisaCosto!B190","v":"BT"},null,{"$f":"+[1]Energía!F108","v":0},{"$f":"+[1]Energía!G108","v":0},{"$f":"+[1]Energía!H108","v":0},{"$f":"+[1]Energía!I108","v":0},{"$f":"+[1]Energía!J108","v":0},{"$f":"+[1]Energía!K108","v":0},null,{"$f":"+[1]Energía!M108","v":0},{"$f":"+[1]Energía!N108","v":0},{"$f":"+[1]Energía!O108","v":0},{"$f":"+[1]Energía!P108","v":0},{"$f":"+[1]Energía!Q108","v":0},null,{"$f":"+[1]Energía!S108","v":0},{"$f":"+[1]Energía!T108","v":0},{"$f":"+[1]Energía!U108","v":0},{"$f":"+[1]Energía!V108","v":0},{"$f":"+[1]Energía!W108","v":0},null,{"$f":"+[1]Energía!Y108","v":0},{"$f":"+[1]Energía!Z108","v":0},{"$f":"+[1]Energía!AA108","v":0},{"$f":"+[1]Energía!AB108","v":0},{"$f":"+[1]Energía!AC108","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Ep\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Ep\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Ep\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Ep\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Ep\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Ep\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH108:AK108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Efp\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Efp\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Efp\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Efp\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Efp\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Efp\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP108:AS108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AF108*Balance!D$45,IF($D108=\"MT\",AF108*Balance!D$46,AF108*Balance!D$47))","v":0},{"$f":"IF($D108=\"BT\",AG108*Balance!E$45,IF($D108=\"MT\",AG108*Balance!E$46,AG108*Balance!E$47))","v":0},{"$f":"IF($D108=\"BT\",AH108*Balance!F$45,IF($D108=\"MT\",AH108*Balance!F$46,AH108*Balance!F$47))","v":0},{"$f":"IF($D108=\"BT\",AI108*Balance!G$45,IF($D108=\"MT\",AI108*Balance!G$46,AI108*Balance!G$47))","v":0},{"$f":"IF($D108=\"BT\",AJ108*Balance!H$45,IF($D108=\"MT\",AJ108*Balance!H$46,AJ108*Balance!H$47))","v":0},{"$f":"IF($D108=\"BT\",AK108*Balance!I$45,IF($D108=\"MT\",AK108*Balance!I$46,AK108*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX108:BA108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AN108*Balance!D$49,IF($D108=\"MT\",AN108*Balance!D$50,AN108*Balance!D$51))","v":0},{"$f":"IF($D108=\"BT\",AO108*Balance!E$49,IF($D108=\"MT\",AO108*Balance!E$50,AO108*Balance!E$51))","v":0},{"$f":"IF($D108=\"BT\",AP108*Balance!F$49,IF($D108=\"MT\",AP108*Balance!F$50,AP108*Balance!F$51))","v":0},{"$f":"IF($D108=\"BT\",AQ108*Balance!G$49,IF($D108=\"MT\",AQ108*Balance!G$50,AQ108*Balance!G$51))","v":0},{"$f":"IF($D108=\"BT\",AR108*Balance!H$49,IF($D108=\"MT\",AR108*Balance!H$50,AR108*Balance!H$51))","v":0},{"$f":"IF($D108=\"BT\",AS108*Balance!I$49,IF($D108=\"MT\",AS108*Balance!I$50,AS108*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF108:BI108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!E191","v":"Et"},{"$f":"+PremisaCosto!B191","v":"BT"},null,{"$f":"+[1]Energía!F109","v":0},{"$f":"+[1]Energía!G109","v":0},{"$f":"+[1]Energía!H109","v":0},{"$f":"+[1]Energía!I109","v":0},{"$f":"+[1]Energía!J109","v":0},{"$f":"+[1]Energía!K109","v":0},null,{"$f":"+[1]Energía!M109","v":0},{"$f":"+[1]Energía!N109","v":0},{"$f":"+[1]Energía!O109","v":0},{"$f":"+[1]Energía!P109","v":0},{"$f":"+[1]Energía!Q109","v":0},null,{"$f":"+[1]Energía!S109","v":0},{"$f":"+[1]Energía!T109","v":0},{"$f":"+[1]Energía!U109","v":0},{"$f":"+[1]Energía!V109","v":0},{"$f":"+[1]Energía!W109","v":0},null,{"$f":"+[1]Energía!Y109","v":0},{"$f":"+[1]Energía!Z109","v":0},{"$f":"+[1]Energía!AA109","v":0},{"$f":"+[1]Energía!AB109","v":0},{"$f":"+[1]Energía!AC109","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Ep\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Ep\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Ep\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Ep\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Ep\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Ep\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH109:AK109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Efp\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Efp\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Efp\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Efp\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Efp\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Efp\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP109:AS109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AF109*Balance!D$45,IF($D109=\"MT\",AF109*Balance!D$46,AF109*Balance!D$47))","v":0},{"$f":"IF($D109=\"BT\",AG109*Balance!E$45,IF($D109=\"MT\",AG109*Balance!E$46,AG109*Balance!E$47))","v":0},{"$f":"IF($D109=\"BT\",AH109*Balance!F$45,IF($D109=\"MT\",AH109*Balance!F$46,AH109*Balance!F$47))","v":0},{"$f":"IF($D109=\"BT\",AI109*Balance!G$45,IF($D109=\"MT\",AI109*Balance!G$46,AI109*Balance!G$47))","v":0},{"$f":"IF($D109=\"BT\",AJ109*Balance!H$45,IF($D109=\"MT\",AJ109*Balance!H$46,AJ109*Balance!H$47))","v":0},{"$f":"IF($D109=\"BT\",AK109*Balance!I$45,IF($D109=\"MT\",AK109*Balance!I$46,AK109*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX109:BA109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AN109*Balance!D$49,IF($D109=\"MT\",AN109*Balance!D$50,AN109*Balance!D$51))","v":0},{"$f":"IF($D109=\"BT\",AO109*Balance!E$49,IF($D109=\"MT\",AO109*Balance!E$50,AO109*Balance!E$51))","v":0},{"$f":"IF($D109=\"BT\",AP109*Balance!F$49,IF($D109=\"MT\",AP109*Balance!F$50,AP109*Balance!F$51))","v":0},{"$f":"IF($D109=\"BT\",AQ109*Balance!G$49,IF($D109=\"MT\",AQ109*Balance!G$50,AQ109*Balance!G$51))","v":0},{"$f":"IF($D109=\"BT\",AR109*Balance!H$49,IF($D109=\"MT\",AR109*Balance!H$50,AR109*Balance!H$51))","v":0},{"$f":"IF($D109=\"BT\",AS109*Balance!I$49,IF($D109=\"MT\",AS109*Balance!I$50,AS109*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF109:BI109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!E192","v":"Et"},{"$f":"+PremisaCosto!B192","v":"BT"},null,{"$f":"+[1]Energía!F110","v":0},{"$f":"+[1]Energía!G110","v":0},{"$f":"+[1]Energía!H110","v":0},{"$f":"+[1]Energía!I110","v":0},{"$f":"+[1]Energía!J110","v":0},{"$f":"+[1]Energía!K110","v":0},null,{"$f":"+[1]Energía!M110","v":0},{"$f":"+[1]Energía!N110","v":0},{"$f":"+[1]Energía!O110","v":0},{"$f":"+[1]Energía!P110","v":0},{"$f":"+[1]Energía!Q110","v":0},null,{"$f":"+[1]Energía!S110","v":0},{"$f":"+[1]Energía!T110","v":0},{"$f":"+[1]Energía!U110","v":0},{"$f":"+[1]Energía!V110","v":0},{"$f":"+[1]Energía!W110","v":0},null,{"$f":"+[1]Energía!Y110","v":0},{"$f":"+[1]Energía!Z110","v":0},{"$f":"+[1]Energía!AA110","v":0},{"$f":"+[1]Energía!AB110","v":0},{"$f":"+[1]Energía!AC110","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Ep\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Ep\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Ep\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Ep\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Ep\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Ep\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH110:AK110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Efp\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Efp\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Efp\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Efp\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Efp\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Efp\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP110:AS110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AF110*Balance!D$45,IF($D110=\"MT\",AF110*Balance!D$46,AF110*Balance!D$47))","v":0},{"$f":"IF($D110=\"BT\",AG110*Balance!E$45,IF($D110=\"MT\",AG110*Balance!E$46,AG110*Balance!E$47))","v":0},{"$f":"IF($D110=\"BT\",AH110*Balance!F$45,IF($D110=\"MT\",AH110*Balance!F$46,AH110*Balance!F$47))","v":0},{"$f":"IF($D110=\"BT\",AI110*Balance!G$45,IF($D110=\"MT\",AI110*Balance!G$46,AI110*Balance!G$47))","v":0},{"$f":"IF($D110=\"BT\",AJ110*Balance!H$45,IF($D110=\"MT\",AJ110*Balance!H$46,AJ110*Balance!H$47))","v":0},{"$f":"IF($D110=\"BT\",AK110*Balance!I$45,IF($D110=\"MT\",AK110*Balance!I$46,AK110*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX110:BA110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AN110*Balance!D$49,IF($D110=\"MT\",AN110*Balance!D$50,AN110*Balance!D$51))","v":0},{"$f":"IF($D110=\"BT\",AO110*Balance!E$49,IF($D110=\"MT\",AO110*Balance!E$50,AO110*Balance!E$51))","v":0},{"$f":"IF($D110=\"BT\",AP110*Balance!F$49,IF($D110=\"MT\",AP110*Balance!F$50,AP110*Balance!F$51))","v":0},{"$f":"IF($D110=\"BT\",AQ110*Balance!G$49,IF($D110=\"MT\",AQ110*Balance!G$50,AQ110*Balance!G$51))","v":0},{"$f":"IF($D110=\"BT\",AR110*Balance!H$49,IF($D110=\"MT\",AR110*Balance!H$50,AR110*Balance!H$51))","v":0},{"$f":"IF($D110=\"BT\",AS110*Balance!I$49,IF($D110=\"MT\",AS110*Balance!I$50,AS110*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF110:BI110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!E193","v":"Et"},{"$f":"+PremisaCosto!B193","v":"BT"},null,{"$f":"+[1]Energía!F111","v":0},{"$f":"+[1]Energía!G111","v":0},{"$f":"+[1]Energía!H111","v":0},{"$f":"+[1]Energía!I111","v":0},{"$f":"+[1]Energía!J111","v":0},{"$f":"+[1]Energía!K111","v":0},null,{"$f":"+[1]Energía!M111","v":0},{"$f":"+[1]Energía!N111","v":0},{"$f":"+[1]Energía!O111","v":0},{"$f":"+[1]Energía!P111","v":0},{"$f":"+[1]Energía!Q111","v":0},null,{"$f":"+[1]Energía!S111","v":0},{"$f":"+[1]Energía!T111","v":0},{"$f":"+[1]Energía!U111","v":0},{"$f":"+[1]Energía!V111","v":0},{"$f":"+[1]Energía!W111","v":0},null,{"$f":"+[1]Energía!Y111","v":0},{"$f":"+[1]Energía!Z111","v":0},{"$f":"+[1]Energía!AA111","v":0},{"$f":"+[1]Energía!AB111","v":0},{"$f":"+[1]Energía!AC111","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Ep\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Ep\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Ep\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Ep\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Ep\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Ep\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH111:AK111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Efp\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Efp\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Efp\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Efp\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Efp\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Efp\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP111:AS111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AF111*Balance!D$45,IF($D111=\"MT\",AF111*Balance!D$46,AF111*Balance!D$47))","v":0},{"$f":"IF($D111=\"BT\",AG111*Balance!E$45,IF($D111=\"MT\",AG111*Balance!E$46,AG111*Balance!E$47))","v":0},{"$f":"IF($D111=\"BT\",AH111*Balance!F$45,IF($D111=\"MT\",AH111*Balance!F$46,AH111*Balance!F$47))","v":0},{"$f":"IF($D111=\"BT\",AI111*Balance!G$45,IF($D111=\"MT\",AI111*Balance!G$46,AI111*Balance!G$47))","v":0},{"$f":"IF($D111=\"BT\",AJ111*Balance!H$45,IF($D111=\"MT\",AJ111*Balance!H$46,AJ111*Balance!H$47))","v":0},{"$f":"IF($D111=\"BT\",AK111*Balance!I$45,IF($D111=\"MT\",AK111*Balance!I$46,AK111*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX111:BA111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AN111*Balance!D$49,IF($D111=\"MT\",AN111*Balance!D$50,AN111*Balance!D$51))","v":0},{"$f":"IF($D111=\"BT\",AO111*Balance!E$49,IF($D111=\"MT\",AO111*Balance!E$50,AO111*Balance!E$51))","v":0},{"$f":"IF($D111=\"BT\",AP111*Balance!F$49,IF($D111=\"MT\",AP111*Balance!F$50,AP111*Balance!F$51))","v":0},{"$f":"IF($D111=\"BT\",AQ111*Balance!G$49,IF($D111=\"MT\",AQ111*Balance!G$50,AQ111*Balance!G$51))","v":0},{"$f":"IF($D111=\"BT\",AR111*Balance!H$49,IF($D111=\"MT\",AR111*Balance!H$50,AR111*Balance!H$51))","v":0},{"$f":"IF($D111=\"BT\",AS111*Balance!I$49,IF($D111=\"MT\",AS111*Balance!I$50,AS111*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF111:BI111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!E194","v":"Et"},{"$f":"+PremisaCosto!B194","v":"BT"},null,{"$f":"+[1]Energía!F112","v":0},{"$f":"+[1]Energía!G112","v":0},{"$f":"+[1]Energía!H112","v":0},{"$f":"+[1]Energía!I112","v":0},{"$f":"+[1]Energía!J112","v":0},{"$f":"+[1]Energía!K112","v":0},null,{"$f":"+[1]Energía!M112","v":0},{"$f":"+[1]Energía!N112","v":0},{"$f":"+[1]Energía!O112","v":0},{"$f":"+[1]Energía!P112","v":0},{"$f":"+[1]Energía!Q112","v":0},null,{"$f":"+[1]Energía!S112","v":0},{"$f":"+[1]Energía!T112","v":0},{"$f":"+[1]Energía!U112","v":0},{"$f":"+[1]Energía!V112","v":0},{"$f":"+[1]Energía!W112","v":0},null,{"$f":"+[1]Energía!Y112","v":0},{"$f":"+[1]Energía!Z112","v":0},{"$f":"+[1]Energía!AA112","v":0},{"$f":"+[1]Energía!AB112","v":0},{"$f":"+[1]Energía!AC112","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Ep\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Ep\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Ep\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Ep\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Ep\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Ep\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH112:AK112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Efp\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Efp\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Efp\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Efp\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Efp\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Efp\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP112:AS112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AF112*Balance!D$45,IF($D112=\"MT\",AF112*Balance!D$46,AF112*Balance!D$47))","v":0},{"$f":"IF($D112=\"BT\",AG112*Balance!E$45,IF($D112=\"MT\",AG112*Balance!E$46,AG112*Balance!E$47))","v":0},{"$f":"IF($D112=\"BT\",AH112*Balance!F$45,IF($D112=\"MT\",AH112*Balance!F$46,AH112*Balance!F$47))","v":0},{"$f":"IF($D112=\"BT\",AI112*Balance!G$45,IF($D112=\"MT\",AI112*Balance!G$46,AI112*Balance!G$47))","v":0},{"$f":"IF($D112=\"BT\",AJ112*Balance!H$45,IF($D112=\"MT\",AJ112*Balance!H$46,AJ112*Balance!H$47))","v":0},{"$f":"IF($D112=\"BT\",AK112*Balance!I$45,IF($D112=\"MT\",AK112*Balance!I$46,AK112*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX112:BA112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AN112*Balance!D$49,IF($D112=\"MT\",AN112*Balance!D$50,AN112*Balance!D$51))","v":0},{"$f":"IF($D112=\"BT\",AO112*Balance!E$49,IF($D112=\"MT\",AO112*Balance!E$50,AO112*Balance!E$51))","v":0},{"$f":"IF($D112=\"BT\",AP112*Balance!F$49,IF($D112=\"MT\",AP112*Balance!F$50,AP112*Balance!F$51))","v":0},{"$f":"IF($D112=\"BT\",AQ112*Balance!G$49,IF($D112=\"MT\",AQ112*Balance!G$50,AQ112*Balance!G$51))","v":0},{"$f":"IF($D112=\"BT\",AR112*Balance!H$49,IF($D112=\"MT\",AR112*Balance!H$50,AR112*Balance!H$51))","v":0},{"$f":"IF($D112=\"BT\",AS112*Balance!I$49,IF($D112=\"MT\",AS112*Balance!I$50,AS112*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF112:BI112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!E195","v":"Et"},{"$f":"+PremisaCosto!B195","v":"BT"},null,{"$f":"+[1]Energía!F113","v":0},{"$f":"+[1]Energía!G113","v":0},{"$f":"+[1]Energía!H113","v":0},{"$f":"+[1]Energía!I113","v":0},{"$f":"+[1]Energía!J113","v":0},{"$f":"+[1]Energía!K113","v":0},null,{"$f":"+[1]Energía!M113","v":0},{"$f":"+[1]Energía!N113","v":0},{"$f":"+[1]Energía!O113","v":0},{"$f":"+[1]Energía!P113","v":0},{"$f":"+[1]Energía!Q113","v":0},null,{"$f":"+[1]Energía!S113","v":0},{"$f":"+[1]Energía!T113","v":0},{"$f":"+[1]Energía!U113","v":0},{"$f":"+[1]Energía!V113","v":0},{"$f":"+[1]Energía!W113","v":0},null,{"$f":"+[1]Energía!Y113","v":0},{"$f":"+[1]Energía!Z113","v":0},{"$f":"+[1]Energía!AA113","v":0},{"$f":"+[1]Energía!AB113","v":0},{"$f":"+[1]Energía!AC113","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Ep\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Ep\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Ep\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Ep\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Ep\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Ep\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH113:AK113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Efp\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Efp\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Efp\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Efp\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Efp\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Efp\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP113:AS113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AF113*Balance!D$45,IF($D113=\"MT\",AF113*Balance!D$46,AF113*Balance!D$47))","v":0},{"$f":"IF($D113=\"BT\",AG113*Balance!E$45,IF($D113=\"MT\",AG113*Balance!E$46,AG113*Balance!E$47))","v":0},{"$f":"IF($D113=\"BT\",AH113*Balance!F$45,IF($D113=\"MT\",AH113*Balance!F$46,AH113*Balance!F$47))","v":0},{"$f":"IF($D113=\"BT\",AI113*Balance!G$45,IF($D113=\"MT\",AI113*Balance!G$46,AI113*Balance!G$47))","v":0},{"$f":"IF($D113=\"BT\",AJ113*Balance!H$45,IF($D113=\"MT\",AJ113*Balance!H$46,AJ113*Balance!H$47))","v":0},{"$f":"IF($D113=\"BT\",AK113*Balance!I$45,IF($D113=\"MT\",AK113*Balance!I$46,AK113*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX113:BA113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AN113*Balance!D$49,IF($D113=\"MT\",AN113*Balance!D$50,AN113*Balance!D$51))","v":0},{"$f":"IF($D113=\"BT\",AO113*Balance!E$49,IF($D113=\"MT\",AO113*Balance!E$50,AO113*Balance!E$51))","v":0},{"$f":"IF($D113=\"BT\",AP113*Balance!F$49,IF($D113=\"MT\",AP113*Balance!F$50,AP113*Balance!F$51))","v":0},{"$f":"IF($D113=\"BT\",AQ113*Balance!G$49,IF($D113=\"MT\",AQ113*Balance!G$50,AQ113*Balance!G$51))","v":0},{"$f":"IF($D113=\"BT\",AR113*Balance!H$49,IF($D113=\"MT\",AR113*Balance!H$50,AR113*Balance!H$51))","v":0},{"$f":"IF($D113=\"BT\",AS113*Balance!I$49,IF($D113=\"MT\",AS113*Balance!I$50,AS113*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF113:BI113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!E196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,{"$f":"+[1]Energía!F114","v":297245.9952932999},{"$f":"+[1]Energía!G114","v":299306.02708793338},{"$f":"+[1]Energía!H114","v":305180.71535858273},{"$f":"+[1]Energía!I114","v":310623.40344200574},{"$f":"+[1]Energía!J114","v":316311.31228566641},{"$f":"+[1]Energía!K114","v":321744.84283064783},null,{"$f":"+[1]Energía!M114","v":0},{"$f":"+[1]Energía!N114","v":0},{"$f":"+[1]Energía!O114","v":0},{"$f":"+[1]Energía!P114","v":0},{"$f":"+[1]Energía!Q114","v":0},null,{"$f":"+[1]Energía!S114","v":0},{"$f":"+[1]Energía!T114","v":0},{"$f":"+[1]Energía!U114","v":0},{"$f":"+[1]Energía!V114","v":0},{"$f":"+[1]Energía!W114","v":0},null,{"$f":"+[1]Energía!Y114","v":299306.02708793338},{"$f":"+[1]Energía!Z114","v":305180.71535858273},{"$f":"+[1]Energía!AA114","v":310623.40344200574},{"$f":"+[1]Energía!AB114","v":316311.31228566641},{"$f":"+[1]Energía!AC114","v":321744.84283064783},{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":1028074.088464699},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Ep\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Ep\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Ep\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Ep\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Ep\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Ep\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH114:AK114,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Efp\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Efp\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Efp\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Efp\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Efp\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Efp\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP114:AS114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX114:BA114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF114:BI114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!E197","v":"Et"},{"$f":"+PremisaCosto!B197","v":"BT"},null,{"$f":"+[1]Energía!F115","v":295359.72862237087},{"$f":"+[1]Energía!G115","v":297406.68036628643},{"$f":"+[1]Energía!H115","v":303244.08503011189},{"$f":"+[1]Energía!I115","v":308652.22736489144},{"$f":"+[1]Energía!J115","v":314304.0346043075},{"$f":"+[1]Energía!K115","v":319703.07957876823},null,{"$f":"+[1]Energía!M115","v":0},{"$f":"+[1]Energía!N115","v":0},{"$f":"+[1]Energía!O115","v":0},{"$f":"+[1]Energía!P115","v":0},{"$f":"+[1]Energía!Q115","v":0},null,{"$f":"+[1]Energía!S115","v":0},{"$f":"+[1]Energía!T115","v":0},{"$f":"+[1]Energía!U115","v":0},{"$f":"+[1]Energía!V115","v":0},{"$f":"+[1]Energía!W115","v":0},null,{"$f":"+[1]Energía!Y115","v":297406.68036628643},{"$f":"+[1]Energía!Z115","v":303244.08503011189},{"$f":"+[1]Energía!AA115","v":308652.22736489144},{"$f":"+[1]Energía!AB115","v":314304.0346043075},{"$f":"+[1]Energía!AC115","v":319703.07957876823},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":1021550.0559256157},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Ep\",F115,\"\"))","v":114697.2493749041},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Ep\",G115,\"\"))","v":115492.14357299045},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Ep\",H115,\"\"))","v":117758.98699660777},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Ep\",I115,\"\"))","v":119859.13468065532},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Ep\",J115,\"\"))","v":122053.90492703173},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Ep\",K115,\"\"))","v":124150.51982680295},{"$f":"+SUMPRODUCT(AH115:AK115,PremisaCosto!$F$84:$I$84)","v":396699.24556049675},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Efp\",F115,\"\"))","v":180662.47924746652},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Efp\",G115,\"\"))","v":181914.53679329573},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Efp\",H115,\"\"))","v":185485.09803350389},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Efp\",I115,\"\"))","v":188793.09268423586},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Efp\",J115,\"\"))","v":192250.12967727552},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Efp\",K115,\"\"))","v":195552.55975196502},{"$f":"+SUMPRODUCT(AP115:AS115,PremisaCosto!$F$84:$I$84)","v":624850.81036511809},null,{"$f":"IF($D115=\"BT\",AF115*Balance!D$45,IF($D115=\"MT\",AF115*Balance!D$46,AF115*Balance!D$47))","v":130216.04951918198},{"$f":"IF($D115=\"BT\",AG115*Balance!E$45,IF($D115=\"MT\",AG115*Balance!E$46,AG115*Balance!E$47))","v":131118.49472013177},{"$f":"IF($D115=\"BT\",AH115*Balance!F$45,IF($D115=\"MT\",AH115*Balance!F$46,AH115*Balance!F$47))","v":126187.17684672658},{"$f":"IF($D115=\"BT\",AI115*Balance!G$45,IF($D115=\"MT\",AI115*Balance!G$46,AI115*Balance!G$47))","v":133571.50200843241},{"$f":"IF($D115=\"BT\",AJ115*Balance!H$45,IF($D115=\"MT\",AJ115*Balance!H$46,AJ115*Balance!H$47))","v":136018.64576571237},{"$f":"IF($D115=\"BT\",AK115*Balance!I$45,IF($D115=\"MT\",AK115*Balance!I$46,AK115*Balance!I$47))","v":138355.17630560067},{"$f":"+SUMPRODUCT(AX115:BA115,PremisaCosto!$F$84:$I$84)","v":437285.91354468674},null,{"$f":"IF($D115=\"BT\",AN115*Balance!D$49,IF($D115=\"MT\",AN115*Balance!D$50,AN115*Balance!D$51))","v":205106.52585094704},{"$f":"IF($D115=\"BT\",AO115*Balance!E$49,IF($D115=\"MT\",AO115*Balance!E$50,AO115*Balance!E$51))","v":206527.98964608696},{"$f":"IF($D115=\"BT\",AP115*Balance!F$49,IF($D115=\"MT\",AP115*Balance!F$50,AP115*Balance!F$51))","v":198760.54868458078},{"$f":"IF($D115=\"BT\",AQ115*Balance!G$49,IF($D115=\"MT\",AQ115*Balance!G$50,AQ115*Balance!G$51))","v":210391.78220198295},{"$f":"IF($D115=\"BT\",AR115*Balance!H$49,IF($D115=\"MT\",AR115*Balance!H$50,AR115*Balance!H$51))","v":214246.33896489249},{"$f":"IF($D115=\"BT\",AS115*Balance!I$49,IF($D115=\"MT\",AS115*Balance!I$50,AS115*Balance!I$51))","v":217926.66610851802},{"$f":"+SUMPRODUCT(BF115:BI115,PremisaCosto!$F$84:$I$84)","v":688779.87668867293}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!E198","v":"Et"},{"$f":"+PremisaCosto!B198","v":"BT"},null,{"$f":"+[1]Energía!F116","v":1886.2666709290563},{"$f":"+[1]Energía!G116","v":1899.3467216469951},{"$f":"+[1]Energía!H116","v":1936.6303284708597},{"$f":"+[1]Energía!I116","v":1971.1760771143129},{"$f":"+[1]Energía!J116","v":2007.2776813589198},{"$f":"+[1]Energía!K116","v":2041.7632518796165},null,{"$f":"+[1]Energía!M116","v":0},{"$f":"+[1]Energía!N116","v":0},{"$f":"+[1]Energía!O116","v":0},{"$f":"+[1]Energía!P116","v":0},{"$f":"+[1]Energía!Q116","v":0},null,{"$f":"+[1]Energía!S116","v":0},{"$f":"+[1]Energía!T116","v":0},{"$f":"+[1]Energía!U116","v":0},{"$f":"+[1]Energía!V116","v":0},{"$f":"+[1]Energía!W116","v":0},null,{"$f":"+[1]Energía!Y116","v":1899.3467216469951},{"$f":"+[1]Energía!Z116","v":1936.6303284708597},{"$f":"+[1]Energía!AA116","v":1971.1760771143129},{"$f":"+[1]Energía!AB116","v":2007.2776813589198},{"$f":"+[1]Energía!AC116","v":2041.7632518796165},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":6524.0325390834641},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Ep\",F116,\"\"))","v":732.49525164526301},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Ep\",G116,\"\"))","v":737.57463686148503},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Ep\",H116,\"\"))","v":752.0530058978411},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Ep\",I116,\"\"))","v":765.46818055784661},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Ep\",J116,\"\"))","v":779.4875417083706},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Ep\",K116,\"\"))","v":792.87934735600277},{"$f":"+SUMPRODUCT(AH116:AK116,PremisaCosto!$F$84:$I$84)","v":2533.4821052126622},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Efp\",F116,\"\"))","v":1153.7714192837916},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Efp\",G116,\"\"))","v":1161.7720847855085},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Efp\",H116,\"\"))","v":1184.577322573017},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Efp\",I116,\"\"))","v":1205.7078965564647},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Efp\",J116,\"\"))","v":1227.7901396505476},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Efp\",K116,\"\"))","v":1248.883904523612},{"$f":"+SUMPRODUCT(AP116:AS116,PremisaCosto!$F$84:$I$84)","v":3990.550433870796},null,{"$f":"IF($D116=\"BT\",AF116*Balance!D$45,IF($D116=\"MT\",AF116*Balance!D$46,AF116*Balance!D$47))","v":831.60353435358911},{"$f":"IF($D116=\"BT\",AG116*Balance!E$45,IF($D116=\"MT\",AG116*Balance!E$46,AG116*Balance!E$47))","v":837.37017200573212},{"$f":"IF($D116=\"BT\",AH116*Balance!F$45,IF($D116=\"MT\",AH116*Balance!F$46,AH116*Balance!F$47))","v":805.87858365389059},{"$f":"IF($D116=\"BT\",AI116*Balance!G$45,IF($D116=\"MT\",AI116*Balance!G$46,AI116*Balance!G$47))","v":853.04082070329935},{"$f":"IF($D116=\"BT\",AJ116*Balance!H$45,IF($D116=\"MT\",AJ116*Balance!H$46,AJ116*Balance!H$47))","v":868.67224672411999},{"$f":"IF($D116=\"BT\",AK116*Balance!I$45,IF($D116=\"MT\",AK116*Balance!I$46,AK116*Balance!I$47))","v":883.59647664420311},{"$f":"+SUMPRODUCT(AX116:BA116,PremisaCosto!$F$84:$I$84)","v":2792.6851572524474},null,{"$f":"IF($D116=\"BT\",AN116*Balance!D$49,IF($D116=\"MT\",AN116*Balance!D$50,AN116*Balance!D$51))","v":1309.8793309000457},{"$f":"IF($D116=\"BT\",AO116*Balance!E$49,IF($D116=\"MT\",AO116*Balance!E$50,AO116*Balance!E$51))","v":1318.9625047410561},{"$f":"IF($D116=\"BT\",AP116*Balance!F$49,IF($D116=\"MT\",AP116*Balance!F$50,AP116*Balance!F$51))","v":1269.3593236875342},{"$f":"IF($D116=\"BT\",AQ116*Balance!G$49,IF($D116=\"MT\",AQ116*Balance!G$50,AQ116*Balance!G$51))","v":1343.6457317630461},{"$f":"IF($D116=\"BT\",AR116*Balance!H$49,IF($D116=\"MT\",AR116*Balance!H$50,AR116*Balance!H$51))","v":1368.2671781751058},{"$f":"IF($D116=\"BT\",AS116*Balance!I$49,IF($D116=\"MT\",AS116*Balance!I$50,AS116*Balance!I$51))","v":1391.774702487292},{"$f":"+SUMPRODUCT(BF116:BI116,PremisaCosto!$F$84:$I$84)","v":4398.8275831941655}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!E199","v":"Et"},{"$f":"+PremisaCosto!B199","v":"BT"},null,{"$f":"+[1]Energía!F117","v":0},{"$f":"+[1]Energía!G117","v":0},{"$f":"+[1]Energía!H117","v":0},{"$f":"+[1]Energía!I117","v":0},{"$f":"+[1]Energía!J117","v":0},{"$f":"+[1]Energía!K117","v":0},null,{"$f":"+[1]Energía!M117","v":0},{"$f":"+[1]Energía!N117","v":0},{"$f":"+[1]Energía!O117","v":0},{"$f":"+[1]Energía!P117","v":0},{"$f":"+[1]Energía!Q117","v":0},null,{"$f":"+[1]Energía!S117","v":0},{"$f":"+[1]Energía!T117","v":0},{"$f":"+[1]Energía!U117","v":0},{"$f":"+[1]Energía!V117","v":0},{"$f":"+[1]Energía!W117","v":0},null,{"$f":"+[1]Energía!Y117","v":0},{"$f":"+[1]Energía!Z117","v":0},{"$f":"+[1]Energía!AA117","v":0},{"$f":"+[1]Energía!AB117","v":0},{"$f":"+[1]Energía!AC117","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Ep\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Ep\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Ep\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Ep\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Ep\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Ep\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH117:AK117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Efp\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Efp\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Efp\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Efp\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Efp\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Efp\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP117:AS117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AF117*Balance!D$45,IF($D117=\"MT\",AF117*Balance!D$46,AF117*Balance!D$47))","v":0},{"$f":"IF($D117=\"BT\",AG117*Balance!E$45,IF($D117=\"MT\",AG117*Balance!E$46,AG117*Balance!E$47))","v":0},{"$f":"IF($D117=\"BT\",AH117*Balance!F$45,IF($D117=\"MT\",AH117*Balance!F$46,AH117*Balance!F$47))","v":0},{"$f":"IF($D117=\"BT\",AI117*Balance!G$45,IF($D117=\"MT\",AI117*Balance!G$46,AI117*Balance!G$47))","v":0},{"$f":"IF($D117=\"BT\",AJ117*Balance!H$45,IF($D117=\"MT\",AJ117*Balance!H$46,AJ117*Balance!H$47))","v":0},{"$f":"IF($D117=\"BT\",AK117*Balance!I$45,IF($D117=\"MT\",AK117*Balance!I$46,AK117*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX117:BA117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AN117*Balance!D$49,IF($D117=\"MT\",AN117*Balance!D$50,AN117*Balance!D$51))","v":0},{"$f":"IF($D117=\"BT\",AO117*Balance!E$49,IF($D117=\"MT\",AO117*Balance!E$50,AO117*Balance!E$51))","v":0},{"$f":"IF($D117=\"BT\",AP117*Balance!F$49,IF($D117=\"MT\",AP117*Balance!F$50,AP117*Balance!F$51))","v":0},{"$f":"IF($D117=\"BT\",AQ117*Balance!G$49,IF($D117=\"MT\",AQ117*Balance!G$50,AQ117*Balance!G$51))","v":0},{"$f":"IF($D117=\"BT\",AR117*Balance!H$49,IF($D117=\"MT\",AR117*Balance!H$50,AR117*Balance!H$51))","v":0},{"$f":"IF($D117=\"BT\",AS117*Balance!I$49,IF($D117=\"MT\",AS117*Balance!I$50,AS117*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF117:BI117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!E200","v":"Et"},{"$f":"+PremisaCosto!B200","v":"BT"},null,{"$f":"+[1]Energía!F118","v":0},{"$f":"+[1]Energía!G118","v":0},{"$f":"+[1]Energía!H118","v":0},{"$f":"+[1]Energía!I118","v":0},{"$f":"+[1]Energía!J118","v":0},{"$f":"+[1]Energía!K118","v":0},null,{"$f":"+[1]Energía!M118","v":0},{"$f":"+[1]Energía!N118","v":0},{"$f":"+[1]Energía!O118","v":0},{"$f":"+[1]Energía!P118","v":0},{"$f":"+[1]Energía!Q118","v":0},null,{"$f":"+[1]Energía!S118","v":0},{"$f":"+[1]Energía!T118","v":0},{"$f":"+[1]Energía!U118","v":0},{"$f":"+[1]Energía!V118","v":0},{"$f":"+[1]Energía!W118","v":0},null,{"$f":"+[1]Energía!Y118","v":0},{"$f":"+[1]Energía!Z118","v":0},{"$f":"+[1]Energía!AA118","v":0},{"$f":"+[1]Energía!AB118","v":0},{"$f":"+[1]Energía!AC118","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Ep\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Ep\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Ep\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Ep\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Ep\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Ep\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH118:AK118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Efp\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Efp\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Efp\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Efp\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Efp\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Efp\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP118:AS118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AF118*Balance!D$45,IF($D118=\"MT\",AF118*Balance!D$46,AF118*Balance!D$47))","v":0},{"$f":"IF($D118=\"BT\",AG118*Balance!E$45,IF($D118=\"MT\",AG118*Balance!E$46,AG118*Balance!E$47))","v":0},{"$f":"IF($D118=\"BT\",AH118*Balance!F$45,IF($D118=\"MT\",AH118*Balance!F$46,AH118*Balance!F$47))","v":0},{"$f":"IF($D118=\"BT\",AI118*Balance!G$45,IF($D118=\"MT\",AI118*Balance!G$46,AI118*Balance!G$47))","v":0},{"$f":"IF($D118=\"BT\",AJ118*Balance!H$45,IF($D118=\"MT\",AJ118*Balance!H$46,AJ118*Balance!H$47))","v":0},{"$f":"IF($D118=\"BT\",AK118*Balance!I$45,IF($D118=\"MT\",AK118*Balance!I$46,AK118*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX118:BA118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AN118*Balance!D$49,IF($D118=\"MT\",AN118*Balance!D$50,AN118*Balance!D$51))","v":0},{"$f":"IF($D118=\"BT\",AO118*Balance!E$49,IF($D118=\"MT\",AO118*Balance!E$50,AO118*Balance!E$51))","v":0},{"$f":"IF($D118=\"BT\",AP118*Balance!F$49,IF($D118=\"MT\",AP118*Balance!F$50,AP118*Balance!F$51))","v":0},{"$f":"IF($D118=\"BT\",AQ118*Balance!G$49,IF($D118=\"MT\",AQ118*Balance!G$50,AQ118*Balance!G$51))","v":0},{"$f":"IF($D118=\"BT\",AR118*Balance!H$49,IF($D118=\"MT\",AR118*Balance!H$50,AR118*Balance!H$51))","v":0},{"$f":"IF($D118=\"BT\",AS118*Balance!I$49,IF($D118=\"MT\",AS118*Balance!I$50,AS118*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF118:BI118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!E201","v":"Et"},{"$f":"+PremisaCosto!B201","v":"BT"},null,{"$f":"+[1]Energía!F119","v":0},{"$f":"+[1]Energía!G119","v":0},{"$f":"+[1]Energía!H119","v":0},{"$f":"+[1]Energía!I119","v":0},{"$f":"+[1]Energía!J119","v":0},{"$f":"+[1]Energía!K119","v":0},null,{"$f":"+[1]Energía!M119","v":0},{"$f":"+[1]Energía!N119","v":0},{"$f":"+[1]Energía!O119","v":0},{"$f":"+[1]Energía!P119","v":0},{"$f":"+[1]Energía!Q119","v":0},null,{"$f":"+[1]Energía!S119","v":0},{"$f":"+[1]Energía!T119","v":0},{"$f":"+[1]Energía!U119","v":0},{"$f":"+[1]Energía!V119","v":0},{"$f":"+[1]Energía!W119","v":0},null,{"$f":"+[1]Energía!Y119","v":0},{"$f":"+[1]Energía!Z119","v":0},{"$f":"+[1]Energía!AA119","v":0},{"$f":"+[1]Energía!AB119","v":0},{"$f":"+[1]Energía!AC119","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Ep\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Ep\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Ep\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Ep\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Ep\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Ep\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH119:AK119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Efp\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Efp\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Efp\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Efp\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Efp\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Efp\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP119:AS119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AF119*Balance!D$45,IF($D119=\"MT\",AF119*Balance!D$46,AF119*Balance!D$47))","v":0},{"$f":"IF($D119=\"BT\",AG119*Balance!E$45,IF($D119=\"MT\",AG119*Balance!E$46,AG119*Balance!E$47))","v":0},{"$f":"IF($D119=\"BT\",AH119*Balance!F$45,IF($D119=\"MT\",AH119*Balance!F$46,AH119*Balance!F$47))","v":0},{"$f":"IF($D119=\"BT\",AI119*Balance!G$45,IF($D119=\"MT\",AI119*Balance!G$46,AI119*Balance!G$47))","v":0},{"$f":"IF($D119=\"BT\",AJ119*Balance!H$45,IF($D119=\"MT\",AJ119*Balance!H$46,AJ119*Balance!H$47))","v":0},{"$f":"IF($D119=\"BT\",AK119*Balance!I$45,IF($D119=\"MT\",AK119*Balance!I$46,AK119*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX119:BA119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AN119*Balance!D$49,IF($D119=\"MT\",AN119*Balance!D$50,AN119*Balance!D$51))","v":0},{"$f":"IF($D119=\"BT\",AO119*Balance!E$49,IF($D119=\"MT\",AO119*Balance!E$50,AO119*Balance!E$51))","v":0},{"$f":"IF($D119=\"BT\",AP119*Balance!F$49,IF($D119=\"MT\",AP119*Balance!F$50,AP119*Balance!F$51))","v":0},{"$f":"IF($D119=\"BT\",AQ119*Balance!G$49,IF($D119=\"MT\",AQ119*Balance!G$50,AQ119*Balance!G$51))","v":0},{"$f":"IF($D119=\"BT\",AR119*Balance!H$49,IF($D119=\"MT\",AR119*Balance!H$50,AR119*Balance!H$51))","v":0},{"$f":"IF($D119=\"BT\",AS119*Balance!I$49,IF($D119=\"MT\",AS119*Balance!I$50,AS119*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF119:BI119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!E202","v":"Et"},{"$f":"+PremisaCosto!B202","v":"BT"},null,{"$f":"+[1]Energía!F120","v":0},{"$f":"+[1]Energía!G120","v":0},{"$f":"+[1]Energía!H120","v":0},{"$f":"+[1]Energía!I120","v":0},{"$f":"+[1]Energía!J120","v":0},{"$f":"+[1]Energía!K120","v":0},null,{"$f":"+[1]Energía!M120","v":0},{"$f":"+[1]Energía!N120","v":0},{"$f":"+[1]Energía!O120","v":0},{"$f":"+[1]Energía!P120","v":0},{"$f":"+[1]Energía!Q120","v":0},null,{"$f":"+[1]Energía!S120","v":0},{"$f":"+[1]Energía!T120","v":0},{"$f":"+[1]Energía!U120","v":0},{"$f":"+[1]Energía!V120","v":0},{"$f":"+[1]Energía!W120","v":0},null,{"$f":"+[1]Energía!Y120","v":0},{"$f":"+[1]Energía!Z120","v":0},{"$f":"+[1]Energía!AA120","v":0},{"$f":"+[1]Energía!AB120","v":0},{"$f":"+[1]Energía!AC120","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Ep\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Ep\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Ep\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Ep\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Ep\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Ep\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH120:AK120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Efp\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Efp\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Efp\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Efp\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Efp\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Efp\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP120:AS120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AF120*Balance!D$45,IF($D120=\"MT\",AF120*Balance!D$46,AF120*Balance!D$47))","v":0},{"$f":"IF($D120=\"BT\",AG120*Balance!E$45,IF($D120=\"MT\",AG120*Balance!E$46,AG120*Balance!E$47))","v":0},{"$f":"IF($D120=\"BT\",AH120*Balance!F$45,IF($D120=\"MT\",AH120*Balance!F$46,AH120*Balance!F$47))","v":0},{"$f":"IF($D120=\"BT\",AI120*Balance!G$45,IF($D120=\"MT\",AI120*Balance!G$46,AI120*Balance!G$47))","v":0},{"$f":"IF($D120=\"BT\",AJ120*Balance!H$45,IF($D120=\"MT\",AJ120*Balance!H$46,AJ120*Balance!H$47))","v":0},{"$f":"IF($D120=\"BT\",AK120*Balance!I$45,IF($D120=\"MT\",AK120*Balance!I$46,AK120*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX120:BA120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AN120*Balance!D$49,IF($D120=\"MT\",AN120*Balance!D$50,AN120*Balance!D$51))","v":0},{"$f":"IF($D120=\"BT\",AO120*Balance!E$49,IF($D120=\"MT\",AO120*Balance!E$50,AO120*Balance!E$51))","v":0},{"$f":"IF($D120=\"BT\",AP120*Balance!F$49,IF($D120=\"MT\",AP120*Balance!F$50,AP120*Balance!F$51))","v":0},{"$f":"IF($D120=\"BT\",AQ120*Balance!G$49,IF($D120=\"MT\",AQ120*Balance!G$50,AQ120*Balance!G$51))","v":0},{"$f":"IF($D120=\"BT\",AR120*Balance!H$49,IF($D120=\"MT\",AR120*Balance!H$50,AR120*Balance!H$51))","v":0},{"$f":"IF($D120=\"BT\",AS120*Balance!I$49,IF($D120=\"MT\",AS120*Balance!I$50,AS120*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF120:BI120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!E203","v":"Et"},{"$f":"+PremisaCosto!B203","v":"BT"},null,{"$f":"+[1]Energía!F121","v":0},{"$f":"+[1]Energía!G121","v":0},{"$f":"+[1]Energía!H121","v":0},{"$f":"+[1]Energía!I121","v":0},{"$f":"+[1]Energía!J121","v":0},{"$f":"+[1]Energía!K121","v":0},null,{"$f":"+[1]Energía!M121","v":0},{"$f":"+[1]Energía!N121","v":0},{"$f":"+[1]Energía!O121","v":0},{"$f":"+[1]Energía!P121","v":0},{"$f":"+[1]Energía!Q121","v":0},null,{"$f":"+[1]Energía!S121","v":0},{"$f":"+[1]Energía!T121","v":0},{"$f":"+[1]Energía!U121","v":0},{"$f":"+[1]Energía!V121","v":0},{"$f":"+[1]Energía!W121","v":0},null,{"$f":"+[1]Energía!Y121","v":0},{"$f":"+[1]Energía!Z121","v":0},{"$f":"+[1]Energía!AA121","v":0},{"$f":"+[1]Energía!AB121","v":0},{"$f":"+[1]Energía!AC121","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Ep\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Ep\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Ep\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Ep\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Ep\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Ep\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH121:AK121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Efp\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Efp\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Efp\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Efp\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Efp\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Efp\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP121:AS121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AF121*Balance!D$45,IF($D121=\"MT\",AF121*Balance!D$46,AF121*Balance!D$47))","v":0},{"$f":"IF($D121=\"BT\",AG121*Balance!E$45,IF($D121=\"MT\",AG121*Balance!E$46,AG121*Balance!E$47))","v":0},{"$f":"IF($D121=\"BT\",AH121*Balance!F$45,IF($D121=\"MT\",AH121*Balance!F$46,AH121*Balance!F$47))","v":0},{"$f":"IF($D121=\"BT\",AI121*Balance!G$45,IF($D121=\"MT\",AI121*Balance!G$46,AI121*Balance!G$47))","v":0},{"$f":"IF($D121=\"BT\",AJ121*Balance!H$45,IF($D121=\"MT\",AJ121*Balance!H$46,AJ121*Balance!H$47))","v":0},{"$f":"IF($D121=\"BT\",AK121*Balance!I$45,IF($D121=\"MT\",AK121*Balance!I$46,AK121*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX121:BA121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AN121*Balance!D$49,IF($D121=\"MT\",AN121*Balance!D$50,AN121*Balance!D$51))","v":0},{"$f":"IF($D121=\"BT\",AO121*Balance!E$49,IF($D121=\"MT\",AO121*Balance!E$50,AO121*Balance!E$51))","v":0},{"$f":"IF($D121=\"BT\",AP121*Balance!F$49,IF($D121=\"MT\",AP121*Balance!F$50,AP121*Balance!F$51))","v":0},{"$f":"IF($D121=\"BT\",AQ121*Balance!G$49,IF($D121=\"MT\",AQ121*Balance!G$50,AQ121*Balance!G$51))","v":0},{"$f":"IF($D121=\"BT\",AR121*Balance!H$49,IF($D121=\"MT\",AR121*Balance!H$50,AR121*Balance!H$51))","v":0},{"$f":"IF($D121=\"BT\",AS121*Balance!I$49,IF($D121=\"MT\",AS121*Balance!I$50,AS121*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF121:BI121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!E204","v":"Et"},{"$f":"+PremisaCosto!B204","v":"BT"},null,{"$f":"+[1]Energía!F122","v":0},{"$f":"+[1]Energía!G122","v":0},{"$f":"+[1]Energía!H122","v":0},{"$f":"+[1]Energía!I122","v":0},{"$f":"+[1]Energía!J122","v":0},{"$f":"+[1]Energía!K122","v":0},null,{"$f":"+[1]Energía!M122","v":0},{"$f":"+[1]Energía!N122","v":0},{"$f":"+[1]Energía!O122","v":0},{"$f":"+[1]Energía!P122","v":0},{"$f":"+[1]Energía!Q122","v":0},null,{"$f":"+[1]Energía!S122","v":0},{"$f":"+[1]Energía!T122","v":0},{"$f":"+[1]Energía!U122","v":0},{"$f":"+[1]Energía!V122","v":0},{"$f":"+[1]Energía!W122","v":0},null,{"$f":"+[1]Energía!Y122","v":0},{"$f":"+[1]Energía!Z122","v":0},{"$f":"+[1]Energía!AA122","v":0},{"$f":"+[1]Energía!AB122","v":0},{"$f":"+[1]Energía!AC122","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Ep\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Ep\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Ep\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Ep\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Ep\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Ep\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH122:AK122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Efp\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Efp\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Efp\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Efp\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Efp\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Efp\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP122:AS122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AF122*Balance!D$45,IF($D122=\"MT\",AF122*Balance!D$46,AF122*Balance!D$47))","v":0},{"$f":"IF($D122=\"BT\",AG122*Balance!E$45,IF($D122=\"MT\",AG122*Balance!E$46,AG122*Balance!E$47))","v":0},{"$f":"IF($D122=\"BT\",AH122*Balance!F$45,IF($D122=\"MT\",AH122*Balance!F$46,AH122*Balance!F$47))","v":0},{"$f":"IF($D122=\"BT\",AI122*Balance!G$45,IF($D122=\"MT\",AI122*Balance!G$46,AI122*Balance!G$47))","v":0},{"$f":"IF($D122=\"BT\",AJ122*Balance!H$45,IF($D122=\"MT\",AJ122*Balance!H$46,AJ122*Balance!H$47))","v":0},{"$f":"IF($D122=\"BT\",AK122*Balance!I$45,IF($D122=\"MT\",AK122*Balance!I$46,AK122*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX122:BA122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AN122*Balance!D$49,IF($D122=\"MT\",AN122*Balance!D$50,AN122*Balance!D$51))","v":0},{"$f":"IF($D122=\"BT\",AO122*Balance!E$49,IF($D122=\"MT\",AO122*Balance!E$50,AO122*Balance!E$51))","v":0},{"$f":"IF($D122=\"BT\",AP122*Balance!F$49,IF($D122=\"MT\",AP122*Balance!F$50,AP122*Balance!F$51))","v":0},{"$f":"IF($D122=\"BT\",AQ122*Balance!G$49,IF($D122=\"MT\",AQ122*Balance!G$50,AQ122*Balance!G$51))","v":0},{"$f":"IF($D122=\"BT\",AR122*Balance!H$49,IF($D122=\"MT\",AR122*Balance!H$50,AR122*Balance!H$51))","v":0},{"$f":"IF($D122=\"BT\",AS122*Balance!I$49,IF($D122=\"MT\",AS122*Balance!I$50,AS122*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF122:BI122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!E205","v":"Et"},{"$f":"+PremisaCosto!B205","v":"BT"},null,{"$f":"+[1]Energía!F123","v":0},{"$f":"+[1]Energía!G123","v":0},{"$f":"+[1]Energía!H123","v":0},{"$f":"+[1]Energía!I123","v":0},{"$f":"+[1]Energía!J123","v":0},{"$f":"+[1]Energía!K123","v":0},null,{"$f":"+[1]Energía!M123","v":0},{"$f":"+[1]Energía!N123","v":0},{"$f":"+[1]Energía!O123","v":0},{"$f":"+[1]Energía!P123","v":0},{"$f":"+[1]Energía!Q123","v":0},null,{"$f":"+[1]Energía!S123","v":0},{"$f":"+[1]Energía!T123","v":0},{"$f":"+[1]Energía!U123","v":0},{"$f":"+[1]Energía!V123","v":0},{"$f":"+[1]Energía!W123","v":0},null,{"$f":"+[1]Energía!Y123","v":0},{"$f":"+[1]Energía!Z123","v":0},{"$f":"+[1]Energía!AA123","v":0},{"$f":"+[1]Energía!AB123","v":0},{"$f":"+[1]Energía!AC123","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Ep\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Ep\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Ep\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Ep\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Ep\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Ep\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH123:AK123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Efp\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Efp\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Efp\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Efp\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Efp\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Efp\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP123:AS123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AF123*Balance!D$45,IF($D123=\"MT\",AF123*Balance!D$46,AF123*Balance!D$47))","v":0},{"$f":"IF($D123=\"BT\",AG123*Balance!E$45,IF($D123=\"MT\",AG123*Balance!E$46,AG123*Balance!E$47))","v":0},{"$f":"IF($D123=\"BT\",AH123*Balance!F$45,IF($D123=\"MT\",AH123*Balance!F$46,AH123*Balance!F$47))","v":0},{"$f":"IF($D123=\"BT\",AI123*Balance!G$45,IF($D123=\"MT\",AI123*Balance!G$46,AI123*Balance!G$47))","v":0},{"$f":"IF($D123=\"BT\",AJ123*Balance!H$45,IF($D123=\"MT\",AJ123*Balance!H$46,AJ123*Balance!H$47))","v":0},{"$f":"IF($D123=\"BT\",AK123*Balance!I$45,IF($D123=\"MT\",AK123*Balance!I$46,AK123*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX123:BA123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AN123*Balance!D$49,IF($D123=\"MT\",AN123*Balance!D$50,AN123*Balance!D$51))","v":0},{"$f":"IF($D123=\"BT\",AO123*Balance!E$49,IF($D123=\"MT\",AO123*Balance!E$50,AO123*Balance!E$51))","v":0},{"$f":"IF($D123=\"BT\",AP123*Balance!F$49,IF($D123=\"MT\",AP123*Balance!F$50,AP123*Balance!F$51))","v":0},{"$f":"IF($D123=\"BT\",AQ123*Balance!G$49,IF($D123=\"MT\",AQ123*Balance!G$50,AQ123*Balance!G$51))","v":0},{"$f":"IF($D123=\"BT\",AR123*Balance!H$49,IF($D123=\"MT\",AR123*Balance!H$50,AR123*Balance!H$51))","v":0},{"$f":"IF($D123=\"BT\",AS123*Balance!I$49,IF($D123=\"MT\",AS123*Balance!I$50,AS123*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF123:BI123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!E206","v":"Et"},{"$f":"+PremisaCosto!B206","v":"BT"},null,{"$f":"+[1]Energía!F124","v":0},{"$f":"+[1]Energía!G124","v":0},{"$f":"+[1]Energía!H124","v":0},{"$f":"+[1]Energía!I124","v":0},{"$f":"+[1]Energía!J124","v":0},{"$f":"+[1]Energía!K124","v":0},null,{"$f":"+[1]Energía!M124","v":0},{"$f":"+[1]Energía!N124","v":0},{"$f":"+[1]Energía!O124","v":0},{"$f":"+[1]Energía!P124","v":0},{"$f":"+[1]Energía!Q124","v":0},null,{"$f":"+[1]Energía!S124","v":0},{"$f":"+[1]Energía!T124","v":0},{"$f":"+[1]Energía!U124","v":0},{"$f":"+[1]Energía!V124","v":0},{"$f":"+[1]Energía!W124","v":0},null,{"$f":"+[1]Energía!Y124","v":0},{"$f":"+[1]Energía!Z124","v":0},{"$f":"+[1]Energía!AA124","v":0},{"$f":"+[1]Energía!AB124","v":0},{"$f":"+[1]Energía!AC124","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Ep\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Ep\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Ep\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Ep\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Ep\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Ep\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH124:AK124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Efp\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Efp\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Efp\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Efp\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Efp\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Efp\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP124:AS124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AF124*Balance!D$45,IF($D124=\"MT\",AF124*Balance!D$46,AF124*Balance!D$47))","v":0},{"$f":"IF($D124=\"BT\",AG124*Balance!E$45,IF($D124=\"MT\",AG124*Balance!E$46,AG124*Balance!E$47))","v":0},{"$f":"IF($D124=\"BT\",AH124*Balance!F$45,IF($D124=\"MT\",AH124*Balance!F$46,AH124*Balance!F$47))","v":0},{"$f":"IF($D124=\"BT\",AI124*Balance!G$45,IF($D124=\"MT\",AI124*Balance!G$46,AI124*Balance!G$47))","v":0},{"$f":"IF($D124=\"BT\",AJ124*Balance!H$45,IF($D124=\"MT\",AJ124*Balance!H$46,AJ124*Balance!H$47))","v":0},{"$f":"IF($D124=\"BT\",AK124*Balance!I$45,IF($D124=\"MT\",AK124*Balance!I$46,AK124*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX124:BA124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AN124*Balance!D$49,IF($D124=\"MT\",AN124*Balance!D$50,AN124*Balance!D$51))","v":0},{"$f":"IF($D124=\"BT\",AO124*Balance!E$49,IF($D124=\"MT\",AO124*Balance!E$50,AO124*Balance!E$51))","v":0},{"$f":"IF($D124=\"BT\",AP124*Balance!F$49,IF($D124=\"MT\",AP124*Balance!F$50,AP124*Balance!F$51))","v":0},{"$f":"IF($D124=\"BT\",AQ124*Balance!G$49,IF($D124=\"MT\",AQ124*Balance!G$50,AQ124*Balance!G$51))","v":0},{"$f":"IF($D124=\"BT\",AR124*Balance!H$49,IF($D124=\"MT\",AR124*Balance!H$50,AR124*Balance!H$51))","v":0},{"$f":"IF($D124=\"BT\",AS124*Balance!I$49,IF($D124=\"MT\",AS124*Balance!I$50,AS124*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF124:BI124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!E207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,{"$f":"+[1]Energía!F125","v":0},{"$f":"+[1]Energía!G125","v":0},{"$f":"+[1]Energía!H125","v":0},{"$f":"+[1]Energía!I125","v":0},{"$f":"+[1]Energía!J125","v":0},{"$f":"+[1]Energía!K125","v":0},null,{"$f":"+[1]Energía!M125","v":0},{"$f":"+[1]Energía!N125","v":0},{"$f":"+[1]Energía!O125","v":0},{"$f":"+[1]Energía!P125","v":0},{"$f":"+[1]Energía!Q125","v":0},null,{"$f":"+[1]Energía!S125","v":0},{"$f":"+[1]Energía!T125","v":0},{"$f":"+[1]Energía!U125","v":0},{"$f":"+[1]Energía!V125","v":0},{"$f":"+[1]Energía!W125","v":0},null,{"$f":"+[1]Energía!Y125","v":0},{"$f":"+[1]Energía!Z125","v":0},{"$f":"+[1]Energía!AA125","v":0},{"$f":"+[1]Energía!AB125","v":0},{"$f":"+[1]Energía!AC125","v":0},{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Ep\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Ep\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Ep\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Ep\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Ep\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Ep\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH125:AK125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Efp\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Efp\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Efp\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Efp\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Efp\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Efp\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP125:AS125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX125:BA125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF125:BI125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!E208","v":"Et"},{"$f":"+PremisaCosto!B208","v":"BT"},null,{"$f":"+[1]Energía!F126","v":0},{"$f":"+[1]Energía!G126","v":0},{"$f":"+[1]Energía!H126","v":0},{"$f":"+[1]Energía!I126","v":0},{"$f":"+[1]Energía!J126","v":0},{"$f":"+[1]Energía!K126","v":0},null,{"$f":"+[1]Energía!M126","v":0},{"$f":"+[1]Energía!N126","v":0},{"$f":"+[1]Energía!O126","v":0},{"$f":"+[1]Energía!P126","v":0},{"$f":"+[1]Energía!Q126","v":0},null,{"$f":"+[1]Energía!S126","v":0},{"$f":"+[1]Energía!T126","v":0},{"$f":"+[1]Energía!U126","v":0},{"$f":"+[1]Energía!V126","v":0},{"$f":"+[1]Energía!W126","v":0},null,{"$f":"+[1]Energía!Y126","v":0},{"$f":"+[1]Energía!Z126","v":0},{"$f":"+[1]Energía!AA126","v":0},{"$f":"+[1]Energía!AB126","v":0},{"$f":"+[1]Energía!AC126","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Ep\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Ep\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Ep\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Ep\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Ep\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Ep\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH126:AK126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Efp\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Efp\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Efp\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Efp\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Efp\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Efp\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP126:AS126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AF126*Balance!D$45,IF($D126=\"MT\",AF126*Balance!D$46,AF126*Balance!D$47))","v":0},{"$f":"IF($D126=\"BT\",AG126*Balance!E$45,IF($D126=\"MT\",AG126*Balance!E$46,AG126*Balance!E$47))","v":0},{"$f":"IF($D126=\"BT\",AH126*Balance!F$45,IF($D126=\"MT\",AH126*Balance!F$46,AH126*Balance!F$47))","v":0},{"$f":"IF($D126=\"BT\",AI126*Balance!G$45,IF($D126=\"MT\",AI126*Balance!G$46,AI126*Balance!G$47))","v":0},{"$f":"IF($D126=\"BT\",AJ126*Balance!H$45,IF($D126=\"MT\",AJ126*Balance!H$46,AJ126*Balance!H$47))","v":0},{"$f":"IF($D126=\"BT\",AK126*Balance!I$45,IF($D126=\"MT\",AK126*Balance!I$46,AK126*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX126:BA126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AN126*Balance!D$49,IF($D126=\"MT\",AN126*Balance!D$50,AN126*Balance!D$51))","v":0},{"$f":"IF($D126=\"BT\",AO126*Balance!E$49,IF($D126=\"MT\",AO126*Balance!E$50,AO126*Balance!E$51))","v":0},{"$f":"IF($D126=\"BT\",AP126*Balance!F$49,IF($D126=\"MT\",AP126*Balance!F$50,AP126*Balance!F$51))","v":0},{"$f":"IF($D126=\"BT\",AQ126*Balance!G$49,IF($D126=\"MT\",AQ126*Balance!G$50,AQ126*Balance!G$51))","v":0},{"$f":"IF($D126=\"BT\",AR126*Balance!H$49,IF($D126=\"MT\",AR126*Balance!H$50,AR126*Balance!H$51))","v":0},{"$f":"IF($D126=\"BT\",AS126*Balance!I$49,IF($D126=\"MT\",AS126*Balance!I$50,AS126*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF126:BI126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!E209","v":"Et"},{"$f":"+PremisaCosto!B209","v":"BT"},null,{"$f":"+[1]Energía!F127","v":0},{"$f":"+[1]Energía!G127","v":0},{"$f":"+[1]Energía!H127","v":0},{"$f":"+[1]Energía!I127","v":0},{"$f":"+[1]Energía!J127","v":0},{"$f":"+[1]Energía!K127","v":0},null,{"$f":"+[1]Energía!M127","v":0},{"$f":"+[1]Energía!N127","v":0},{"$f":"+[1]Energía!O127","v":0},{"$f":"+[1]Energía!P127","v":0},{"$f":"+[1]Energía!Q127","v":0},null,{"$f":"+[1]Energía!S127","v":0},{"$f":"+[1]Energía!T127","v":0},{"$f":"+[1]Energía!U127","v":0},{"$f":"+[1]Energía!V127","v":0},{"$f":"+[1]Energía!W127","v":0},null,{"$f":"+[1]Energía!Y127","v":0},{"$f":"+[1]Energía!Z127","v":0},{"$f":"+[1]Energía!AA127","v":0},{"$f":"+[1]Energía!AB127","v":0},{"$f":"+[1]Energía!AC127","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Ep\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Ep\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Ep\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Ep\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Ep\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Ep\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH127:AK127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Efp\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Efp\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Efp\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Efp\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Efp\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Efp\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP127:AS127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AF127*Balance!D$45,IF($D127=\"MT\",AF127*Balance!D$46,AF127*Balance!D$47))","v":0},{"$f":"IF($D127=\"BT\",AG127*Balance!E$45,IF($D127=\"MT\",AG127*Balance!E$46,AG127*Balance!E$47))","v":0},{"$f":"IF($D127=\"BT\",AH127*Balance!F$45,IF($D127=\"MT\",AH127*Balance!F$46,AH127*Balance!F$47))","v":0},{"$f":"IF($D127=\"BT\",AI127*Balance!G$45,IF($D127=\"MT\",AI127*Balance!G$46,AI127*Balance!G$47))","v":0},{"$f":"IF($D127=\"BT\",AJ127*Balance!H$45,IF($D127=\"MT\",AJ127*Balance!H$46,AJ127*Balance!H$47))","v":0},{"$f":"IF($D127=\"BT\",AK127*Balance!I$45,IF($D127=\"MT\",AK127*Balance!I$46,AK127*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX127:BA127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AN127*Balance!D$49,IF($D127=\"MT\",AN127*Balance!D$50,AN127*Balance!D$51))","v":0},{"$f":"IF($D127=\"BT\",AO127*Balance!E$49,IF($D127=\"MT\",AO127*Balance!E$50,AO127*Balance!E$51))","v":0},{"$f":"IF($D127=\"BT\",AP127*Balance!F$49,IF($D127=\"MT\",AP127*Balance!F$50,AP127*Balance!F$51))","v":0},{"$f":"IF($D127=\"BT\",AQ127*Balance!G$49,IF($D127=\"MT\",AQ127*Balance!G$50,AQ127*Balance!G$51))","v":0},{"$f":"IF($D127=\"BT\",AR127*Balance!H$49,IF($D127=\"MT\",AR127*Balance!H$50,AR127*Balance!H$51))","v":0},{"$f":"IF($D127=\"BT\",AS127*Balance!I$49,IF($D127=\"MT\",AS127*Balance!I$50,AS127*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF127:BI127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!E210","v":"Et"},{"$f":"+PremisaCosto!B210","v":"BT"},null,{"$f":"+[1]Energía!F128","v":0},{"$f":"+[1]Energía!G128","v":0},{"$f":"+[1]Energía!H128","v":0},{"$f":"+[1]Energía!I128","v":0},{"$f":"+[1]Energía!J128","v":0},{"$f":"+[1]Energía!K128","v":0},null,{"$f":"+[1]Energía!M128","v":0},{"$f":"+[1]Energía!N128","v":0},{"$f":"+[1]Energía!O128","v":0},{"$f":"+[1]Energía!P128","v":0},{"$f":"+[1]Energía!Q128","v":0},null,{"$f":"+[1]Energía!S128","v":0},{"$f":"+[1]Energía!T128","v":0},{"$f":"+[1]Energía!U128","v":0},{"$f":"+[1]Energía!V128","v":0},{"$f":"+[1]Energía!W128","v":0},null,{"$f":"+[1]Energía!Y128","v":0},{"$f":"+[1]Energía!Z128","v":0},{"$f":"+[1]Energía!AA128","v":0},{"$f":"+[1]Energía!AB128","v":0},{"$f":"+[1]Energía!AC128","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Ep\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Ep\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Ep\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Ep\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Ep\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Ep\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH128:AK128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Efp\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Efp\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Efp\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Efp\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Efp\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Efp\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP128:AS128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AF128*Balance!D$45,IF($D128=\"MT\",AF128*Balance!D$46,AF128*Balance!D$47))","v":0},{"$f":"IF($D128=\"BT\",AG128*Balance!E$45,IF($D128=\"MT\",AG128*Balance!E$46,AG128*Balance!E$47))","v":0},{"$f":"IF($D128=\"BT\",AH128*Balance!F$45,IF($D128=\"MT\",AH128*Balance!F$46,AH128*Balance!F$47))","v":0},{"$f":"IF($D128=\"BT\",AI128*Balance!G$45,IF($D128=\"MT\",AI128*Balance!G$46,AI128*Balance!G$47))","v":0},{"$f":"IF($D128=\"BT\",AJ128*Balance!H$45,IF($D128=\"MT\",AJ128*Balance!H$46,AJ128*Balance!H$47))","v":0},{"$f":"IF($D128=\"BT\",AK128*Balance!I$45,IF($D128=\"MT\",AK128*Balance!I$46,AK128*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX128:BA128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AN128*Balance!D$49,IF($D128=\"MT\",AN128*Balance!D$50,AN128*Balance!D$51))","v":0},{"$f":"IF($D128=\"BT\",AO128*Balance!E$49,IF($D128=\"MT\",AO128*Balance!E$50,AO128*Balance!E$51))","v":0},{"$f":"IF($D128=\"BT\",AP128*Balance!F$49,IF($D128=\"MT\",AP128*Balance!F$50,AP128*Balance!F$51))","v":0},{"$f":"IF($D128=\"BT\",AQ128*Balance!G$49,IF($D128=\"MT\",AQ128*Balance!G$50,AQ128*Balance!G$51))","v":0},{"$f":"IF($D128=\"BT\",AR128*Balance!H$49,IF($D128=\"MT\",AR128*Balance!H$50,AR128*Balance!H$51))","v":0},{"$f":"IF($D128=\"BT\",AS128*Balance!I$49,IF($D128=\"MT\",AS128*Balance!I$50,AS128*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF128:BI128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!E211","v":"Et"},{"$f":"+PremisaCosto!B211","v":"BT"},null,{"$f":"+[1]Energía!F129","v":0},{"$f":"+[1]Energía!G129","v":0},{"$f":"+[1]Energía!H129","v":0},{"$f":"+[1]Energía!I129","v":0},{"$f":"+[1]Energía!J129","v":0},{"$f":"+[1]Energía!K129","v":0},null,{"$f":"+[1]Energía!M129","v":0},{"$f":"+[1]Energía!N129","v":0},{"$f":"+[1]Energía!O129","v":0},{"$f":"+[1]Energía!P129","v":0},{"$f":"+[1]Energía!Q129","v":0},null,{"$f":"+[1]Energía!S129","v":0},{"$f":"+[1]Energía!T129","v":0},{"$f":"+[1]Energía!U129","v":0},{"$f":"+[1]Energía!V129","v":0},{"$f":"+[1]Energía!W129","v":0},null,{"$f":"+[1]Energía!Y129","v":0},{"$f":"+[1]Energía!Z129","v":0},{"$f":"+[1]Energía!AA129","v":0},{"$f":"+[1]Energía!AB129","v":0},{"$f":"+[1]Energía!AC129","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Ep\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Ep\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Ep\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Ep\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Ep\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Ep\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH129:AK129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Efp\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Efp\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Efp\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Efp\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Efp\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Efp\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP129:AS129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AF129*Balance!D$45,IF($D129=\"MT\",AF129*Balance!D$46,AF129*Balance!D$47))","v":0},{"$f":"IF($D129=\"BT\",AG129*Balance!E$45,IF($D129=\"MT\",AG129*Balance!E$46,AG129*Balance!E$47))","v":0},{"$f":"IF($D129=\"BT\",AH129*Balance!F$45,IF($D129=\"MT\",AH129*Balance!F$46,AH129*Balance!F$47))","v":0},{"$f":"IF($D129=\"BT\",AI129*Balance!G$45,IF($D129=\"MT\",AI129*Balance!G$46,AI129*Balance!G$47))","v":0},{"$f":"IF($D129=\"BT\",AJ129*Balance!H$45,IF($D129=\"MT\",AJ129*Balance!H$46,AJ129*Balance!H$47))","v":0},{"$f":"IF($D129=\"BT\",AK129*Balance!I$45,IF($D129=\"MT\",AK129*Balance!I$46,AK129*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX129:BA129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AN129*Balance!D$49,IF($D129=\"MT\",AN129*Balance!D$50,AN129*Balance!D$51))","v":0},{"$f":"IF($D129=\"BT\",AO129*Balance!E$49,IF($D129=\"MT\",AO129*Balance!E$50,AO129*Balance!E$51))","v":0},{"$f":"IF($D129=\"BT\",AP129*Balance!F$49,IF($D129=\"MT\",AP129*Balance!F$50,AP129*Balance!F$51))","v":0},{"$f":"IF($D129=\"BT\",AQ129*Balance!G$49,IF($D129=\"MT\",AQ129*Balance!G$50,AQ129*Balance!G$51))","v":0},{"$f":"IF($D129=\"BT\",AR129*Balance!H$49,IF($D129=\"MT\",AR129*Balance!H$50,AR129*Balance!H$51))","v":0},{"$f":"IF($D129=\"BT\",AS129*Balance!I$49,IF($D129=\"MT\",AS129*Balance!I$50,AS129*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF129:BI129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!E212","v":"Et"},{"$f":"+PremisaCosto!B212","v":"BT"},null,{"$f":"+[1]Energía!F130","v":0},{"$f":"+[1]Energía!G130","v":0},{"$f":"+[1]Energía!H130","v":0},{"$f":"+[1]Energía!I130","v":0},{"$f":"+[1]Energía!J130","v":0},{"$f":"+[1]Energía!K130","v":0},null,{"$f":"+[1]Energía!M130","v":0},{"$f":"+[1]Energía!N130","v":0},{"$f":"+[1]Energía!O130","v":0},{"$f":"+[1]Energía!P130","v":0},{"$f":"+[1]Energía!Q130","v":0},null,{"$f":"+[1]Energía!S130","v":0},{"$f":"+[1]Energía!T130","v":0},{"$f":"+[1]Energía!U130","v":0},{"$f":"+[1]Energía!V130","v":0},{"$f":"+[1]Energía!W130","v":0},null,{"$f":"+[1]Energía!Y130","v":0},{"$f":"+[1]Energía!Z130","v":0},{"$f":"+[1]Energía!AA130","v":0},{"$f":"+[1]Energía!AB130","v":0},{"$f":"+[1]Energía!AC130","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Ep\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Ep\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Ep\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Ep\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Ep\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Ep\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH130:AK130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Efp\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Efp\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Efp\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Efp\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Efp\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Efp\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP130:AS130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AF130*Balance!D$45,IF($D130=\"MT\",AF130*Balance!D$46,AF130*Balance!D$47))","v":0},{"$f":"IF($D130=\"BT\",AG130*Balance!E$45,IF($D130=\"MT\",AG130*Balance!E$46,AG130*Balance!E$47))","v":0},{"$f":"IF($D130=\"BT\",AH130*Balance!F$45,IF($D130=\"MT\",AH130*Balance!F$46,AH130*Balance!F$47))","v":0},{"$f":"IF($D130=\"BT\",AI130*Balance!G$45,IF($D130=\"MT\",AI130*Balance!G$46,AI130*Balance!G$47))","v":0},{"$f":"IF($D130=\"BT\",AJ130*Balance!H$45,IF($D130=\"MT\",AJ130*Balance!H$46,AJ130*Balance!H$47))","v":0},{"$f":"IF($D130=\"BT\",AK130*Balance!I$45,IF($D130=\"MT\",AK130*Balance!I$46,AK130*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX130:BA130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AN130*Balance!D$49,IF($D130=\"MT\",AN130*Balance!D$50,AN130*Balance!D$51))","v":0},{"$f":"IF($D130=\"BT\",AO130*Balance!E$49,IF($D130=\"MT\",AO130*Balance!E$50,AO130*Balance!E$51))","v":0},{"$f":"IF($D130=\"BT\",AP130*Balance!F$49,IF($D130=\"MT\",AP130*Balance!F$50,AP130*Balance!F$51))","v":0},{"$f":"IF($D130=\"BT\",AQ130*Balance!G$49,IF($D130=\"MT\",AQ130*Balance!G$50,AQ130*Balance!G$51))","v":0},{"$f":"IF($D130=\"BT\",AR130*Balance!H$49,IF($D130=\"MT\",AR130*Balance!H$50,AR130*Balance!H$51))","v":0},{"$f":"IF($D130=\"BT\",AS130*Balance!I$49,IF($D130=\"MT\",AS130*Balance!I$50,AS130*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF130:BI130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!E213","v":"Et"},{"$f":"+PremisaCosto!B213","v":"BT"},null,{"$f":"+[1]Energía!F131","v":0},{"$f":"+[1]Energía!G131","v":0},{"$f":"+[1]Energía!H131","v":0},{"$f":"+[1]Energía!I131","v":0},{"$f":"+[1]Energía!J131","v":0},{"$f":"+[1]Energía!K131","v":0},null,{"$f":"+[1]Energía!M131","v":0},{"$f":"+[1]Energía!N131","v":0},{"$f":"+[1]Energía!O131","v":0},{"$f":"+[1]Energía!P131","v":0},{"$f":"+[1]Energía!Q131","v":0},null,{"$f":"+[1]Energía!S131","v":0},{"$f":"+[1]Energía!T131","v":0},{"$f":"+[1]Energía!U131","v":0},{"$f":"+[1]Energía!V131","v":0},{"$f":"+[1]Energía!W131","v":0},null,{"$f":"+[1]Energía!Y131","v":0},{"$f":"+[1]Energía!Z131","v":0},{"$f":"+[1]Energía!AA131","v":0},{"$f":"+[1]Energía!AB131","v":0},{"$f":"+[1]Energía!AC131","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Ep\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Ep\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Ep\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Ep\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Ep\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Ep\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH131:AK131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Efp\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Efp\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Efp\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Efp\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Efp\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Efp\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP131:AS131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AF131*Balance!D$45,IF($D131=\"MT\",AF131*Balance!D$46,AF131*Balance!D$47))","v":0},{"$f":"IF($D131=\"BT\",AG131*Balance!E$45,IF($D131=\"MT\",AG131*Balance!E$46,AG131*Balance!E$47))","v":0},{"$f":"IF($D131=\"BT\",AH131*Balance!F$45,IF($D131=\"MT\",AH131*Balance!F$46,AH131*Balance!F$47))","v":0},{"$f":"IF($D131=\"BT\",AI131*Balance!G$45,IF($D131=\"MT\",AI131*Balance!G$46,AI131*Balance!G$47))","v":0},{"$f":"IF($D131=\"BT\",AJ131*Balance!H$45,IF($D131=\"MT\",AJ131*Balance!H$46,AJ131*Balance!H$47))","v":0},{"$f":"IF($D131=\"BT\",AK131*Balance!I$45,IF($D131=\"MT\",AK131*Balance!I$46,AK131*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX131:BA131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AN131*Balance!D$49,IF($D131=\"MT\",AN131*Balance!D$50,AN131*Balance!D$51))","v":0},{"$f":"IF($D131=\"BT\",AO131*Balance!E$49,IF($D131=\"MT\",AO131*Balance!E$50,AO131*Balance!E$51))","v":0},{"$f":"IF($D131=\"BT\",AP131*Balance!F$49,IF($D131=\"MT\",AP131*Balance!F$50,AP131*Balance!F$51))","v":0},{"$f":"IF($D131=\"BT\",AQ131*Balance!G$49,IF($D131=\"MT\",AQ131*Balance!G$50,AQ131*Balance!G$51))","v":0},{"$f":"IF($D131=\"BT\",AR131*Balance!H$49,IF($D131=\"MT\",AR131*Balance!H$50,AR131*Balance!H$51))","v":0},{"$f":"IF($D131=\"BT\",AS131*Balance!I$49,IF($D131=\"MT\",AS131*Balance!I$50,AS131*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF131:BI131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!E214","v":"Et"},{"$f":"+PremisaCosto!B214","v":"BT"},null,{"$f":"+[1]Energía!F132","v":0},{"$f":"+[1]Energía!G132","v":0},{"$f":"+[1]Energía!H132","v":0},{"$f":"+[1]Energía!I132","v":0},{"$f":"+[1]Energía!J132","v":0},{"$f":"+[1]Energía!K132","v":0},null,{"$f":"+[1]Energía!M132","v":0},{"$f":"+[1]Energía!N132","v":0},{"$f":"+[1]Energía!O132","v":0},{"$f":"+[1]Energía!P132","v":0},{"$f":"+[1]Energía!Q132","v":0},null,{"$f":"+[1]Energía!S132","v":0},{"$f":"+[1]Energía!T132","v":0},{"$f":"+[1]Energía!U132","v":0},{"$f":"+[1]Energía!V132","v":0},{"$f":"+[1]Energía!W132","v":0},null,{"$f":"+[1]Energía!Y132","v":0},{"$f":"+[1]Energía!Z132","v":0},{"$f":"+[1]Energía!AA132","v":0},{"$f":"+[1]Energía!AB132","v":0},{"$f":"+[1]Energía!AC132","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Ep\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Ep\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Ep\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Ep\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Ep\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Ep\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH132:AK132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Efp\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Efp\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Efp\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Efp\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Efp\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Efp\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP132:AS132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AF132*Balance!D$45,IF($D132=\"MT\",AF132*Balance!D$46,AF132*Balance!D$47))","v":0},{"$f":"IF($D132=\"BT\",AG132*Balance!E$45,IF($D132=\"MT\",AG132*Balance!E$46,AG132*Balance!E$47))","v":0},{"$f":"IF($D132=\"BT\",AH132*Balance!F$45,IF($D132=\"MT\",AH132*Balance!F$46,AH132*Balance!F$47))","v":0},{"$f":"IF($D132=\"BT\",AI132*Balance!G$45,IF($D132=\"MT\",AI132*Balance!G$46,AI132*Balance!G$47))","v":0},{"$f":"IF($D132=\"BT\",AJ132*Balance!H$45,IF($D132=\"MT\",AJ132*Balance!H$46,AJ132*Balance!H$47))","v":0},{"$f":"IF($D132=\"BT\",AK132*Balance!I$45,IF($D132=\"MT\",AK132*Balance!I$46,AK132*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX132:BA132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AN132*Balance!D$49,IF($D132=\"MT\",AN132*Balance!D$50,AN132*Balance!D$51))","v":0},{"$f":"IF($D132=\"BT\",AO132*Balance!E$49,IF($D132=\"MT\",AO132*Balance!E$50,AO132*Balance!E$51))","v":0},{"$f":"IF($D132=\"BT\",AP132*Balance!F$49,IF($D132=\"MT\",AP132*Balance!F$50,AP132*Balance!F$51))","v":0},{"$f":"IF($D132=\"BT\",AQ132*Balance!G$49,IF($D132=\"MT\",AQ132*Balance!G$50,AQ132*Balance!G$51))","v":0},{"$f":"IF($D132=\"BT\",AR132*Balance!H$49,IF($D132=\"MT\",AR132*Balance!H$50,AR132*Balance!H$51))","v":0},{"$f":"IF($D132=\"BT\",AS132*Balance!I$49,IF($D132=\"MT\",AS132*Balance!I$50,AS132*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF132:BI132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!E215","v":"Et"},{"$f":"+PremisaCosto!B215","v":"BT"},null,{"$f":"+[1]Energía!F133","v":0},{"$f":"+[1]Energía!G133","v":0},{"$f":"+[1]Energía!H133","v":0},{"$f":"+[1]Energía!I133","v":0},{"$f":"+[1]Energía!J133","v":0},{"$f":"+[1]Energía!K133","v":0},null,{"$f":"+[1]Energía!M133","v":0},{"$f":"+[1]Energía!N133","v":0},{"$f":"+[1]Energía!O133","v":0},{"$f":"+[1]Energía!P133","v":0},{"$f":"+[1]Energía!Q133","v":0},null,{"$f":"+[1]Energía!S133","v":0},{"$f":"+[1]Energía!T133","v":0},{"$f":"+[1]Energía!U133","v":0},{"$f":"+[1]Energía!V133","v":0},{"$f":"+[1]Energía!W133","v":0},null,{"$f":"+[1]Energía!Y133","v":0},{"$f":"+[1]Energía!Z133","v":0},{"$f":"+[1]Energía!AA133","v":0},{"$f":"+[1]Energía!AB133","v":0},{"$f":"+[1]Energía!AC133","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Ep\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Ep\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Ep\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Ep\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Ep\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Ep\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH133:AK133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Efp\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Efp\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Efp\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Efp\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Efp\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Efp\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP133:AS133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AF133*Balance!D$45,IF($D133=\"MT\",AF133*Balance!D$46,AF133*Balance!D$47))","v":0},{"$f":"IF($D133=\"BT\",AG133*Balance!E$45,IF($D133=\"MT\",AG133*Balance!E$46,AG133*Balance!E$47))","v":0},{"$f":"IF($D133=\"BT\",AH133*Balance!F$45,IF($D133=\"MT\",AH133*Balance!F$46,AH133*Balance!F$47))","v":0},{"$f":"IF($D133=\"BT\",AI133*Balance!G$45,IF($D133=\"MT\",AI133*Balance!G$46,AI133*Balance!G$47))","v":0},{"$f":"IF($D133=\"BT\",AJ133*Balance!H$45,IF($D133=\"MT\",AJ133*Balance!H$46,AJ133*Balance!H$47))","v":0},{"$f":"IF($D133=\"BT\",AK133*Balance!I$45,IF($D133=\"MT\",AK133*Balance!I$46,AK133*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX133:BA133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AN133*Balance!D$49,IF($D133=\"MT\",AN133*Balance!D$50,AN133*Balance!D$51))","v":0},{"$f":"IF($D133=\"BT\",AO133*Balance!E$49,IF($D133=\"MT\",AO133*Balance!E$50,AO133*Balance!E$51))","v":0},{"$f":"IF($D133=\"BT\",AP133*Balance!F$49,IF($D133=\"MT\",AP133*Balance!F$50,AP133*Balance!F$51))","v":0},{"$f":"IF($D133=\"BT\",AQ133*Balance!G$49,IF($D133=\"MT\",AQ133*Balance!G$50,AQ133*Balance!G$51))","v":0},{"$f":"IF($D133=\"BT\",AR133*Balance!H$49,IF($D133=\"MT\",AR133*Balance!H$50,AR133*Balance!H$51))","v":0},{"$f":"IF($D133=\"BT\",AS133*Balance!I$49,IF($D133=\"MT\",AS133*Balance!I$50,AS133*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF133:BI133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!E216","v":"Et"},{"$f":"+PremisaCosto!B216","v":"BT"},null,{"$f":"+[1]Energía!F134","v":0},{"$f":"+[1]Energía!G134","v":0},{"$f":"+[1]Energía!H134","v":0},{"$f":"+[1]Energía!I134","v":0},{"$f":"+[1]Energía!J134","v":0},{"$f":"+[1]Energía!K134","v":0},null,{"$f":"+[1]Energía!M134","v":0},{"$f":"+[1]Energía!N134","v":0},{"$f":"+[1]Energía!O134","v":0},{"$f":"+[1]Energía!P134","v":0},{"$f":"+[1]Energía!Q134","v":0},null,{"$f":"+[1]Energía!S134","v":0},{"$f":"+[1]Energía!T134","v":0},{"$f":"+[1]Energía!U134","v":0},{"$f":"+[1]Energía!V134","v":0},{"$f":"+[1]Energía!W134","v":0},null,{"$f":"+[1]Energía!Y134","v":0},{"$f":"+[1]Energía!Z134","v":0},{"$f":"+[1]Energía!AA134","v":0},{"$f":"+[1]Energía!AB134","v":0},{"$f":"+[1]Energía!AC134","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Ep\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Ep\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Ep\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Ep\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Ep\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Ep\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH134:AK134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Efp\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Efp\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Efp\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Efp\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Efp\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Efp\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP134:AS134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AF134*Balance!D$45,IF($D134=\"MT\",AF134*Balance!D$46,AF134*Balance!D$47))","v":0},{"$f":"IF($D134=\"BT\",AG134*Balance!E$45,IF($D134=\"MT\",AG134*Balance!E$46,AG134*Balance!E$47))","v":0},{"$f":"IF($D134=\"BT\",AH134*Balance!F$45,IF($D134=\"MT\",AH134*Balance!F$46,AH134*Balance!F$47))","v":0},{"$f":"IF($D134=\"BT\",AI134*Balance!G$45,IF($D134=\"MT\",AI134*Balance!G$46,AI134*Balance!G$47))","v":0},{"$f":"IF($D134=\"BT\",AJ134*Balance!H$45,IF($D134=\"MT\",AJ134*Balance!H$46,AJ134*Balance!H$47))","v":0},{"$f":"IF($D134=\"BT\",AK134*Balance!I$45,IF($D134=\"MT\",AK134*Balance!I$46,AK134*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX134:BA134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AN134*Balance!D$49,IF($D134=\"MT\",AN134*Balance!D$50,AN134*Balance!D$51))","v":0},{"$f":"IF($D134=\"BT\",AO134*Balance!E$49,IF($D134=\"MT\",AO134*Balance!E$50,AO134*Balance!E$51))","v":0},{"$f":"IF($D134=\"BT\",AP134*Balance!F$49,IF($D134=\"MT\",AP134*Balance!F$50,AP134*Balance!F$51))","v":0},{"$f":"IF($D134=\"BT\",AQ134*Balance!G$49,IF($D134=\"MT\",AQ134*Balance!G$50,AQ134*Balance!G$51))","v":0},{"$f":"IF($D134=\"BT\",AR134*Balance!H$49,IF($D134=\"MT\",AR134*Balance!H$50,AR134*Balance!H$51))","v":0},{"$f":"IF($D134=\"BT\",AS134*Balance!I$49,IF($D134=\"MT\",AS134*Balance!I$50,AS134*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF134:BI134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!E217","v":"Et"},{"$f":"+PremisaCosto!B217","v":"BT"},null,{"$f":"+[1]Energía!F135","v":0},{"$f":"+[1]Energía!G135","v":0},{"$f":"+[1]Energía!H135","v":0},{"$f":"+[1]Energía!I135","v":0},{"$f":"+[1]Energía!J135","v":0},{"$f":"+[1]Energía!K135","v":0},null,{"$f":"+[1]Energía!M135","v":0},{"$f":"+[1]Energía!N135","v":0},{"$f":"+[1]Energía!O135","v":0},{"$f":"+[1]Energía!P135","v":0},{"$f":"+[1]Energía!Q135","v":0},null,{"$f":"+[1]Energía!S135","v":0},{"$f":"+[1]Energía!T135","v":0},{"$f":"+[1]Energía!U135","v":0},{"$f":"+[1]Energía!V135","v":0},{"$f":"+[1]Energía!W135","v":0},null,{"$f":"+[1]Energía!Y135","v":0},{"$f":"+[1]Energía!Z135","v":0},{"$f":"+[1]Energía!AA135","v":0},{"$f":"+[1]Energía!AB135","v":0},{"$f":"+[1]Energía!AC135","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Ep\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Ep\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Ep\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Ep\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Ep\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Ep\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH135:AK135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Efp\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Efp\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Efp\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Efp\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Efp\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Efp\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP135:AS135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AF135*Balance!D$45,IF($D135=\"MT\",AF135*Balance!D$46,AF135*Balance!D$47))","v":0},{"$f":"IF($D135=\"BT\",AG135*Balance!E$45,IF($D135=\"MT\",AG135*Balance!E$46,AG135*Balance!E$47))","v":0},{"$f":"IF($D135=\"BT\",AH135*Balance!F$45,IF($D135=\"MT\",AH135*Balance!F$46,AH135*Balance!F$47))","v":0},{"$f":"IF($D135=\"BT\",AI135*Balance!G$45,IF($D135=\"MT\",AI135*Balance!G$46,AI135*Balance!G$47))","v":0},{"$f":"IF($D135=\"BT\",AJ135*Balance!H$45,IF($D135=\"MT\",AJ135*Balance!H$46,AJ135*Balance!H$47))","v":0},{"$f":"IF($D135=\"BT\",AK135*Balance!I$45,IF($D135=\"MT\",AK135*Balance!I$46,AK135*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX135:BA135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AN135*Balance!D$49,IF($D135=\"MT\",AN135*Balance!D$50,AN135*Balance!D$51))","v":0},{"$f":"IF($D135=\"BT\",AO135*Balance!E$49,IF($D135=\"MT\",AO135*Balance!E$50,AO135*Balance!E$51))","v":0},{"$f":"IF($D135=\"BT\",AP135*Balance!F$49,IF($D135=\"MT\",AP135*Balance!F$50,AP135*Balance!F$51))","v":0},{"$f":"IF($D135=\"BT\",AQ135*Balance!G$49,IF($D135=\"MT\",AQ135*Balance!G$50,AQ135*Balance!G$51))","v":0},{"$f":"IF($D135=\"BT\",AR135*Balance!H$49,IF($D135=\"MT\",AR135*Balance!H$50,AR135*Balance!H$51))","v":0},{"$f":"IF($D135=\"BT\",AS135*Balance!I$49,IF($D135=\"MT\",AS135*Balance!I$50,AS135*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF135:BI135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!E218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,{"$f":"+[1]Energía!F136","v":2175624.4218243337},{"$f":"+[1]Energía!G136","v":2178697.7553354506},{"$f":"+[1]Energía!H136","v":2215356.1265630061},{"$f":"+[1]Energía!I136","v":2243180.2873918349},{"$f":"+[1]Energía!J136","v":2273226.4720956599},{"$f":"+[1]Energía!K136","v":2304288.4840572723},null,{"$f":"+[1]Energía!M136","v":72993.208289756236},{"$f":"+[1]Energía!N136","v":74133.644783156342},{"$f":"+[1]Energía!O136","v":76450.121369387693},{"$f":"+[1]Energía!P136","v":78838.927299977004},{"$f":"+[1]Energía!Q136","v":81302.286193301916},null,{"$f":"+[1]Energía!S136","v":2386.915234840872},{"$f":"+[1]Energía!T136","v":2412.9444752208233},{"$f":"+[1]Energía!U136","v":2414.3264416511756},{"$f":"+[1]Energía!V136","v":2414.9385724087529},{"$f":"+[1]Energía!W136","v":2416.3046609813878},null,{"$f":"+[1]Energía!Y136","v":2103317.6318108533},{"$f":"+[1]Energía!Z136","v":2138809.5373046286},{"$f":"+[1]Energía!AA136","v":2164315.8395807962},{"$f":"+[1]Energía!AB136","v":2191972.6062232745},{"$f":"+[1]Energía!AC136","v":2220569.8932029889},{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":7150908.9576215157},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Ep\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Ep\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Ep\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Ep\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Ep\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Ep\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH136:AK136,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Efp\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Efp\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Efp\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Efp\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Efp\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Efp\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP136:AS136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX136:BA136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF136:BI136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!E219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,{"$f":"+[1]Energía!F137","v":629850.94031332759},{"$f":"+[1]Energía!G137","v":629875.75661982573},{"$f":"+[1]Energía!H137","v":640031.90247158031},{"$f":"+[1]Energía!I137","v":647222.55360700656},{"$f":"+[1]Energía!J137","v":655088.7130536983},{"$f":"+[1]Energía!K137","v":663458.64058792533},null,{"$f":"+[1]Energía!M137","v":52432.450512403695},{"$f":"+[1]Energía!N137","v":53257.1276807498},{"$f":"+[1]Energía!O137","v":54932.335854610057},{"$f":"+[1]Energía!P137","v":56660.090388143362},{"$f":"+[1]Energía!Q137","v":58441.947226252247},null,{"$f":"+[1]Energía!S137","v":38.979730167134839},{"$f":"+[1]Energía!T137","v":39.46408442291392},{"$f":"+[1]Energía!U137","v":39.489800168441413},{"$f":"+[1]Energía!V137","v":39.501190748158606},{"$f":"+[1]Energía!W137","v":39.526611037197725},null,{"$f":"+[1]Energía!Y137","v":577404.32637725491},{"$f":"+[1]Energía!Z137","v":586735.31070640765},{"$f":"+[1]Energía!AA137","v":592250.72795222804},{"$f":"+[1]Energía!AB137","v":598389.1214748068},{"$f":"+[1]Energía!AC137","v":604977.16675063584},{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":1955214.454646206},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Ep\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Ep\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Ep\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Ep\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Ep\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Ep\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH137:AK137,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Efp\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Efp\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Efp\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Efp\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Efp\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Efp\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP137:AS137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX137:BA137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF137:BI137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!E220","v":"Et"},{"$f":"+PremisaCosto!B220","v":"BT"},null,{"$f":"+[1]Energía!F138","v":458243.3402814052},{"$f":"+[1]Energía!G138","v":458320.09563101677},{"$f":"+[1]Energía!H138","v":465740.11917037377},{"$f":"+[1]Energía!I138","v":471030.33462582884},{"$f":"+[1]Energía!J138","v":476809.8802416824},{"$f":"+[1]Energía!K138","v":482941.7990064621},null,{"$f":"+[1]Energía!M138","v":40085.824534703162},{"$f":"+[1]Energía!N138","v":40713.66179112059},{"$f":"+[1]Energía!O138","v":41988.96718233054},{"$f":"+[1]Energía!P138","v":43304.159726577753},{"$f":"+[1]Energía!Q138","v":44660.449016527535},null,{"$f":"+[1]Energía!S138","v":38.979730167134839},{"$f":"+[1]Energía!T138","v":39.46408442291392},{"$f":"+[1]Energía!U138","v":39.489800168441413},{"$f":"+[1]Energía!V138","v":39.501190748158606},{"$f":"+[1]Energía!W138","v":39.526611037197725},null,{"$f":"+[1]Energía!Y138","v":418195.29136614647},{"$f":"+[1]Energía!Z138","v":424986.99329483026},{"$f":"+[1]Energía!AA138","v":429001.87764332985},{"$f":"+[1]Energía!AB138","v":433466.21932435647},{"$f":"+[1]Energía!AC138","v":438241.82337889739},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":1416286.4598876131},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Ep\",F138,\"\"))","v":141981.41274233902},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Ep\",G138,\"\"))","v":142005.19450197506},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Ep\",H138,\"\"))","v":144304.20319908424},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Ep\",I138,\"\"))","v":145943.31543062394},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Ep\",J138,\"\"))","v":147734.04096750522},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Ep\",K138,\"\"))","v":149633.94525964407},{"$f":"+SUMPRODUCT(AH138:AK138,PremisaCosto!$F$84:$I$84)","v":482144.7404494143},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Efp\",F138,\"\"))","v":316261.92753906571},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Efp\",G138,\"\"))","v":316314.90112904122},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Efp\",H138,\"\"))","v":321435.91597128904},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Efp\",I138,\"\"))","v":325087.01919520437},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Efp\",J138,\"\"))","v":329075.83927417669},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Efp\",K138,\"\"))","v":333307.85374681751},{"$f":"+SUMPRODUCT(AP138:AS138,PremisaCosto!$F$84:$I$84)","v":1073971.7405409601},null,{"$f":"IF($D138=\"BT\",AF138*Balance!D$45,IF($D138=\"MT\",AF138*Balance!D$46,AF138*Balance!D$47))","v":161191.8225870296},{"$f":"IF($D138=\"BT\",AG138*Balance!E$45,IF($D138=\"MT\",AG138*Balance!E$46,AG138*Balance!E$47))","v":161218.82207313145},{"$f":"IF($D138=\"BT\",AH138*Balance!F$45,IF($D138=\"MT\",AH138*Balance!F$46,AH138*Balance!F$47))","v":154632.27455695893},{"$f":"IF($D138=\"BT\",AI138*Balance!G$45,IF($D138=\"MT\",AI138*Balance!G$46,AI138*Balance!G$47))","v":162639.81800049724},{"$f":"IF($D138=\"BT\",AJ138*Balance!H$45,IF($D138=\"MT\",AJ138*Balance!H$46,AJ138*Balance!H$47))","v":164636.96264293717},{"$f":"IF($D138=\"BT\",AK138*Balance!I$45,IF($D138=\"MT\",AK138*Balance!I$46,AK138*Balance!I$47))","v":166754.28267704402},{"$f":"+SUMPRODUCT(AX138:BA138,PremisaCosto!$F$84:$I$84)","v":531425.27130972408},null,{"$f":"IF($D138=\"BT\",AN138*Balance!D$49,IF($D138=\"MT\",AN138*Balance!D$50,AN138*Balance!D$51))","v":359052.88960198621},{"$f":"IF($D138=\"BT\",AO138*Balance!E$49,IF($D138=\"MT\",AO138*Balance!E$50,AO138*Balance!E$51))","v":359113.03063983197},{"$f":"IF($D138=\"BT\",AP138*Balance!F$49,IF($D138=\"MT\",AP138*Balance!F$50,AP138*Balance!F$51))","v":344441.57348879892},{"$f":"IF($D138=\"BT\",AQ138*Balance!G$49,IF($D138=\"MT\",AQ138*Balance!G$50,AQ138*Balance!G$51))","v":362278.28236069938},{"$f":"IF($D138=\"BT\",AR138*Balance!H$49,IF($D138=\"MT\",AR138*Balance!H$50,AR138*Balance!H$51))","v":366726.89857033384},{"$f":"IF($D138=\"BT\",AS138*Balance!I$49,IF($D138=\"MT\",AS138*Balance!I$50,AS138*Balance!I$51))","v":371443.20405194577},{"$f":"+SUMPRODUCT(BF138:BI138,PremisaCosto!$F$84:$I$84)","v":1183743.5436171412}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!E221","v":"Et"},{"$f":"+PremisaCosto!B221","v":"BT"},null,{"$f":"+[1]Energía!F139","v":187.15986035018071},{"$f":"+[1]Energía!G139","v":188.45769405708546},{"$f":"+[1]Energía!H139","v":192.1570621019381},{"$f":"+[1]Energía!I139","v":195.58477335371811},{"$f":"+[1]Energía!J139","v":199.16686029453766},{"$f":"+[1]Energía!K139","v":202.58860053001078},null,{"$f":"+[1]Energía!M139","v":13.081715942320454},{"$f":"+[1]Energía!N139","v":13.250748644851001},{"$f":"+[1]Energía!O139","v":13.593388224667841},{"$f":"+[1]Energía!P139","v":13.945165252409659},{"$f":"+[1]Energía!Q139","v":14.306747988108313},null,{"$f":"+[1]Energía!S139","v":0},{"$f":"+[1]Energía!T139","v":0},{"$f":"+[1]Energía!U139","v":0},{"$f":"+[1]Energía!V139","v":0},{"$f":"+[1]Energía!W139","v":0},null,{"$f":"+[1]Energía!Y139","v":175.37597811476502},{"$f":"+[1]Energía!Z139","v":178.90631345708709},{"$f":"+[1]Energía!AA139","v":181.99138512905026},{"$f":"+[1]Energía!AB139","v":185.221695042128},{"$f":"+[1]Energía!AC139","v":188.28185254190248},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":602.2005924148275},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Ep\",F139,\"\"))","v":57.989323674314704},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Ep\",G139,\"\"))","v":58.391442476734845},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Ep\",H139,\"\"))","v":59.537648989936962},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Ep\",I139,\"\"))","v":60.599685779607874},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Ep\",J139,\"\"))","v":61.709554095667023},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Ep\",K139,\"\"))","v":62.769740834816218},{"$f":"+SUMPRODUCT(AH139:AK139,PremisaCosto!$F$84:$I$84)","v":200.56773541162841},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Efp\",F139,\"\"))","v":129.1705366758658},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Efp\",G139,\"\"))","v":130.06625158035041},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Efp\",H139,\"\"))","v":132.61941311200093},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Efp\",I139,\"\"))","v":134.98508757411003},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Efp\",J139,\"\"))","v":137.45730619887041},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Efp\",K139,\"\"))","v":139.81885969519436},{"$f":"+SUMPRODUCT(AP139:AS139,PremisaCosto!$F$84:$I$84)","v":446.76227245703024},null,{"$f":"IF($D139=\"BT\",AF139*Balance!D$45,IF($D139=\"MT\",AF139*Balance!D$46,AF139*Balance!D$47))","v":65.835411784605839},{"$f":"IF($D139=\"BT\",AG139*Balance!E$45,IF($D139=\"MT\",AG139*Balance!E$46,AG139*Balance!E$47))","v":66.291938180608426},{"$f":"IF($D139=\"BT\",AH139*Balance!F$45,IF($D139=\"MT\",AH139*Balance!F$46,AH139*Balance!F$47))","v":63.79884910480699},{"$f":"IF($D139=\"BT\",AI139*Balance!G$45,IF($D139=\"MT\",AI139*Balance!G$46,AI139*Balance!G$47))","v":67.532533689546653},{"$f":"IF($D139=\"BT\",AJ139*Balance!H$45,IF($D139=\"MT\",AJ139*Balance!H$46,AJ139*Balance!H$47))","v":68.770024063684204},{"$f":"IF($D139=\"BT\",AK139*Balance!I$45,IF($D139=\"MT\",AK139*Balance!I$46,AK139*Balance!I$47))","v":69.951527967609465},{"$f":"+SUMPRODUCT(AX139:BA139,PremisaCosto!$F$84:$I$84)","v":221.0880181688805},null,{"$f":"IF($D139=\"BT\",AN139*Balance!D$49,IF($D139=\"MT\",AN139*Balance!D$50,AN139*Balance!D$51))","v":146.64760569126696},{"$f":"IF($D139=\"BT\",AO139*Balance!E$49,IF($D139=\"MT\",AO139*Balance!E$50,AO139*Balance!E$51))","v":147.66451287075995},{"$f":"IF($D139=\"BT\",AP139*Balance!F$49,IF($D139=\"MT\",AP139*Balance!F$50,AP139*Balance!F$51))","v":142.11118626687255},{"$f":"IF($D139=\"BT\",AQ139*Balance!G$49,IF($D139=\"MT\",AQ139*Balance!G$50,AQ139*Balance!G$51))","v":150.42792478063535},{"$f":"IF($D139=\"BT\",AR139*Balance!H$49,IF($D139=\"MT\",AR139*Balance!H$50,AR139*Balance!H$51))","v":153.1844200392508},{"$f":"IF($D139=\"BT\",AS139*Balance!I$49,IF($D139=\"MT\",AS139*Balance!I$50,AS139*Balance!I$51))","v":155.81620609372857},{"$f":"+SUMPRODUCT(BF139:BI139,PremisaCosto!$F$84:$I$84)","v":492.4709610318688}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!E222","v":"Et"},{"$f":"+PremisaCosto!B222","v":"BT"},null,{"$f":"+[1]Energía!F140","v":168473.33241576608},{"$f":"+[1]Energía!G140","v":168420.96552628238},{"$f":"+[1]Energía!H140","v":171106.38798801225},{"$f":"+[1]Energía!I140","v":172970.73677483431},{"$f":"+[1]Energía!J140","v":175017.91279154507},{"$f":"+[1]Energía!K140","v":177214.04939219687},null,{"$f":"+[1]Energía!M140","v":12158.52360929922},{"$f":"+[1]Energía!N140","v":12352.407504033619},{"$f":"+[1]Energía!O140","v":12746.305634487606},{"$f":"+[1]Energía!P140","v":13152.674743362517},{"$f":"+[1]Energía!Q140","v":13571.855579457613},null,{"$f":"+[1]Energía!S140","v":0},{"$f":"+[1]Energía!T140","v":0},{"$f":"+[1]Energía!U140","v":0},{"$f":"+[1]Energía!V140","v":0},{"$f":"+[1]Energía!W140","v":0},null,{"$f":"+[1]Energía!Y140","v":156262.44191698317},{"$f":"+[1]Energía!Z140","v":158753.98048397864},{"$f":"+[1]Energía!AA140","v":160224.43114034671},{"$f":"+[1]Energía!AB140","v":161865.23804818254},{"$f":"+[1]Energía!AC140","v":163642.19381273925},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":528941.12271266815},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Ep\",F140,\"\"))","v":52199.518559529861},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Ep\",G140,\"\"))","v":52183.293282921906},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Ep\",H140,\"\"))","v":53015.340453956138},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Ep\",I140,\"\"))","v":53592.987418634133},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Ep\",J140,\"\"))","v":54227.281291418702},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Ep\",K140,\"\"))","v":54907.728882744785},{"$f":"+SUMPRODUCT(AH140:AK140,PremisaCosto!$F$84:$I$84)","v":177028.77113102953},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Efp\",F140,\"\"))","v":116273.81385623604},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Efp\",G140,\"\"))","v":116237.6722433603},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Efp\",H140,\"\"))","v":118091.04753405594},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Efp\",I140,\"\"))","v":119377.74935619999},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Efp\",J140,\"\"))","v":120790.63150012618},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Efp\",K140,\"\"))","v":122306.32050945191},{"$f":"+SUMPRODUCT(AP140:AS140,PremisaCosto!$F$84:$I$84)","v":394329.50628104276},null,{"$f":"IF($D140=\"BT\",AF140*Balance!D$45,IF($D140=\"MT\",AF140*Balance!D$46,AF140*Balance!D$47))","v":59262.232796948294},{"$f":"IF($D140=\"BT\",AG140*Balance!E$45,IF($D140=\"MT\",AG140*Balance!E$46,AG140*Balance!E$47))","v":59243.812203309317},{"$f":"IF($D140=\"BT\",AH140*Balance!F$45,IF($D140=\"MT\",AH140*Balance!F$46,AH140*Balance!F$47))","v":56809.729024295128},{"$f":"IF($D140=\"BT\",AI140*Balance!G$45,IF($D140=\"MT\",AI140*Balance!G$46,AI140*Balance!G$47))","v":59724.240840705213},{"$f":"IF($D140=\"BT\",AJ140*Balance!H$45,IF($D140=\"MT\",AJ140*Balance!H$46,AJ140*Balance!H$47))","v":60431.670492023302},{"$f":"IF($D140=\"BT\",AK140*Balance!I$45,IF($D140=\"MT\",AK140*Balance!I$46,AK140*Balance!I$47))","v":61189.985516856497},{"$f":"+SUMPRODUCT(AX140:BA140,PremisaCosto!$F$84:$I$84)","v":195121.79725566413},null,{"$f":"IF($D140=\"BT\",AN140*Balance!D$49,IF($D140=\"MT\",AN140*Balance!D$50,AN140*Balance!D$51))","v":132005.92678032073},{"$f":"IF($D140=\"BT\",AO140*Balance!E$49,IF($D140=\"MT\",AO140*Balance!E$50,AO140*Balance!E$51))","v":131964.8951245698},{"$f":"IF($D140=\"BT\",AP140*Balance!F$49,IF($D140=\"MT\",AP140*Balance!F$50,AP140*Balance!F$51))","v":126543.00346201495},{"$f":"IF($D140=\"BT\",AQ140*Balance!G$49,IF($D140=\"MT\",AQ140*Balance!G$50,AQ140*Balance!G$51))","v":133035.0442657361},{"$f":"IF($D140=\"BT\",AR140*Balance!H$49,IF($D140=\"MT\",AR140*Balance!H$50,AR140*Balance!H$51))","v":134610.83549645281},{"$f":"IF($D140=\"BT\",AS140*Balance!I$49,IF($D140=\"MT\",AS140*Balance!I$50,AS140*Balance!I$51))","v":136299.97329839034},{"$f":"+SUMPRODUCT(BF140:BI140,PremisaCosto!$F$84:$I$84)","v":434631.50924516219}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!E223","v":"Et"},{"$f":"+PremisaCosto!B223","v":"BT"},null,{"$f":"+[1]Energía!F141","v":0},{"$f":"+[1]Energía!G141","v":0},{"$f":"+[1]Energía!H141","v":0},{"$f":"+[1]Energía!I141","v":0},{"$f":"+[1]Energía!J141","v":0},{"$f":"+[1]Energía!K141","v":0},null,{"$f":"+[1]Energía!M141","v":0},{"$f":"+[1]Energía!N141","v":0},{"$f":"+[1]Energía!O141","v":0},{"$f":"+[1]Energía!P141","v":0},{"$f":"+[1]Energía!Q141","v":0},null,{"$f":"+[1]Energía!S141","v":0},{"$f":"+[1]Energía!T141","v":0},{"$f":"+[1]Energía!U141","v":0},{"$f":"+[1]Energía!V141","v":0},{"$f":"+[1]Energía!W141","v":0},null,{"$f":"+[1]Energía!Y141","v":0},{"$f":"+[1]Energía!Z141","v":0},{"$f":"+[1]Energía!AA141","v":0},{"$f":"+[1]Energía!AB141","v":0},{"$f":"+[1]Energía!AC141","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Ep\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Ep\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Ep\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Ep\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Ep\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Ep\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH141:AK141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Efp\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Efp\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Efp\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Efp\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Efp\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Efp\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP141:AS141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AF141*Balance!D$45,IF($D141=\"MT\",AF141*Balance!D$46,AF141*Balance!D$47))","v":0},{"$f":"IF($D141=\"BT\",AG141*Balance!E$45,IF($D141=\"MT\",AG141*Balance!E$46,AG141*Balance!E$47))","v":0},{"$f":"IF($D141=\"BT\",AH141*Balance!F$45,IF($D141=\"MT\",AH141*Balance!F$46,AH141*Balance!F$47))","v":0},{"$f":"IF($D141=\"BT\",AI141*Balance!G$45,IF($D141=\"MT\",AI141*Balance!G$46,AI141*Balance!G$47))","v":0},{"$f":"IF($D141=\"BT\",AJ141*Balance!H$45,IF($D141=\"MT\",AJ141*Balance!H$46,AJ141*Balance!H$47))","v":0},{"$f":"IF($D141=\"BT\",AK141*Balance!I$45,IF($D141=\"MT\",AK141*Balance!I$46,AK141*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX141:BA141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AN141*Balance!D$49,IF($D141=\"MT\",AN141*Balance!D$50,AN141*Balance!D$51))","v":0},{"$f":"IF($D141=\"BT\",AO141*Balance!E$49,IF($D141=\"MT\",AO141*Balance!E$50,AO141*Balance!E$51))","v":0},{"$f":"IF($D141=\"BT\",AP141*Balance!F$49,IF($D141=\"MT\",AP141*Balance!F$50,AP141*Balance!F$51))","v":0},{"$f":"IF($D141=\"BT\",AQ141*Balance!G$49,IF($D141=\"MT\",AQ141*Balance!G$50,AQ141*Balance!G$51))","v":0},{"$f":"IF($D141=\"BT\",AR141*Balance!H$49,IF($D141=\"MT\",AR141*Balance!H$50,AR141*Balance!H$51))","v":0},{"$f":"IF($D141=\"BT\",AS141*Balance!I$49,IF($D141=\"MT\",AS141*Balance!I$50,AS141*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF141:BI141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!E224","v":"Et"},{"$f":"+PremisaCosto!B224","v":"BT"},null,{"$f":"+[1]Energía!F142","v":4.2220194080886477},{"$f":"+[1]Energía!G142","v":4.2512964073809707},{"$f":"+[1]Energía!H142","v":4.3347480815476835},{"$f":"+[1]Energía!I142","v":4.4120716241238629},{"$f":"+[1]Energía!J142","v":4.492877628986788},{"$f":"+[1]Energía!K142","v":4.5700664752307167},null,{"$f":"+[1]Energía!M142","v":0.5310721467884858},{"$f":"+[1]Energía!N142","v":0.5379342863278368},{"$f":"+[1]Energía!O142","v":0.55184426098485861},{"$f":"+[1]Energía!P142","v":0.56612518423204072},{"$f":"+[1]Energía!Q142","v":0.58080418510133169},null,{"$f":"+[1]Energía!S142","v":0},{"$f":"+[1]Energía!T142","v":0},{"$f":"+[1]Energía!U142","v":0},{"$f":"+[1]Energía!V142","v":0},{"$f":"+[1]Energía!W142","v":0},null,{"$f":"+[1]Energía!Y142","v":3.7202242605924849},{"$f":"+[1]Energía!Z142","v":3.7968137952198466},{"$f":"+[1]Energía!AA142","v":3.8602273631390043},{"$f":"+[1]Energía!AB142","v":3.9267524447547473},{"$f":"+[1]Energía!AC142","v":3.989262290129385},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":12.770605782540883},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Ep\",F142,\"\"))","v":1.3081440088532037},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Ep\",G142,\"\"))","v":1.3172151493477449},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Ep\",H142,\"\"))","v":1.3430716878991336},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Ep\",I142,\"\"))","v":1.367029495570635},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Ep\",J142,\"\"))","v":1.3920663040083898},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Ep\",K142,\"\"))","v":1.4159823775751854},{"$f":"+SUMPRODUCT(AH142:AK142,PremisaCosto!$F$84:$I$84)","v":4.5244790734503573},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Efp\",F142,\"\"))","v":2.9138753992354394},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Efp\",G142,\"\"))","v":2.9340812580332214},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Efp\",H142,\"\"))","v":2.9916763936485453},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Efp\",I142,\"\"))","v":3.0450421285532232},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Efp\",J142,\"\"))","v":3.1008113249783933},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Efp\",K142,\"\"))","v":3.1540840976555264},{"$f":"+SUMPRODUCT(AP142:AS142,PremisaCosto!$F$84:$I$84)","v":10.078223939610611},null,{"$f":"IF($D142=\"BT\",AF142*Balance!D$45,IF($D142=\"MT\",AF142*Balance!D$46,AF142*Balance!D$47))","v":1.485138884876527},{"$f":"IF($D142=\"BT\",AG142*Balance!E$45,IF($D142=\"MT\",AG142*Balance!E$46,AG142*Balance!E$47))","v":1.4954373714249853},{"$f":"IF($D142=\"BT\",AH142*Balance!F$45,IF($D142=\"MT\",AH142*Balance!F$46,AH142*Balance!F$47))","v":1.4391973718629358},{"$f":"IF($D142=\"BT\",AI142*Balance!G$45,IF($D142=\"MT\",AI142*Balance!G$46,AI142*Balance!G$47))","v":1.5234231708721784},{"$f":"IF($D142=\"BT\",AJ142*Balance!H$45,IF($D142=\"MT\",AJ142*Balance!H$46,AJ142*Balance!H$47))","v":1.5513389235723358},{"$f":"IF($D142=\"BT\",AK142*Balance!I$45,IF($D142=\"MT\",AK142*Balance!I$46,AK142*Balance!I$47))","v":1.5779917133520014},{"$f":"+SUMPRODUCT(AX142:BA142,PremisaCosto!$F$84:$I$84)","v":4.9873829883094789},null,{"$f":"IF($D142=\"BT\",AN142*Balance!D$49,IF($D142=\"MT\",AN142*Balance!D$50,AN142*Balance!D$51))","v":3.3081294045625875},{"$f":"IF($D142=\"BT\",AO142*Balance!E$49,IF($D142=\"MT\",AO142*Balance!E$50,AO142*Balance!E$51))","v":3.3310691622649662},{"$f":"IF($D142=\"BT\",AP142*Balance!F$49,IF($D142=\"MT\",AP142*Balance!F$50,AP142*Balance!F$51))","v":3.2057952244815167},{"$f":"IF($D142=\"BT\",AQ142*Balance!G$49,IF($D142=\"MT\",AQ142*Balance!G$50,AQ142*Balance!G$51))","v":3.3934072014909389},{"$f":"IF($D142=\"BT\",AR142*Balance!H$49,IF($D142=\"MT\",AR142*Balance!H$50,AR142*Balance!H$51))","v":3.4555892124114638},{"$f":"IF($D142=\"BT\",AS142*Balance!I$49,IF($D142=\"MT\",AS142*Balance!I$50,AS142*Balance!I$51))","v":3.5149579882758619},{"$f":"+SUMPRODUCT(BF142:BI142,PremisaCosto!$F$84:$I$84)","v":11.109336967372933}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!E225","v":"Et"},{"$f":"+PremisaCosto!B225","v":"BT"},null,{"$f":"+[1]Energía!F143","v":0},{"$f":"+[1]Energía!G143","v":0},{"$f":"+[1]Energía!H143","v":0},{"$f":"+[1]Energía!I143","v":0},{"$f":"+[1]Energía!J143","v":0},{"$f":"+[1]Energía!K143","v":0},null,{"$f":"+[1]Energía!M143","v":0},{"$f":"+[1]Energía!N143","v":0},{"$f":"+[1]Energía!O143","v":0},{"$f":"+[1]Energía!P143","v":0},{"$f":"+[1]Energía!Q143","v":0},null,{"$f":"+[1]Energía!S143","v":0},{"$f":"+[1]Energía!T143","v":0},{"$f":"+[1]Energía!U143","v":0},{"$f":"+[1]Energía!V143","v":0},{"$f":"+[1]Energía!W143","v":0},null,{"$f":"+[1]Energía!Y143","v":0},{"$f":"+[1]Energía!Z143","v":0},{"$f":"+[1]Energía!AA143","v":0},{"$f":"+[1]Energía!AB143","v":0},{"$f":"+[1]Energía!AC143","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Ep\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Ep\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Ep\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Ep\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Ep\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Ep\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH143:AK143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Efp\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Efp\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Efp\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Efp\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Efp\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Efp\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP143:AS143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AF143*Balance!D$45,IF($D143=\"MT\",AF143*Balance!D$46,AF143*Balance!D$47))","v":0},{"$f":"IF($D143=\"BT\",AG143*Balance!E$45,IF($D143=\"MT\",AG143*Balance!E$46,AG143*Balance!E$47))","v":0},{"$f":"IF($D143=\"BT\",AH143*Balance!F$45,IF($D143=\"MT\",AH143*Balance!F$46,AH143*Balance!F$47))","v":0},{"$f":"IF($D143=\"BT\",AI143*Balance!G$45,IF($D143=\"MT\",AI143*Balance!G$46,AI143*Balance!G$47))","v":0},{"$f":"IF($D143=\"BT\",AJ143*Balance!H$45,IF($D143=\"MT\",AJ143*Balance!H$46,AJ143*Balance!H$47))","v":0},{"$f":"IF($D143=\"BT\",AK143*Balance!I$45,IF($D143=\"MT\",AK143*Balance!I$46,AK143*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX143:BA143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AN143*Balance!D$49,IF($D143=\"MT\",AN143*Balance!D$50,AN143*Balance!D$51))","v":0},{"$f":"IF($D143=\"BT\",AO143*Balance!E$49,IF($D143=\"MT\",AO143*Balance!E$50,AO143*Balance!E$51))","v":0},{"$f":"IF($D143=\"BT\",AP143*Balance!F$49,IF($D143=\"MT\",AP143*Balance!F$50,AP143*Balance!F$51))","v":0},{"$f":"IF($D143=\"BT\",AQ143*Balance!G$49,IF($D143=\"MT\",AQ143*Balance!G$50,AQ143*Balance!G$51))","v":0},{"$f":"IF($D143=\"BT\",AR143*Balance!H$49,IF($D143=\"MT\",AR143*Balance!H$50,AR143*Balance!H$51))","v":0},{"$f":"IF($D143=\"BT\",AS143*Balance!I$49,IF($D143=\"MT\",AS143*Balance!I$50,AS143*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF143:BI143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!E226","v":"Et"},{"$f":"+PremisaCosto!B226","v":"BT"},null,{"$f":"+[1]Energía!F144","v":0},{"$f":"+[1]Energía!G144","v":0},{"$f":"+[1]Energía!H144","v":0},{"$f":"+[1]Energía!I144","v":0},{"$f":"+[1]Energía!J144","v":0},{"$f":"+[1]Energía!K144","v":0},null,{"$f":"+[1]Energía!M144","v":0},{"$f":"+[1]Energía!N144","v":0},{"$f":"+[1]Energía!O144","v":0},{"$f":"+[1]Energía!P144","v":0},{"$f":"+[1]Energía!Q144","v":0},null,{"$f":"+[1]Energía!S144","v":0},{"$f":"+[1]Energía!T144","v":0},{"$f":"+[1]Energía!U144","v":0},{"$f":"+[1]Energía!V144","v":0},{"$f":"+[1]Energía!W144","v":0},null,{"$f":"+[1]Energía!Y144","v":0},{"$f":"+[1]Energía!Z144","v":0},{"$f":"+[1]Energía!AA144","v":0},{"$f":"+[1]Energía!AB144","v":0},{"$f":"+[1]Energía!AC144","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Ep\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Ep\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Ep\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Ep\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Ep\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Ep\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH144:AK144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Efp\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Efp\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Efp\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Efp\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Efp\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Efp\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP144:AS144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AF144*Balance!D$45,IF($D144=\"MT\",AF144*Balance!D$46,AF144*Balance!D$47))","v":0},{"$f":"IF($D144=\"BT\",AG144*Balance!E$45,IF($D144=\"MT\",AG144*Balance!E$46,AG144*Balance!E$47))","v":0},{"$f":"IF($D144=\"BT\",AH144*Balance!F$45,IF($D144=\"MT\",AH144*Balance!F$46,AH144*Balance!F$47))","v":0},{"$f":"IF($D144=\"BT\",AI144*Balance!G$45,IF($D144=\"MT\",AI144*Balance!G$46,AI144*Balance!G$47))","v":0},{"$f":"IF($D144=\"BT\",AJ144*Balance!H$45,IF($D144=\"MT\",AJ144*Balance!H$46,AJ144*Balance!H$47))","v":0},{"$f":"IF($D144=\"BT\",AK144*Balance!I$45,IF($D144=\"MT\",AK144*Balance!I$46,AK144*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX144:BA144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AN144*Balance!D$49,IF($D144=\"MT\",AN144*Balance!D$50,AN144*Balance!D$51))","v":0},{"$f":"IF($D144=\"BT\",AO144*Balance!E$49,IF($D144=\"MT\",AO144*Balance!E$50,AO144*Balance!E$51))","v":0},{"$f":"IF($D144=\"BT\",AP144*Balance!F$49,IF($D144=\"MT\",AP144*Balance!F$50,AP144*Balance!F$51))","v":0},{"$f":"IF($D144=\"BT\",AQ144*Balance!G$49,IF($D144=\"MT\",AQ144*Balance!G$50,AQ144*Balance!G$51))","v":0},{"$f":"IF($D144=\"BT\",AR144*Balance!H$49,IF($D144=\"MT\",AR144*Balance!H$50,AR144*Balance!H$51))","v":0},{"$f":"IF($D144=\"BT\",AS144*Balance!I$49,IF($D144=\"MT\",AS144*Balance!I$50,AS144*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF144:BI144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!E227","v":"Et"},{"$f":"+PremisaCosto!B227","v":"BT"},null,{"$f":"+[1]Energía!F145","v":2940.6727262249515},{"$f":"+[1]Energía!G145","v":2939.7581160816071},{"$f":"+[1]Energía!H145","v":2986.6314050702917},{"$f":"+[1]Energía!I145","v":3019.1727335813785},{"$f":"+[1]Energía!J145","v":3054.9052995551178},{"$f":"+[1]Energía!K145","v":3093.2380800276655},null,{"$f":"+[1]Energía!M145","v":173.70922940263773},{"$f":"+[1]Energía!N145","v":176.47926861103315},{"$f":"+[1]Energía!O145","v":182.10693210645076},{"$f":"+[1]Energía!P145","v":187.91277035288749},{"$f":"+[1]Energía!Q145","v":193.90165153617625},null,{"$f":"+[1]Energía!S145","v":0},{"$f":"+[1]Energía!T145","v":0},{"$f":"+[1]Energía!U145","v":0},{"$f":"+[1]Energía!V145","v":0},{"$f":"+[1]Energía!W145","v":0},null,{"$f":"+[1]Energía!Y145","v":2766.0488866789692},{"$f":"+[1]Energía!Z145","v":2810.1521364592586},{"$f":"+[1]Energía!AA145","v":2837.0658014749279},{"$f":"+[1]Energía!AB145","v":2866.9925292022303},{"$f":"+[1]Energía!AC145","v":2899.3364284914892},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":9366.9387683273708},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Ep\",F145,\"\"))","v":911.13352094956019},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Ep\",G145,\"\"))","v":910.85013954748513},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Ep\",H145,\"\"))","v":925.37328741561669},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Ep\",I145,\"\"))","v":935.45584266165554},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Ep\",J145,\"\"))","v":946.52716602173939},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Ep\",K145,\"\"))","v":958.40413584849568},{"$f":"+SUMPRODUCT(AH145:AK145,PremisaCosto!$F$84:$I$84)","v":3090.0048233238526},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Efp\",F145,\"\"))","v":2029.5392052753882},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Efp\",G145,\"\"))","v":2028.9079765341189},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Efp\",H145,\"\"))","v":2061.2581176546719},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Efp\",I145,\"\"))","v":2083.7168909197198},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Efp\",J145,\"\"))","v":2108.3781335333751},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Efp\",K145,\"\"))","v":2134.8339441791668},{"$f":"+SUMPRODUCT(AP145:AS145,PremisaCosto!$F$84:$I$84)","v":6882.9494132649543},null,{"$f":"IF($D145=\"BT\",AF145*Balance!D$45,IF($D145=\"MT\",AF145*Balance!D$46,AF145*Balance!D$47))","v":1034.4119700268423},{"$f":"IF($D145=\"BT\",AG145*Balance!E$45,IF($D145=\"MT\",AG145*Balance!E$46,AG145*Balance!E$47))","v":1034.090246472995},{"$f":"IF($D145=\"BT\",AH145*Balance!F$45,IF($D145=\"MT\",AH145*Balance!F$46,AH145*Balance!F$47))","v":991.60366139796122},{"$f":"IF($D145=\"BT\",AI145*Balance!G$45,IF($D145=\"MT\",AI145*Balance!G$46,AI145*Balance!G$47))","v":1042.4757553922798},{"$f":"IF($D145=\"BT\",AJ145*Balance!H$45,IF($D145=\"MT\",AJ145*Balance!H$46,AJ145*Balance!H$47))","v":1054.8236320640722},{"$f":"IF($D145=\"BT\",AK145*Balance!I$45,IF($D145=\"MT\",AK145*Balance!I$46,AK145*Balance!I$47))","v":1068.0597501510288},{"$f":"+SUMPRODUCT(AX145:BA145,PremisaCosto!$F$84:$I$84)","v":3405.8152765022924},null,{"$f":"IF($D145=\"BT\",AN145*Balance!D$49,IF($D145=\"MT\",AN145*Balance!D$50,AN145*Balance!D$51))","v":2304.1405011503762},{"$f":"IF($D145=\"BT\",AO145*Balance!E$49,IF($D145=\"MT\",AO145*Balance!E$50,AO145*Balance!E$51))","v":2303.4238657168412},{"$f":"IF($D145=\"BT\",AP145*Balance!F$49,IF($D145=\"MT\",AP145*Balance!F$50,AP145*Balance!F$51))","v":2208.7854969976393},{"$f":"IF($D145=\"BT\",AQ145*Balance!G$49,IF($D145=\"MT\",AQ145*Balance!G$50,AQ145*Balance!G$51))","v":2322.1024882420429},{"$f":"IF($D145=\"BT\",AR145*Balance!H$49,IF($D145=\"MT\",AR145*Balance!H$50,AR145*Balance!H$51))","v":2349.6072383484716},{"$f":"IF($D145=\"BT\",AS145*Balance!I$49,IF($D145=\"MT\",AS145*Balance!I$50,AS145*Balance!I$51))","v":2379.0905357636921},{"$f":"+SUMPRODUCT(BF145:BI145,PremisaCosto!$F$84:$I$84)","v":7586.4134845828976}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!E228","v":"Et"},{"$f":"+PremisaCosto!B228","v":"BT"},null,{"$f":"+[1]Energía!F146","v":0},{"$f":"+[1]Energía!G146","v":0},{"$f":"+[1]Energía!H146","v":0},{"$f":"+[1]Energía!I146","v":0},{"$f":"+[1]Energía!J146","v":0},{"$f":"+[1]Energía!K146","v":0},null,{"$f":"+[1]Energía!M146","v":0},{"$f":"+[1]Energía!N146","v":0},{"$f":"+[1]Energía!O146","v":0},{"$f":"+[1]Energía!P146","v":0},{"$f":"+[1]Energía!Q146","v":0},null,{"$f":"+[1]Energía!S146","v":0},{"$f":"+[1]Energía!T146","v":0},{"$f":"+[1]Energía!U146","v":0},{"$f":"+[1]Energía!V146","v":0},{"$f":"+[1]Energía!W146","v":0},null,{"$f":"+[1]Energía!Y146","v":0},{"$f":"+[1]Energía!Z146","v":0},{"$f":"+[1]Energía!AA146","v":0},{"$f":"+[1]Energía!AB146","v":0},{"$f":"+[1]Energía!AC146","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Ep\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Ep\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Ep\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Ep\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Ep\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Ep\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH146:AK146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Efp\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Efp\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Efp\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Efp\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Efp\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Efp\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP146:AS146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AF146*Balance!D$45,IF($D146=\"MT\",AF146*Balance!D$46,AF146*Balance!D$47))","v":0},{"$f":"IF($D146=\"BT\",AG146*Balance!E$45,IF($D146=\"MT\",AG146*Balance!E$46,AG146*Balance!E$47))","v":0},{"$f":"IF($D146=\"BT\",AH146*Balance!F$45,IF($D146=\"MT\",AH146*Balance!F$46,AH146*Balance!F$47))","v":0},{"$f":"IF($D146=\"BT\",AI146*Balance!G$45,IF($D146=\"MT\",AI146*Balance!G$46,AI146*Balance!G$47))","v":0},{"$f":"IF($D146=\"BT\",AJ146*Balance!H$45,IF($D146=\"MT\",AJ146*Balance!H$46,AJ146*Balance!H$47))","v":0},{"$f":"IF($D146=\"BT\",AK146*Balance!I$45,IF($D146=\"MT\",AK146*Balance!I$46,AK146*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX146:BA146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AN146*Balance!D$49,IF($D146=\"MT\",AN146*Balance!D$50,AN146*Balance!D$51))","v":0},{"$f":"IF($D146=\"BT\",AO146*Balance!E$49,IF($D146=\"MT\",AO146*Balance!E$50,AO146*Balance!E$51))","v":0},{"$f":"IF($D146=\"BT\",AP146*Balance!F$49,IF($D146=\"MT\",AP146*Balance!F$50,AP146*Balance!F$51))","v":0},{"$f":"IF($D146=\"BT\",AQ146*Balance!G$49,IF($D146=\"MT\",AQ146*Balance!G$50,AQ146*Balance!G$51))","v":0},{"$f":"IF($D146=\"BT\",AR146*Balance!H$49,IF($D146=\"MT\",AR146*Balance!H$50,AR146*Balance!H$51))","v":0},{"$f":"IF($D146=\"BT\",AS146*Balance!I$49,IF($D146=\"MT\",AS146*Balance!I$50,AS146*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF146:BI146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!E229","v":"Et"},{"$f":"+PremisaCosto!B229","v":"BT"},null,{"$f":"+[1]Energía!F147","v":2.2130101729275644},{"$f":"+[1]Energía!G147","v":2.2283559804675717},{"$f":"+[1]Energía!H147","v":2.2720979404227908},{"$f":"+[1]Energía!I147","v":2.3126277840327116},{"$f":"+[1]Energía!J147","v":2.354982992171426},{"$f":"+[1]Energía!K147","v":2.3954422334641343},null,{"$f":"+[1]Energía!M147","v":0.78035090956675457},{"$f":"+[1]Energía!N147","v":0.79043405337967865},{"$f":"+[1]Energía!O147","v":0.81087319981448602},{"$f":"+[1]Energía!P147","v":0.83185741356544773},{"$f":"+[1]Energía!Q147","v":0.85342655769991582},null,{"$f":"+[1]Energía!S147","v":0},{"$f":"+[1]Energía!T147","v":0},{"$f":"+[1]Energía!U147","v":0},{"$f":"+[1]Energía!V147","v":0},{"$f":"+[1]Energía!W147","v":0},null,{"$f":"+[1]Energía!Y147","v":1.448005070900817},{"$f":"+[1]Energía!Z147","v":1.481663887043112},{"$f":"+[1]Energía!AA147","v":1.5017545842182256},{"$f":"+[1]Energía!AB147","v":1.5231255786059783},{"$f":"+[1]Energía!AC147","v":1.5420156757642185},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":4.9620793999597463},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Ep\",F147,\"\"))","v":0.68567567304408805},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Ep\",G147,\"\"))","v":0.69043039448284216},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Ep\",H147,\"\"))","v":0.70398333617261544},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Ep\",I147,\"\"))","v":0.71654104066741253},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Ep\",J147,\"\"))","v":0.72966431330425541},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Ep\",K147,\"\"))","v":0.74220014248552468},{"$f":"+SUMPRODUCT(AH147:AK147,PremisaCosto!$F$84:$I$84)","v":2.3715471789544385},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Efp\",F147,\"\"))","v":1.5273344998834739},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Efp\",G147,\"\"))","v":1.5379255859847272},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Efp\",H147,\"\"))","v":1.568114604250173},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Efp\",I147,\"\"))","v":1.5960867433652968},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Efp\",J147,\"\"))","v":1.6253186788671681},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Efp\",K147,\"\"))","v":1.6532420909786072},{"$f":"+SUMPRODUCT(AP147:AS147,PremisaCosto!$F$84:$I$84)","v":5.2825934576878915},null,{"$f":"IF($D147=\"BT\",AF147*Balance!D$45,IF($D147=\"MT\",AF147*Balance!D$46,AF147*Balance!D$47))","v":0.77844915969487305},{"$f":"IF($D147=\"BT\",AG147*Balance!E$45,IF($D147=\"MT\",AG147*Balance!E$46,AG147*Balance!E$47))","v":0.78384720581797551},{"$f":"IF($D147=\"BT\",AH147*Balance!F$45,IF($D147=\"MT\",AH147*Balance!F$46,AH147*Balance!F$47))","v":0.75436849453639898},{"$f":"IF($D147=\"BT\",AI147*Balance!G$45,IF($D147=\"MT\",AI147*Balance!G$46,AI147*Balance!G$47))","v":0.7985162191236691},{"$f":"IF($D147=\"BT\",AJ147*Balance!H$45,IF($D147=\"MT\",AJ147*Balance!H$46,AJ147*Balance!H$47))","v":0.81314851678483624},{"$f":"IF($D147=\"BT\",AK147*Balance!I$45,IF($D147=\"MT\",AK147*Balance!I$46,AK147*Balance!I$47))","v":0.82711882085456634},{"$f":"+SUMPRODUCT(AX147:BA147,PremisaCosto!$F$84:$I$84)","v":2.6141825090309982},null,{"$f":"IF($D147=\"BT\",AN147*Balance!D$49,IF($D147=\"MT\",AN147*Balance!D$50,AN147*Balance!D$51))","v":1.7339863506151127},{"$f":"IF($D147=\"BT\",AO147*Balance!E$49,IF($D147=\"MT\",AO147*Balance!E$50,AO147*Balance!E$51))","v":1.746010434886871},{"$f":"IF($D147=\"BT\",AP147*Balance!F$49,IF($D147=\"MT\",AP147*Balance!F$50,AP147*Balance!F$51))","v":1.680346952102699},{"$f":"IF($D147=\"BT\",AQ147*Balance!G$49,IF($D147=\"MT\",AQ147*Balance!G$50,AQ147*Balance!G$51))","v":1.7786854895545827},{"$f":"IF($D147=\"BT\",AR147*Balance!H$49,IF($D147=\"MT\",AR147*Balance!H$50,AR147*Balance!H$51))","v":1.8112787605557954},{"$f":"IF($D147=\"BT\",AS147*Balance!I$49,IF($D147=\"MT\",AS147*Balance!I$50,AS147*Balance!I$51))","v":1.8423974486154624},{"$f":"+SUMPRODUCT(BF147:BI147,PremisaCosto!$F$84:$I$84)","v":5.8230608026518942}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!E230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,{"$f":"+[1]Energía!F148","v":647440.20214828558},{"$f":"+[1]Energía!G148","v":647799.50197495683},{"$f":"+[1]Energía!H148","v":658415.52972888213},{"$f":"+[1]Energía!I148","v":666140.89555071981},{"$f":"+[1]Energía!J148","v":674548.60632039339},{"$f":"+[1]Energía!K148","v":683393.89576162433},null,{"$f":"+[1]Energía!M148","v":14753.153150744924},{"$f":"+[1]Energía!N148","v":14983.211757572382},{"$f":"+[1]Energía!O148","v":15450.502077988796},{"$f":"+[1]Energía!P148","v":15932.362672640331},{"$f":"+[1]Energía!Q148","v":16429.246534835496},null,{"$f":"+[1]Energía!S148","v":62.900063336523658},{"$f":"+[1]Energía!T148","v":63.593040684905553},{"$f":"+[1]Energía!U148","v":63.629832823995237},{"$f":"+[1]Energía!V148","v":63.646129601890287},{"$f":"+[1]Energía!W148","v":63.682499024236115},null,{"$f":"+[1]Energía!Y148","v":632983.44876087538},{"$f":"+[1]Energía!Z148","v":643368.72493062483},{"$f":"+[1]Energía!AA148","v":650626.763639907},{"$f":"+[1]Energía!AB148","v":658552.59751815116},{"$f":"+[1]Energía!AC148","v":666900.96672776458},{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":2149316.1416669157},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Ep\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Ep\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Ep\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Ep\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Ep\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Ep\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH148:AK148,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Efp\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Efp\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Efp\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Efp\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Efp\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Efp\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP148:AS148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX148:BA148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF148:BI148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!E231","v":"Et"},{"$f":"+PremisaCosto!B231","v":"BT"},null,{"$f":"+[1]Energía!F149","v":453879.97155309666},{"$f":"+[1]Energía!G149","v":454296.24175426812},{"$f":"+[1]Energía!H149","v":461825.2813394455},{"$f":"+[1]Energía!I149","v":467405.48769400531},{"$f":"+[1]Energía!J149","v":473458.10226181848},{"$f":"+[1]Energía!K149","v":479777.92115872214},null,{"$f":"+[1]Energía!M149","v":10320.090999468903},{"$f":"+[1]Energía!N149","v":10479.489125700016},{"$f":"+[1]Energía!O149","v":10803.224894131072},{"$f":"+[1]Energía!P149","v":11136.987263492456},{"$f":"+[1]Energía!Q149","v":11481.104754914846},null,{"$f":"+[1]Energía!S149","v":62.900063336523658},{"$f":"+[1]Energía!T149","v":63.593040684905553},{"$f":"+[1]Energía!U149","v":63.629832823995237},{"$f":"+[1]Energía!V149","v":63.646129601890287},{"$f":"+[1]Energía!W149","v":63.682499024236115},null,{"$f":"+[1]Energía!Y149","v":443913.25069146266},{"$f":"+[1]Energía!Z149","v":451282.1991730606},{"$f":"+[1]Energía!AA149","v":456538.63296705025},{"$f":"+[1]Energía!AB149","v":462257.46886872413},{"$f":"+[1]Energía!AC149","v":468233.13390478306},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":1508313.9307710757},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Ep\",F149,\"\"))","v":140629.4732772056},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Ep\",G149,\"\"))","v":140758.44979699218},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Ep\",H149,\"\"))","v":143091.23585830192},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Ep\",I149,\"\"))","v":144820.19842462669},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Ep\",J149,\"\"))","v":146695.5312261798},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Ep\",K149,\"\"))","v":148653.65420666235},{"$f":"+SUMPRODUCT(AH149:AK149,PremisaCosto!$F$84:$I$84)","v":478533.15812158375},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Efp\",F149,\"\"))","v":313250.4982758906},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Efp\",G149,\"\"))","v":313537.79195727548},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Efp\",H149,\"\"))","v":318734.04548114311},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Efp\",I149,\"\"))","v":322585.28926937812},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Efp\",J149,\"\"))","v":326762.57103563822},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Efp\",K149,\"\"))","v":331124.26695205929},{"$f":"+SUMPRODUCT(AP149:AS149,PremisaCosto!$F$84:$I$84)","v":1065926.9833688466},null,{"$f":"IF($D149=\"BT\",AF149*Balance!D$45,IF($D149=\"MT\",AF149*Balance!D$46,AF149*Balance!D$47))","v":159656.96262048127},{"$f":"IF($D149=\"BT\",AG149*Balance!E$45,IF($D149=\"MT\",AG149*Balance!E$46,AG149*Balance!E$47))","v":159803.38995835444},{"$f":"IF($D149=\"BT\",AH149*Balance!F$45,IF($D149=\"MT\",AH149*Balance!F$46,AH149*Balance!F$47))","v":153332.49329826815},{"$f":"IF($D149=\"BT\",AI149*Balance!G$45,IF($D149=\"MT\",AI149*Balance!G$46,AI149*Balance!G$47))","v":161388.21188952407},{"$f":"IF($D149=\"BT\",AJ149*Balance!H$45,IF($D149=\"MT\",AJ149*Balance!H$46,AJ149*Balance!H$47))","v":163479.63229194158},{"$f":"IF($D149=\"BT\",AK149*Balance!I$45,IF($D149=\"MT\",AK149*Balance!I$46,AK149*Balance!I$47))","v":165661.83182258689},{"$f":"+SUMPRODUCT(AX149:BA149,PremisaCosto!$F$84:$I$84)","v":527449.927911598},null,{"$f":"IF($D149=\"BT\",AN149*Balance!D$49,IF($D149=\"MT\",AN149*Balance!D$50,AN149*Balance!D$51))","v":355634.00707259466},{"$f":"IF($D149=\"BT\",AO149*Balance!E$49,IF($D149=\"MT\",AO149*Balance!E$50,AO149*Balance!E$51))","v":355960.17224608961},{"$f":"IF($D149=\"BT\",AP149*Balance!F$49,IF($D149=\"MT\",AP149*Balance!F$50,AP149*Balance!F$51))","v":341546.32601722534},{"$f":"IF($D149=\"BT\",AQ149*Balance!G$49,IF($D149=\"MT\",AQ149*Balance!G$50,AQ149*Balance!G$51))","v":359490.3444642481},{"$f":"IF($D149=\"BT\",AR149*Balance!H$49,IF($D149=\"MT\",AR149*Balance!H$50,AR149*Balance!H$51))","v":364148.95882078673},{"$f":"IF($D149=\"BT\",AS149*Balance!I$49,IF($D149=\"MT\",AS149*Balance!I$50,AS149*Balance!I$51))","v":369009.78261811833},{"$f":"+SUMPRODUCT(BF149:BI149,PremisaCosto!$F$84:$I$84)","v":1174888.5129378601}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!E232","v":"Et"},{"$f":"+PremisaCosto!B232","v":"BT"},null,{"$f":"+[1]Energía!F150","v":422.4529419626852},{"$f":"+[1]Energía!G150","v":425.38238242408767},{"$f":"+[1]Energía!H150","v":433.73251108429662},{"$f":"+[1]Energía!I150","v":441.46946226498102},{"$f":"+[1]Energía!J150","v":449.55486670845505},{"$f":"+[1]Energía!K150","v":457.27834024815047},null,{"$f":"+[1]Energía!M150","v":9.3533727077237394},{"$f":"+[1]Energía!N150","v":9.4742303898147586},{"$f":"+[1]Energía!O150","v":9.7192162699986326},{"$f":"+[1]Energía!P150","v":9.970735387596962},{"$f":"+[1]Energía!Q150","v":10.229265545764271},null,{"$f":"+[1]Energía!S150","v":0},{"$f":"+[1]Energía!T150","v":0},{"$f":"+[1]Energía!U150","v":0},{"$f":"+[1]Energía!V150","v":0},{"$f":"+[1]Energía!W150","v":0},null,{"$f":"+[1]Energía!Y150","v":416.02900971636393},{"$f":"+[1]Energía!Z150","v":424.25828069448187},{"$f":"+[1]Energía!AA150","v":431.75024599498238},{"$f":"+[1]Energía!AB150","v":439.58413132085809},{"$f":"+[1]Energía!AC150","v":447.04907470238618},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":1428.8710941627373},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Ep\",F150,\"\"))","v":130.89217069731043},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Ep\",G150,\"\"))","v":131.79982403057889},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Ep\",H150,\"\"))","v":134.38701506979555},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Ep\",I150,\"\"))","v":136.78422014052828},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Ep\",J150,\"\"))","v":139.28938943501853},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Ep\",K150,\"\"))","v":141.68241861416735},{"$f":"+SUMPRODUCT(AH150:AK150,PremisaCosto!$F$84:$I$84)","v":452.7168898764038},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Efp\",F150,\"\"))","v":291.56077126537434},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Efp\",G150,\"\"))","v":293.58255839350829},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Efp\",H150,\"\"))","v":299.34549601450061},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Efp\",I150,\"\"))","v":304.68524212445232},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Efp\",J150,\"\"))","v":310.26547727343603},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Efp\",K150,\"\"))","v":315.59592163398264},{"$f":"+SUMPRODUCT(AP150:AS150,PremisaCosto!$F$84:$I$84)","v":1008.421549387125},null,{"$f":"IF($D150=\"BT\",AF150*Balance!D$45,IF($D150=\"MT\",AF150*Balance!D$46,AF150*Balance!D$47))","v":148.60218073305865},{"$f":"IF($D150=\"BT\",AG150*Balance!E$45,IF($D150=\"MT\",AG150*Balance!E$46,AG150*Balance!E$47))","v":149.63264163805221},{"$f":"IF($D150=\"BT\",AH150*Balance!F$45,IF($D150=\"MT\",AH150*Balance!F$46,AH150*Balance!F$47))","v":144.00529818589982},{"$f":"IF($D150=\"BT\",AI150*Balance!G$45,IF($D150=\"MT\",AI150*Balance!G$46,AI150*Balance!G$47))","v":152.43288535246865},{"$f":"IF($D150=\"BT\",AJ150*Balance!H$45,IF($D150=\"MT\",AJ150*Balance!H$46,AJ150*Balance!H$47))","v":155.22612022786754},{"$f":"IF($D150=\"BT\",AK150*Balance!I$45,IF($D150=\"MT\",AK150*Balance!I$46,AK150*Balance!I$47))","v":157.89298372744344},{"$f":"+SUMPRODUCT(AX150:BA150,PremisaCosto!$F$84:$I$84)","v":499.0348012303001},null,{"$f":"IF($D150=\"BT\",AN150*Balance!D$49,IF($D150=\"MT\",AN150*Balance!D$50,AN150*Balance!D$51))","v":331.00961039480569},{"$f":"IF($D150=\"BT\",AO150*Balance!E$49,IF($D150=\"MT\",AO150*Balance!E$50,AO150*Balance!E$51))","v":333.30494994504897},{"$f":"IF($D150=\"BT\",AP150*Balance!F$49,IF($D150=\"MT\",AP150*Balance!F$50,AP150*Balance!F$51))","v":320.7701085687923},{"$f":"IF($D150=\"BT\",AQ150*Balance!G$49,IF($D150=\"MT\",AQ150*Balance!G$50,AQ150*Balance!G$51))","v":339.54245989508496},{"$f":"IF($D150=\"BT\",AR150*Balance!H$49,IF($D150=\"MT\",AR150*Balance!H$50,AR150*Balance!H$51))","v":345.76435773861556},{"$f":"IF($D150=\"BT\",AS150*Balance!I$49,IF($D150=\"MT\",AS150*Balance!I$50,AS150*Balance!I$51))","v":351.70476482831032},{"$f":"+SUMPRODUCT(BF150:BI150,PremisaCosto!$F$84:$I$84)","v":1111.5941523457277}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!E233","v":"Et"},{"$f":"+PremisaCosto!B233","v":"BT"},null,{"$f":"+[1]Energía!F151","v":148587.89424739368},{"$f":"+[1]Energía!G151","v":148541.6928973535},{"$f":"+[1]Energía!H151","v":150910.1383062517},{"$f":"+[1]Energía!I151","v":152554.4166365295},{"$f":"+[1]Energía!J151","v":154359.94307942718},{"$f":"+[1]Energía!K151","v":156296.85154117472},null,{"$f":"+[1]Energía!M151","v":3708.0779672086028},{"$f":"+[1]Energía!N151","v":3767.2085119256417},{"$f":"+[1]Energía!O151","v":3887.3392331658652},{"$f":"+[1]Energía!P151","v":4011.2733554737165},{"$f":"+[1]Energía!Q151","v":4139.1147974071755},null,{"$f":"+[1]Energía!S151","v":0},{"$f":"+[1]Energía!T151","v":0},{"$f":"+[1]Energía!U151","v":0},{"$f":"+[1]Energía!V151","v":0},{"$f":"+[1]Energía!W151","v":0},null,{"$f":"+[1]Energía!Y151","v":144833.61493014489},{"$f":"+[1]Energía!Z151","v":147142.92979432605},{"$f":"+[1]Energía!AA151","v":148667.07740336363},{"$f":"+[1]Energía!AB151","v":150348.66972395347},{"$f":"+[1]Energía!AC151","v":152157.73674376754},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":490982.62814393674},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Ep\",F151,\"\"))","v":46038.244939247394},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Ep\",G151,\"\"))","v":46023.929983911039},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Ep\",H151,\"\"))","v":46757.765471737155},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Ep\",I151,\"\"))","v":47267.226144163062},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Ep\",J151,\"\"))","v":47826.64768414406},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Ep\",K151,\"\"))","v":48426.776427057441},{"$f":"+SUMPRODUCT(AH151:AK151,PremisaCosto!$F$84:$I$84)","v":156133.46298975503},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Efp\",F151,\"\"))","v":102549.64930814612},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Efp\",G151,\"\"))","v":102517.76291344229},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Efp\",H151,\"\"))","v":104152.37283451438},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Efp\",I151,\"\"))","v":105287.19049236628},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Efp\",J151,\"\"))","v":106533.29539528296},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Efp\",K151,\"\"))","v":107870.07511411712},{"$f":"+SUMPRODUCT(AP151:AS151,PremisaCosto!$F$84:$I$84)","v":347785.45307265007},null,{"$f":"IF($D151=\"BT\",AF151*Balance!D$45,IF($D151=\"MT\",AF151*Balance!D$46,AF151*Balance!D$47))","v":52267.324765479192},{"$f":"IF($D151=\"BT\",AG151*Balance!E$45,IF($D151=\"MT\",AG151*Balance!E$46,AG151*Balance!E$47))","v":52251.072963948616},{"$f":"IF($D151=\"BT\",AH151*Balance!F$45,IF($D151=\"MT\",AH151*Balance!F$46,AH151*Balance!F$47))","v":50104.289880736047},{"$f":"IF($D151=\"BT\",AI151*Balance!G$45,IF($D151=\"MT\",AI151*Balance!G$46,AI151*Balance!G$47))","v":52674.787021193821},{"$f":"IF($D151=\"BT\",AJ151*Balance!H$45,IF($D151=\"MT\",AJ151*Balance!H$46,AJ151*Balance!H$47))","v":53298.711363640781},{"$f":"IF($D151=\"BT\",AK151*Balance!I$45,IF($D151=\"MT\",AK151*Balance!I$46,AK151*Balance!I$47))","v":53967.516203914842},{"$f":"+SUMPRODUCT(AX151:BA151,PremisaCosto!$F$84:$I$84)","v":172090.90743967119},null,{"$f":"IF($D151=\"BT\",AN151*Balance!D$49,IF($D151=\"MT\",AN151*Balance!D$50,AN151*Balance!D$51))","v":116424.85138275764},{"$f":"IF($D151=\"BT\",AO151*Balance!E$49,IF($D151=\"MT\",AO151*Balance!E$50,AO151*Balance!E$51))","v":116388.65068592863},{"$f":"IF($D151=\"BT\",AP151*Balance!F$49,IF($D151=\"MT\",AP151*Balance!F$50,AP151*Balance!F$51))","v":111606.716608845},{"$f":"IF($D151=\"BT\",AQ151*Balance!G$49,IF($D151=\"MT\",AQ151*Balance!G$50,AQ151*Balance!G$51))","v":117332.46876663015},{"$f":"IF($D151=\"BT\",AR151*Balance!H$49,IF($D151=\"MT\",AR151*Balance!H$50,AR151*Balance!H$51))","v":118722.25290364896},{"$f":"IF($D151=\"BT\",AS151*Balance!I$49,IF($D151=\"MT\",AS151*Balance!I$50,AS151*Balance!I$51))","v":120212.00782189578},{"$f":"+SUMPRODUCT(BF151:BI151,PremisaCosto!$F$84:$I$84)","v":383330.47296540614}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!E234","v":"Et"},{"$f":"+PremisaCosto!B234","v":"BT"},null,{"$f":"+[1]Energía!F152","v":41315.337381150974},{"$f":"+[1]Energía!G152","v":41302.502366305918},{"$f":"+[1]Energía!H152","v":41961.062187394127},{"$f":"+[1]Energía!I152","v":42418.27043811934},{"$f":"+[1]Energía!J152","v":42920.313829965708},{"$f":"+[1]Energía!K152","v":43458.88566720677},null,{"$f":"+[1]Energía!M152","v":639.38874427470091},{"$f":"+[1]Energía!N152","v":649.58470160603156},{"$f":"+[1]Energía!O152","v":670.29899933165962},{"$f":"+[1]Energía!P152","v":691.6691224887129},{"$f":"+[1]Energía!Q152","v":713.71298989035631},null,{"$f":"+[1]Energía!S152","v":0},{"$f":"+[1]Energía!T152","v":0},{"$f":"+[1]Energía!U152","v":0},{"$f":"+[1]Energía!V152","v":0},{"$f":"+[1]Energía!W152","v":0},null,{"$f":"+[1]Energía!Y152","v":40663.113622031218},{"$f":"+[1]Energía!Z152","v":41311.477485788098},{"$f":"+[1]Energía!AA152","v":41747.971438787681},{"$f":"+[1]Energía!AB152","v":42228.644707476997},{"$f":"+[1]Energía!AC152","v":42745.172677316412},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":137885.74504302043},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Ep\",F152,\"\"))","v":12801.080678444545},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Ep\",G152,\"\"))","v":12797.103897158098},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Ep\",H152,\"\"))","v":13001.151060649936},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Ep\",I152,\"\"))","v":13142.811762833966},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Ep\",J152,\"\"))","v":13298.364116281218},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Ep\",K152,\"\"))","v":13465.234387145963},{"$f":"+SUMPRODUCT(AH152:AK152,PremisaCosto!$F$84:$I$84)","v":43413.439677164039},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Efp\",F152,\"\"))","v":28514.256702706385},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Efp\",G152,\"\"))","v":28505.398469147778},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Efp\",H152,\"\"))","v":28959.911126744148},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Efp\",I152,\"\"))","v":29275.458675285328},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Efp\",J152,\"\"))","v":29621.949713684444},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Efp\",K152,\"\"))","v":29993.651280060763},{"$f":"+SUMPRODUCT(AP152:AS152,PremisaCosto!$F$84:$I$84)","v":96702.926447966965},null,{"$f":"IF($D152=\"BT\",AF152*Balance!D$45,IF($D152=\"MT\",AF152*Balance!D$46,AF152*Balance!D$47))","v":14533.096169332372},{"$f":"IF($D152=\"BT\",AG152*Balance!E$45,IF($D152=\"MT\",AG152*Balance!E$46,AG152*Balance!E$47))","v":14528.581320443274},{"$f":"IF($D152=\"BT\",AH152*Balance!F$45,IF($D152=\"MT\",AH152*Balance!F$46,AH152*Balance!F$47))","v":13931.663221156103},{"$f":"IF($D152=\"BT\",AI152*Balance!G$45,IF($D152=\"MT\",AI152*Balance!G$46,AI152*Balance!G$47))","v":14646.402315960955},{"$f":"IF($D152=\"BT\",AJ152*Balance!H$45,IF($D152=\"MT\",AJ152*Balance!H$46,AJ152*Balance!H$47))","v":14819.89026960913},{"$f":"IF($D152=\"BT\",AK152*Balance!I$45,IF($D152=\"MT\",AK152*Balance!I$46,AK152*Balance!I$47))","v":15005.856441268123},{"$f":"+SUMPRODUCT(AX152:BA152,PremisaCosto!$F$84:$I$84)","v":47850.461485338586},null,{"$f":"IF($D152=\"BT\",AN152*Balance!D$49,IF($D152=\"MT\",AN152*Balance!D$50,AN152*Balance!D$51))","v":32372.300844510864},{"$f":"IF($D152=\"BT\",AO152*Balance!E$49,IF($D152=\"MT\",AO152*Balance!E$50,AO152*Balance!E$51))","v":32362.244071693676},{"$f":"IF($D152=\"BT\",AP152*Balance!F$49,IF($D152=\"MT\",AP152*Balance!F$50,AP152*Balance!F$51))","v":31032.616023787792},{"$f":"IF($D152=\"BT\",AQ152*Balance!G$49,IF($D152=\"MT\",AQ152*Balance!G$50,AQ152*Balance!G$51))","v":32624.688953930585},{"$f":"IF($D152=\"BT\",AR152*Balance!H$49,IF($D152=\"MT\",AR152*Balance!H$50,AR152*Balance!H$51))","v":33011.131330899691},{"$f":"IF($D152=\"BT\",AS152*Balance!I$49,IF($D152=\"MT\",AS152*Balance!I$50,AS152*Balance!I$51))","v":33425.3687917754},{"$f":"+SUMPRODUCT(BF152:BI152,PremisaCosto!$F$84:$I$84)","v":106586.3403574533}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!E235","v":"Et"},{"$f":"+PremisaCosto!B235","v":"BT"},null,{"$f":"+[1]Energía!F153","v":7.3890339664535798},{"$f":"+[1]Energía!G153","v":7.4402721824107028},{"$f":"+[1]Energía!H153","v":7.5863224951577051},{"$f":"+[1]Energía!I153","v":7.721647851883283},{"$f":"+[1]Energía!J153","v":7.8630679300292208},{"$f":"+[1]Energía!K153","v":7.9981575522216399},null,{"$f":"+[1]Energía!M153","v":0.23121508431607546},{"$f":"+[1]Energía!N153","v":0.23420268248286774},{"$f":"+[1]Energía!O153","v":0.24025872587095887},{"$f":"+[1]Energía!P153","v":0.2464762706860586},{"$f":"+[1]Energía!Q153","v":0.2528671282073825},null,{"$f":"+[1]Energía!S153","v":0},{"$f":"+[1]Energía!T153","v":0},{"$f":"+[1]Energía!U153","v":0},{"$f":"+[1]Energía!V153","v":0},{"$f":"+[1]Energía!W153","v":0},null,{"$f":"+[1]Energía!Y153","v":7.2090570980946271},{"$f":"+[1]Energía!Z153","v":7.3521198126748377},{"$f":"+[1]Energía!AA153","v":7.4813891260123242},{"$f":"+[1]Energía!AB153","v":7.616591659343162},{"$f":"+[1]Energía!AC153","v":7.7452904240142573},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":24.758811857505776},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Ep\",F153,\"\"))","v":2.2894069354373094},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Ep\",G153,\"\"))","v":2.3052825055733033},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Ep\",H153,\"\"))","v":2.3505345101579103},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Ep\",I153,\"\"))","v":2.3924635108411705},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Ep\",J153,\"\"))","v":2.4362808906485056},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Ep\",K153,\"\"))","v":2.4781368517060738},{"$f":"+SUMPRODUCT(AH153:AK153,PremisaCosto!$F$84:$I$84)","v":7.9183742003137585},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Efp\",F153,\"\"))","v":5.0996270310162624},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Efp\",G153,\"\"))","v":5.1349896768373915},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Efp\",H153,\"\"))","v":5.2357879849997868},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Efp\",I153,\"\"))","v":5.3291843410421045},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Efp\",J153,\"\"))","v":5.4267870393807067},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Efp\",K153,\"\"))","v":5.5200207005155573},{"$f":"+SUMPRODUCT(AP153:AS153,PremisaCosto!$F$84:$I$84)","v":17.638085431023875},null,{"$f":"IF($D153=\"BT\",AF153*Balance!D$45,IF($D153=\"MT\",AF153*Balance!D$46,AF153*Balance!D$47))","v":2.5991689295008658},{"$f":"IF($D153=\"BT\",AG153*Balance!E$45,IF($D153=\"MT\",AG153*Balance!E$46,AG153*Balance!E$47))","v":2.6171925005824765},{"$f":"IF($D153=\"BT\",AH153*Balance!F$45,IF($D153=\"MT\",AH153*Balance!F$46,AH153*Balance!F$47))","v":2.5187658409983968},{"$f":"IF($D153=\"BT\",AI153*Balance!G$45,IF($D153=\"MT\",AI153*Balance!G$46,AI153*Balance!G$47))","v":2.6661709638973297},{"$f":"IF($D153=\"BT\",AJ153*Balance!H$45,IF($D153=\"MT\",AJ153*Balance!H$46,AJ153*Balance!H$47))","v":2.7150268371094239},{"$f":"IF($D153=\"BT\",AK153*Balance!I$45,IF($D153=\"MT\",AK153*Balance!I$46,AK153*Balance!I$47))","v":2.7616723756413872},{"$f":"+SUMPRODUCT(AX153:BA153,PremisaCosto!$F$84:$I$84)","v":8.7285108717713733},null,{"$f":"IF($D153=\"BT\",AN153*Balance!D$49,IF($D153=\"MT\",AN153*Balance!D$50,AN153*Balance!D$51))","v":5.7896182307704782},{"$f":"IF($D153=\"BT\",AO153*Balance!E$49,IF($D153=\"MT\",AO153*Balance!E$50,AO153*Balance!E$51))","v":5.8297655234428776},{"$f":"IF($D153=\"BT\",AP153*Balance!F$49,IF($D153=\"MT\",AP153*Balance!F$50,AP153*Balance!F$51))","v":5.610521296469428},{"$f":"IF($D153=\"BT\",AQ153*Balance!G$49,IF($D153=\"MT\",AQ153*Balance!G$50,AQ153*Balance!G$51))","v":5.9388644746131094},{"$f":"IF($D153=\"BT\",AR153*Balance!H$49,IF($D153=\"MT\",AR153*Balance!H$50,AR153*Balance!H$51))","v":6.0476903577707963},{"$f":"IF($D153=\"BT\",AS153*Balance!I$49,IF($D153=\"MT\",AS153*Balance!I$50,AS153*Balance!I$51))","v":6.1515927464164708},{"$f":"+SUMPRODUCT(BF153:BI153,PremisaCosto!$F$84:$I$84)","v":19.442655341525011}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!E236","v":"Et"},{"$f":"+PremisaCosto!B236","v":"BT"},null,{"$f":"+[1]Energía!F154","v":0},{"$f":"+[1]Energía!G154","v":0},{"$f":"+[1]Energía!H154","v":0},{"$f":"+[1]Energía!I154","v":0},{"$f":"+[1]Energía!J154","v":0},{"$f":"+[1]Energía!K154","v":0},null,{"$f":"+[1]Energía!M154","v":0},{"$f":"+[1]Energía!N154","v":0},{"$f":"+[1]Energía!O154","v":0},{"$f":"+[1]Energía!P154","v":0},{"$f":"+[1]Energía!Q154","v":0},null,{"$f":"+[1]Energía!S154","v":0},{"$f":"+[1]Energía!T154","v":0},{"$f":"+[1]Energía!U154","v":0},{"$f":"+[1]Energía!V154","v":0},{"$f":"+[1]Energía!W154","v":0},null,{"$f":"+[1]Energía!Y154","v":0},{"$f":"+[1]Energía!Z154","v":0},{"$f":"+[1]Energía!AA154","v":0},{"$f":"+[1]Energía!AB154","v":0},{"$f":"+[1]Energía!AC154","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Ep\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Ep\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Ep\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Ep\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Ep\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Ep\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH154:AK154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Efp\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Efp\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Efp\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Efp\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Efp\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Efp\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP154:AS154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AF154*Balance!D$45,IF($D154=\"MT\",AF154*Balance!D$46,AF154*Balance!D$47))","v":0},{"$f":"IF($D154=\"BT\",AG154*Balance!E$45,IF($D154=\"MT\",AG154*Balance!E$46,AG154*Balance!E$47))","v":0},{"$f":"IF($D154=\"BT\",AH154*Balance!F$45,IF($D154=\"MT\",AH154*Balance!F$46,AH154*Balance!F$47))","v":0},{"$f":"IF($D154=\"BT\",AI154*Balance!G$45,IF($D154=\"MT\",AI154*Balance!G$46,AI154*Balance!G$47))","v":0},{"$f":"IF($D154=\"BT\",AJ154*Balance!H$45,IF($D154=\"MT\",AJ154*Balance!H$46,AJ154*Balance!H$47))","v":0},{"$f":"IF($D154=\"BT\",AK154*Balance!I$45,IF($D154=\"MT\",AK154*Balance!I$46,AK154*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX154:BA154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AN154*Balance!D$49,IF($D154=\"MT\",AN154*Balance!D$50,AN154*Balance!D$51))","v":0},{"$f":"IF($D154=\"BT\",AO154*Balance!E$49,IF($D154=\"MT\",AO154*Balance!E$50,AO154*Balance!E$51))","v":0},{"$f":"IF($D154=\"BT\",AP154*Balance!F$49,IF($D154=\"MT\",AP154*Balance!F$50,AP154*Balance!F$51))","v":0},{"$f":"IF($D154=\"BT\",AQ154*Balance!G$49,IF($D154=\"MT\",AQ154*Balance!G$50,AQ154*Balance!G$51))","v":0},{"$f":"IF($D154=\"BT\",AR154*Balance!H$49,IF($D154=\"MT\",AR154*Balance!H$50,AR154*Balance!H$51))","v":0},{"$f":"IF($D154=\"BT\",AS154*Balance!I$49,IF($D154=\"MT\",AS154*Balance!I$50,AS154*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF154:BI154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!E237","v":"Et"},{"$f":"+PremisaCosto!B237","v":"BT"},null,{"$f":"+[1]Energía!F155","v":0},{"$f":"+[1]Energía!G155","v":0},{"$f":"+[1]Energía!H155","v":0},{"$f":"+[1]Energía!I155","v":0},{"$f":"+[1]Energía!J155","v":0},{"$f":"+[1]Energía!K155","v":0},null,{"$f":"+[1]Energía!M155","v":0},{"$f":"+[1]Energía!N155","v":0},{"$f":"+[1]Energía!O155","v":0},{"$f":"+[1]Energía!P155","v":0},{"$f":"+[1]Energía!Q155","v":0},null,{"$f":"+[1]Energía!S155","v":0},{"$f":"+[1]Energía!T155","v":0},{"$f":"+[1]Energía!U155","v":0},{"$f":"+[1]Energía!V155","v":0},{"$f":"+[1]Energía!W155","v":0},null,{"$f":"+[1]Energía!Y155","v":0},{"$f":"+[1]Energía!Z155","v":0},{"$f":"+[1]Energía!AA155","v":0},{"$f":"+[1]Energía!AB155","v":0},{"$f":"+[1]Energía!AC155","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Ep\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Ep\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Ep\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Ep\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Ep\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Ep\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH155:AK155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Efp\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Efp\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Efp\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Efp\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Efp\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Efp\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP155:AS155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AF155*Balance!D$45,IF($D155=\"MT\",AF155*Balance!D$46,AF155*Balance!D$47))","v":0},{"$f":"IF($D155=\"BT\",AG155*Balance!E$45,IF($D155=\"MT\",AG155*Balance!E$46,AG155*Balance!E$47))","v":0},{"$f":"IF($D155=\"BT\",AH155*Balance!F$45,IF($D155=\"MT\",AH155*Balance!F$46,AH155*Balance!F$47))","v":0},{"$f":"IF($D155=\"BT\",AI155*Balance!G$45,IF($D155=\"MT\",AI155*Balance!G$46,AI155*Balance!G$47))","v":0},{"$f":"IF($D155=\"BT\",AJ155*Balance!H$45,IF($D155=\"MT\",AJ155*Balance!H$46,AJ155*Balance!H$47))","v":0},{"$f":"IF($D155=\"BT\",AK155*Balance!I$45,IF($D155=\"MT\",AK155*Balance!I$46,AK155*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX155:BA155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AN155*Balance!D$49,IF($D155=\"MT\",AN155*Balance!D$50,AN155*Balance!D$51))","v":0},{"$f":"IF($D155=\"BT\",AO155*Balance!E$49,IF($D155=\"MT\",AO155*Balance!E$50,AO155*Balance!E$51))","v":0},{"$f":"IF($D155=\"BT\",AP155*Balance!F$49,IF($D155=\"MT\",AP155*Balance!F$50,AP155*Balance!F$51))","v":0},{"$f":"IF($D155=\"BT\",AQ155*Balance!G$49,IF($D155=\"MT\",AQ155*Balance!G$50,AQ155*Balance!G$51))","v":0},{"$f":"IF($D155=\"BT\",AR155*Balance!H$49,IF($D155=\"MT\",AR155*Balance!H$50,AR155*Balance!H$51))","v":0},{"$f":"IF($D155=\"BT\",AS155*Balance!I$49,IF($D155=\"MT\",AS155*Balance!I$50,AS155*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF155:BI155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!E238","v":"Et"},{"$f":"+PremisaCosto!B238","v":"BT"},null,{"$f":"+[1]Energía!F156","v":3214.8699342331574},{"$f":"+[1]Energía!G156","v":3213.870043077246},{"$f":"+[1]Energía!H156","v":3265.1139391233701},{"$f":"+[1]Energía!I156","v":3300.6895194038034},{"$f":"+[1]Energía!J156","v":3339.7538977678141},{"$f":"+[1]Energía!K156","v":3381.6609424850799},null,{"$f":"+[1]Energía!M156","v":75.360559576037105},{"$f":"+[1]Energía!N156","v":76.56229022391409},{"$f":"+[1]Energía!O156","v":79.003748697817542},{"$f":"+[1]Energía!P156","v":81.522505015855685},{"$f":"+[1]Energía!Q156","v":84.120671151063831},null,{"$f":"+[1]Energía!S156","v":0},{"$f":"+[1]Energía!T156","v":0},{"$f":"+[1]Energía!U156","v":0},{"$f":"+[1]Energía!V156","v":0},{"$f":"+[1]Energía!W156","v":0},null,{"$f":"+[1]Energía!Y156","v":3138.5094835012087},{"$f":"+[1]Energía!Z156","v":3188.5516488994558},{"$f":"+[1]Energía!AA156","v":3221.6857707059858},{"$f":"+[1]Energía!AB156","v":3258.2313927519585},{"$f":"+[1]Energía!AC156","v":3297.5402713340159},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":10639.953931916105},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Ep\",F156,\"\"))","v":996.09036274261882},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Ep\",G156,\"\"))","v":995.7805580025921},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Ep\",H156,\"\"))","v":1011.6578880486377},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Ep\",I156,\"\"))","v":1022.6805712026199},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Ep\",J156,\"\"))","v":1034.7842181964147},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Ep\",K156,\"\"))","v":1047.768632567085},{"$f":"+SUMPRODUCT(AH156:AK156,PremisaCosto!$F$84:$I$84)","v":3378.1262071593674},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Efp\",F156,\"\"))","v":2218.7795714905351},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Efp\",G156,\"\"))","v":2218.0894850746504},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Efp\",H156,\"\"))","v":2253.4560510747287},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Efp\",I156,\"\"))","v":2278.0089482011799},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Efp\",J156,\"\"))","v":2304.9696795713958},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Efp\",K156,\"\"))","v":2333.8923099179915},{"$f":"+SUMPRODUCT(AP156:AS156,PremisaCosto!$F$84:$I$84)","v":7524.7364081753822},null,{"$f":"IF($D156=\"BT\",AF156*Balance!D$45,IF($D156=\"MT\",AF156*Balance!D$46,AF156*Balance!D$47))","v":1130.8636668043134},{"$f":"IF($D156=\"BT\",AG156*Balance!E$45,IF($D156=\"MT\",AG156*Balance!E$46,AG156*Balance!E$47))","v":1130.5119447744612},{"$f":"IF($D156=\"BT\",AH156*Balance!F$45,IF($D156=\"MT\",AH156*Balance!F$46,AH156*Balance!F$47))","v":1084.0637821659993},{"$f":"IF($D156=\"BT\",AI156*Balance!G$45,IF($D156=\"MT\",AI156*Balance!G$46,AI156*Balance!G$47))","v":1139.679343875843},{"$f":"IF($D156=\"BT\",AJ156*Balance!H$45,IF($D156=\"MT\",AJ156*Balance!H$46,AJ156*Balance!H$47))","v":1153.1785738682688},{"$f":"IF($D156=\"BT\",AK156*Balance!I$45,IF($D156=\"MT\",AK156*Balance!I$46,AK156*Balance!I$47))","v":1167.6488675885573},{"$f":"+SUMPRODUCT(AX156:BA156,PremisaCosto!$F$84:$I$84)","v":3723.3837809742126},null,{"$f":"IF($D156=\"BT\",AN156*Balance!D$49,IF($D156=\"MT\",AN156*Balance!D$50,AN156*Balance!D$51))","v":2518.9855216927035},{"$f":"IF($D156=\"BT\",AO156*Balance!E$49,IF($D156=\"MT\",AO156*Balance!E$50,AO156*Balance!E$51))","v":2518.2020650065742},{"$f":"IF($D156=\"BT\",AP156*Balance!F$49,IF($D156=\"MT\",AP156*Balance!F$50,AP156*Balance!F$51))","v":2414.7393289098545},{"$f":"IF($D156=\"BT\",AQ156*Balance!G$49,IF($D156=\"MT\",AQ156*Balance!G$50,AQ156*Balance!G$51))","v":2538.622338719334},{"$f":"IF($D156=\"BT\",AR156*Balance!H$49,IF($D156=\"MT\",AR156*Balance!H$50,AR156*Balance!H$51))","v":2568.6917148104535},{"$f":"IF($D156=\"BT\",AS156*Balance!I$49,IF($D156=\"MT\",AS156*Balance!I$50,AS156*Balance!I$51))","v":2600.9241239381176},{"$f":"+SUMPRODUCT(BF156:BI156,PremisaCosto!$F$84:$I$84)","v":8293.7935944868059}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!E239","v":"Et"},{"$f":"+PremisaCosto!B239","v":"BT"},null,{"$f":"+[1]Energía!F157","v":0},{"$f":"+[1]Energía!G157","v":0},{"$f":"+[1]Energía!H157","v":0},{"$f":"+[1]Energía!I157","v":0},{"$f":"+[1]Energía!J157","v":0},{"$f":"+[1]Energía!K157","v":0},null,{"$f":"+[1]Energía!M157","v":0},{"$f":"+[1]Energía!N157","v":0},{"$f":"+[1]Energía!O157","v":0},{"$f":"+[1]Energía!P157","v":0},{"$f":"+[1]Energía!Q157","v":0},null,{"$f":"+[1]Energía!S157","v":0},{"$f":"+[1]Energía!T157","v":0},{"$f":"+[1]Energía!U157","v":0},{"$f":"+[1]Energía!V157","v":0},{"$f":"+[1]Energía!W157","v":0},null,{"$f":"+[1]Energía!Y157","v":0},{"$f":"+[1]Energía!Z157","v":0},{"$f":"+[1]Energía!AA157","v":0},{"$f":"+[1]Energía!AB157","v":0},{"$f":"+[1]Energía!AC157","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Ep\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Ep\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Ep\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Ep\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Ep\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Ep\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH157:AK157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Efp\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Efp\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Efp\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Efp\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Efp\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Efp\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP157:AS157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AF157*Balance!D$45,IF($D157=\"MT\",AF157*Balance!D$46,AF157*Balance!D$47))","v":0},{"$f":"IF($D157=\"BT\",AG157*Balance!E$45,IF($D157=\"MT\",AG157*Balance!E$46,AG157*Balance!E$47))","v":0},{"$f":"IF($D157=\"BT\",AH157*Balance!F$45,IF($D157=\"MT\",AH157*Balance!F$46,AH157*Balance!F$47))","v":0},{"$f":"IF($D157=\"BT\",AI157*Balance!G$45,IF($D157=\"MT\",AI157*Balance!G$46,AI157*Balance!G$47))","v":0},{"$f":"IF($D157=\"BT\",AJ157*Balance!H$45,IF($D157=\"MT\",AJ157*Balance!H$46,AJ157*Balance!H$47))","v":0},{"$f":"IF($D157=\"BT\",AK157*Balance!I$45,IF($D157=\"MT\",AK157*Balance!I$46,AK157*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX157:BA157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AN157*Balance!D$49,IF($D157=\"MT\",AN157*Balance!D$50,AN157*Balance!D$51))","v":0},{"$f":"IF($D157=\"BT\",AO157*Balance!E$49,IF($D157=\"MT\",AO157*Balance!E$50,AO157*Balance!E$51))","v":0},{"$f":"IF($D157=\"BT\",AP157*Balance!F$49,IF($D157=\"MT\",AP157*Balance!F$50,AP157*Balance!F$51))","v":0},{"$f":"IF($D157=\"BT\",AQ157*Balance!G$49,IF($D157=\"MT\",AQ157*Balance!G$50,AQ157*Balance!G$51))","v":0},{"$f":"IF($D157=\"BT\",AR157*Balance!H$49,IF($D157=\"MT\",AR157*Balance!H$50,AR157*Balance!H$51))","v":0},{"$f":"IF($D157=\"BT\",AS157*Balance!I$49,IF($D157=\"MT\",AS157*Balance!I$50,AS157*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF157:BI157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!E240","v":"Et"},{"$f":"+PremisaCosto!B240","v":"BT"},null,{"$f":"+[1]Energía!F158","v":12.287056482042917},{"$f":"+[1]Energía!G158","v":12.372259345686871},{"$f":"+[1]Energía!H158","v":12.615123088104305},{"$f":"+[1]Energía!I158","v":12.840152545146823},{"$f":"+[1]Energía!J158","v":13.075316775784142},{"$f":"+[1]Energía!K158","v":13.29995423523444},null,{"$f":"+[1]Energía!M158","v":0.6502924246389622},{"$f":"+[1]Energía!N158","v":0.65869504448306548},{"$f":"+[1]Energía!O158","v":0.67572766651207172},{"$f":"+[1]Energía!P158","v":0.69321451130453982},{"$f":"+[1]Energía!Q158","v":0.71118879808326319},null,{"$f":"+[1]Energía!S158","v":0},{"$f":"+[1]Energía!T158","v":0},{"$f":"+[1]Energía!U158","v":0},{"$f":"+[1]Energía!V158","v":0},{"$f":"+[1]Energía!W158","v":0},null,{"$f":"+[1]Energía!Y158","v":11.721966921047908},{"$f":"+[1]Energía!Z158","v":11.956428043621239},{"$f":"+[1]Energía!AA158","v":12.164424878634751},{"$f":"+[1]Energía!AB158","v":12.382102264479602},{"$f":"+[1]Energía!AC158","v":12.588765437151176},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":40.253870946727929},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Ep\",F158,\"\"))","v":3.8070027088534601},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Ep\",G158,\"\"))","v":3.8334018332628461},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Ep\",H158,\"\"))","v":3.9086503622019539},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Ep\",I158,\"\"))","v":3.9783731435519631},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Ep\",J158,\"\"))","v":4.0512360675867081},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Ep\",K158,\"\"))","v":4.1208373930048081},{"$f":"+SUMPRODUCT(AH158:AK158,PremisaCosto!$F$84:$I$84)","v":13.167284314420778},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Efp\",F158,\"\"))","v":8.4800537731894448},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Efp\",G158,\"\"))","v":8.5388575124240109},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Efp\",H158,\"\"))","v":8.7064727259023371},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Efp\",I158,\"\"))","v":8.8617794015948466},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Efp\",J158,\"\"))","v":9.0240807081974204},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Efp\",K158,\"\"))","v":9.1791168422296181},{"$f":"+SUMPRODUCT(AP158:AS158,PremisaCosto!$F$84:$I$84)","v":29.329970996209269},null,{"$f":"IF($D158=\"BT\",AF158*Balance!D$45,IF($D158=\"MT\",AF158*Balance!D$46,AF158*Balance!D$47))","v":4.3220988816859025},{"$f":"IF($D158=\"BT\",AG158*Balance!E$45,IF($D158=\"MT\",AG158*Balance!E$46,AG158*Balance!E$47))","v":4.3520698680006609},{"$f":"IF($D158=\"BT\",AH158*Balance!F$45,IF($D158=\"MT\",AH158*Balance!F$46,AH158*Balance!F$47))","v":4.1883984149881304},{"$f":"IF($D158=\"BT\",AI158*Balance!G$45,IF($D158=\"MT\",AI158*Balance!G$46,AI158*Balance!G$47))","v":4.4335150403852319},{"$f":"IF($D158=\"BT\",AJ158*Balance!H$45,IF($D158=\"MT\",AJ158*Balance!H$46,AJ158*Balance!H$47))","v":4.5147563604768557},{"$f":"IF($D158=\"BT\",AK158*Balance!I$45,IF($D158=\"MT\",AK158*Balance!I$46,AK158*Balance!I$47))","v":4.5923221653140782},{"$f":"+SUMPRODUCT(AX158:BA158,PremisaCosto!$F$84:$I$84)","v":14.514442154750958},null,{"$f":"IF($D158=\"BT\",AN158*Balance!D$49,IF($D158=\"MT\",AN158*Balance!D$50,AN158*Balance!D$51))","v":9.6274244419375901},{"$f":"IF($D158=\"BT\",AO158*Balance!E$49,IF($D158=\"MT\",AO158*Balance!E$50,AO158*Balance!E$51))","v":9.6941844615702557},{"$f":"IF($D158=\"BT\",AP158*Balance!F$49,IF($D158=\"MT\",AP158*Balance!F$50,AP158*Balance!F$51))","v":9.3296082243496876},{"$f":"IF($D158=\"BT\",AQ158*Balance!G$49,IF($D158=\"MT\",AQ158*Balance!G$50,AQ158*Balance!G$51))","v":9.8756026254664029},{"$f":"IF($D158=\"BT\",AR158*Balance!H$49,IF($D158=\"MT\",AR158*Balance!H$50,AR158*Balance!H$51))","v":10.056566710776799},{"$f":"IF($D158=\"BT\",AS158*Balance!I$49,IF($D158=\"MT\",AS158*Balance!I$50,AS158*Balance!I$51))","v":10.229343629072835},{"$f":"+SUMPRODUCT(BF158:BI158,PremisaCosto!$F$84:$I$84)","v":32.33074924635509}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!E241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,{"$f":"+[1]Energía!F159","v":898333.27936272079},{"$f":"+[1]Energía!G159","v":901022.49674066796},{"$f":"+[1]Energía!H159","v":916908.69436254422},{"$f":"+[1]Energía!I159","v":929816.83823410841},{"$f":"+[1]Energía!J159","v":943589.15272156859},{"$f":"+[1]Energía!K159","v":957435.94770772301},null,{"$f":"+[1]Energía!M159","v":5807.6046266076155},{"$f":"+[1]Energía!N159","v":5893.3053448341461},{"$f":"+[1]Energía!O159","v":6067.2834367888336},{"$f":"+[1]Energía!P159","v":6246.4742391933078},{"$f":"+[1]Energía!Q159","v":6431.0924322141691},null,{"$f":"+[1]Energía!S159","v":2285.0354413372133},{"$f":"+[1]Energía!T159","v":2309.8873501130038},{"$f":"+[1]Energía!U159","v":2311.2068086587387},{"$f":"+[1]Energía!V159","v":2311.7912520587038},{"$f":"+[1]Energía!W159","v":2313.0955509199539},null,{"$f":"+[1]Energía!Y159","v":892929.85667272308},{"$f":"+[1]Energía!Z159","v":908705.5016675971},{"$f":"+[1]Energía!AA159","v":921438.3479886608},{"$f":"+[1]Energía!AB159","v":935030.88723031664},{"$f":"+[1]Energía!AC159","v":948691.75972458883},{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":3046378.3613083949},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Ep\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Ep\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Ep\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Ep\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Ep\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Ep\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH159:AK159,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Efp\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Efp\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Efp\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Efp\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Efp\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Efp\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP159:AS159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX159:BA159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF159:BI159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!E242","v":"Et"},{"$f":"+PremisaCosto!B242","v":"BT"},null,{"$f":"+[1]Energía!F160","v":784928.22915806808},{"$f":"+[1]Energía!G160","v":787627.51677281887},{"$f":"+[1]Energía!H160","v":801692.76948394312},{"$f":"+[1]Energía!I160","v":813320.76748185232},{"$f":"+[1]Energía!J160","v":825690.77382389328},{"$f":"+[1]Energía!K160","v":838041.04061440763},null,{"$f":"+[1]Energía!M160","v":4850.0400078637231},{"$f":"+[1]Energía!N160","v":4920.525103017334},{"$f":"+[1]Energía!O160","v":5063.5919035723628},{"$f":"+[1]Energía!P160","v":5210.8950855963549},{"$f":"+[1]Energía!Q160","v":5362.6220812339716},null,{"$f":"+[1]Energía!S160","v":2285.0354413372133},{"$f":"+[1]Energía!T160","v":2309.8873501130038},{"$f":"+[1]Energía!U160","v":2311.2068086587387},{"$f":"+[1]Energía!V160","v":2311.7912520587038},{"$f":"+[1]Energía!W160","v":2313.0955509199539},null,{"$f":"+[1]Energía!Y160","v":780492.44132361782},{"$f":"+[1]Energía!Z160","v":794462.35703081277},{"$f":"+[1]Energía!AA160","v":805945.96876962122},{"$f":"+[1]Energía!AB160","v":818168.08748623822},{"$f":"+[1]Energía!AC160","v":830365.32298225362},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":2664883.9412290044},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Ep\",F160,\"\"))","v":243200.95696048069},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Ep\",G160,\"\"))","v":244037.3000892316},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Ep\",H160,\"\"))","v":248395.25638659333},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Ep\",I160,\"\"))","v":251998.05742696283},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Ep\",J160,\"\"))","v":255830.76119303639},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Ep\",K160,\"\"))","v":259657.34888678268},{"$f":"+SUMPRODUCT(AH160:AK160,PremisaCosto!$F$84:$I$84)","v":833252.84855629073},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Efp\",F160,\"\"))","v":541727.2721975866},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Efp\",G160,\"\"))","v":543590.21668358648},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Efp\",H160,\"\"))","v":553297.51309734897},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Efp\",I160,\"\"))","v":561322.71005488862},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Efp\",J160,\"\"))","v":569860.01263085601},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Efp\",K160,\"\"))","v":578383.69172762404},{"$f":"+SUMPRODUCT(AP160:AS160,PremisaCosto!$F$84:$I$84)","v":1856060.9232003076},null,{"$f":"IF($D160=\"BT\",AF160*Balance!D$45,IF($D160=\"MT\",AF160*Balance!D$46,AF160*Balance!D$47))","v":276106.60261925636},{"$f":"IF($D160=\"BT\",AG160*Balance!E$45,IF($D160=\"MT\",AG160*Balance!E$46,AG160*Balance!E$47))","v":277056.1048859802},{"$f":"IF($D160=\"BT\",AH160*Balance!F$45,IF($D160=\"MT\",AH160*Balance!F$46,AH160*Balance!F$47))","v":266173.28277837479},{"$f":"IF($D160=\"BT\",AI160*Balance!G$45,IF($D160=\"MT\",AI160*Balance!G$46,AI160*Balance!G$47))","v":280827.6492518275},{"$f":"IF($D160=\"BT\",AJ160*Balance!H$45,IF($D160=\"MT\",AJ160*Balance!H$46,AJ160*Balance!H$47))","v":285101.5189025827},{"$f":"IF($D160=\"BT\",AK160*Balance!I$45,IF($D160=\"MT\",AK160*Balance!I$46,AK160*Balance!I$47))","v":289365.99165587884},{"$f":"+SUMPRODUCT(AX160:BA160,PremisaCosto!$F$84:$I$84)","v":918461.05249234685},null,{"$f":"IF($D160=\"BT\",AN160*Balance!D$49,IF($D160=\"MT\",AN160*Balance!D$50,AN160*Balance!D$51))","v":615024.21101483621},{"$f":"IF($D160=\"BT\",AO160*Balance!E$49,IF($D160=\"MT\",AO160*Balance!E$50,AO160*Balance!E$51))","v":617139.21615020372},{"$f":"IF($D160=\"BT\",AP160*Balance!F$49,IF($D160=\"MT\",AP160*Balance!F$50,AP160*Balance!F$51))","v":592897.85786014306},{"$f":"IF($D160=\"BT\",AQ160*Balance!G$49,IF($D160=\"MT\",AQ160*Balance!G$50,AQ160*Balance!G$51))","v":625540.286881248},{"$f":"IF($D160=\"BT\",AR160*Balance!H$49,IF($D160=\"MT\",AR160*Balance!H$50,AR160*Balance!H$51))","v":635060.28127834189},{"$f":"IF($D160=\"BT\",AS160*Balance!I$49,IF($D160=\"MT\",AS160*Balance!I$50,AS160*Balance!I$51))","v":644559.34419682971},{"$f":"+SUMPRODUCT(BF160:BI160,PremisaCosto!$F$84:$I$84)","v":2045861.1956335949}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!E243","v":"Et"},{"$f":"+PremisaCosto!B243","v":"BT"},null,{"$f":"+[1]Energía!F161","v":2995.6347705537473},{"$f":"+[1]Energía!G161","v":3016.4075782034556},{"$f":"+[1]Energía!H161","v":3075.6187548067155},{"$f":"+[1]Energía!I161","v":3130.4818594811818},{"$f":"+[1]Energía!J161","v":3187.8158635298505},{"$f":"+[1]Energía!K161","v":3242.5833975833998},null,{"$f":"+[1]Energía!M161","v":15.563665363025828},{"$f":"+[1]Energía!N161","v":15.764768064628038},{"$f":"+[1]Energía!O161","v":16.172415485188921},{"$f":"+[1]Energía!P161","v":16.590933970555319},{"$f":"+[1]Energía!Q161","v":17.021118567459435},null,{"$f":"+[1]Energía!S161","v":0},{"$f":"+[1]Energía!T161","v":0},{"$f":"+[1]Energía!U161","v":0},{"$f":"+[1]Energía!V161","v":0},{"$f":"+[1]Energía!W161","v":0},null,{"$f":"+[1]Energía!Y161","v":3000.8439128404298},{"$f":"+[1]Energía!Z161","v":3059.8539867420873},{"$f":"+[1]Energía!AA161","v":3114.3094439959928},{"$f":"+[1]Energía!AB161","v":3171.2249295592951},{"$f":"+[1]Energía!AC161","v":3225.5622790159405},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":10307.313498290439},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Ep\",F161,\"\"))","v":928.16287634884952},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Ep\",G161,\"\"))","v":934.59909116632889},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Ep\",H161,\"\"))","v":952.94499118334681},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Ep\",I161,\"\"))","v":969.94369127209882},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Ep\",J161,\"\"))","v":987.70797102792903},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Ep\",K161,\"\"))","v":1004.6770596622819},{"$f":"+SUMPRODUCT(AH161:AK161,PremisaCosto!$F$84:$I$84)","v":3210.2379266907701},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Efp\",F161,\"\"))","v":2067.4718942048949},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Efp\",G161,\"\"))","v":2081.8084870371235},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Efp\",H161,\"\"))","v":2122.6737636233656},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Efp\",I161,\"\"))","v":2160.5381682090797},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Efp\",J161,\"\"))","v":2200.1078925019183},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Efp\",K161,\"\"))","v":2237.9063379211143},{"$f":"+SUMPRODUCT(AP161:AS161,PremisaCosto!$F$84:$I$84)","v":7150.7672373757168},null,{"$f":"IF($D161=\"BT\",AF161*Balance!D$45,IF($D161=\"MT\",AF161*Balance!D$46,AF161*Balance!D$47))","v":1053.7454361564912},{"$f":"IF($D161=\"BT\",AG161*Balance!E$45,IF($D161=\"MT\",AG161*Balance!E$46,AG161*Balance!E$47))","v":1061.0524855579076},{"$f":"IF($D161=\"BT\",AH161*Balance!F$45,IF($D161=\"MT\",AH161*Balance!F$46,AH161*Balance!F$47))","v":1021.148713950123},{"$f":"IF($D161=\"BT\",AI161*Balance!G$45,IF($D161=\"MT\",AI161*Balance!G$46,AI161*Balance!G$47))","v":1080.9091526649183},{"$f":"IF($D161=\"BT\",AJ161*Balance!H$45,IF($D161=\"MT\",AJ161*Balance!H$46,AJ161*Balance!H$47))","v":1100.7161197467276},{"$f":"IF($D161=\"BT\",AK161*Balance!I$45,IF($D161=\"MT\",AK161*Balance!I$46,AK161*Balance!I$47))","v":1119.6269811329312},{"$f":"+SUMPRODUCT(AX161:BA161,PremisaCosto!$F$84:$I$84)","v":3538.6805340650462},null,{"$f":"IF($D161=\"BT\",AN161*Balance!D$49,IF($D161=\"MT\",AN161*Balance!D$50,AN161*Balance!D$51))","v":2347.205569641209},{"$f":"IF($D161=\"BT\",AO161*Balance!E$49,IF($D161=\"MT\",AO161*Balance!E$50,AO161*Balance!E$51))","v":2363.4819362703315},{"$f":"IF($D161=\"BT\",AP161*Balance!F$49,IF($D161=\"MT\",AP161*Balance!F$50,AP161*Balance!F$51))","v":2274.5967541820337},{"$f":"IF($D161=\"BT\",AQ161*Balance!G$49,IF($D161=\"MT\",AQ161*Balance!G$50,AQ161*Balance!G$51))","v":2407.7124287867096},{"$f":"IF($D161=\"BT\",AR161*Balance!H$49,IF($D161=\"MT\",AR161*Balance!H$50,AR161*Balance!H$51))","v":2451.8322150812983},{"$f":"IF($D161=\"BT\",AS161*Balance!I$49,IF($D161=\"MT\",AS161*Balance!I$50,AS161*Balance!I$51))","v":2493.9559364748757},{"$f":"+SUMPRODUCT(BF161:BI161,PremisaCosto!$F$84:$I$84)","v":7882.3692836425089}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!E244","v":"Et"},{"$f":"+PremisaCosto!B244","v":"BT"},null,{"$f":"+[1]Energía!F162","v":0},{"$f":"+[1]Energía!G162","v":0},{"$f":"+[1]Energía!H162","v":0},{"$f":"+[1]Energía!I162","v":0},{"$f":"+[1]Energía!J162","v":0},{"$f":"+[1]Energía!K162","v":0},null,{"$f":"+[1]Energía!M162","v":0},{"$f":"+[1]Energía!N162","v":0},{"$f":"+[1]Energía!O162","v":0},{"$f":"+[1]Energía!P162","v":0},{"$f":"+[1]Energía!Q162","v":0},null,{"$f":"+[1]Energía!S162","v":0},{"$f":"+[1]Energía!T162","v":0},{"$f":"+[1]Energía!U162","v":0},{"$f":"+[1]Energía!V162","v":0},{"$f":"+[1]Energía!W162","v":0},null,{"$f":"+[1]Energía!Y162","v":0},{"$f":"+[1]Energía!Z162","v":0},{"$f":"+[1]Energía!AA162","v":0},{"$f":"+[1]Energía!AB162","v":0},{"$f":"+[1]Energía!AC162","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Ep\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Ep\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Ep\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Ep\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Ep\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Ep\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH162:AK162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Efp\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Efp\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Efp\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Efp\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Efp\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Efp\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP162:AS162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AF162*Balance!D$45,IF($D162=\"MT\",AF162*Balance!D$46,AF162*Balance!D$47))","v":0},{"$f":"IF($D162=\"BT\",AG162*Balance!E$45,IF($D162=\"MT\",AG162*Balance!E$46,AG162*Balance!E$47))","v":0},{"$f":"IF($D162=\"BT\",AH162*Balance!F$45,IF($D162=\"MT\",AH162*Balance!F$46,AH162*Balance!F$47))","v":0},{"$f":"IF($D162=\"BT\",AI162*Balance!G$45,IF($D162=\"MT\",AI162*Balance!G$46,AI162*Balance!G$47))","v":0},{"$f":"IF($D162=\"BT\",AJ162*Balance!H$45,IF($D162=\"MT\",AJ162*Balance!H$46,AJ162*Balance!H$47))","v":0},{"$f":"IF($D162=\"BT\",AK162*Balance!I$45,IF($D162=\"MT\",AK162*Balance!I$46,AK162*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX162:BA162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AN162*Balance!D$49,IF($D162=\"MT\",AN162*Balance!D$50,AN162*Balance!D$51))","v":0},{"$f":"IF($D162=\"BT\",AO162*Balance!E$49,IF($D162=\"MT\",AO162*Balance!E$50,AO162*Balance!E$51))","v":0},{"$f":"IF($D162=\"BT\",AP162*Balance!F$49,IF($D162=\"MT\",AP162*Balance!F$50,AP162*Balance!F$51))","v":0},{"$f":"IF($D162=\"BT\",AQ162*Balance!G$49,IF($D162=\"MT\",AQ162*Balance!G$50,AQ162*Balance!G$51))","v":0},{"$f":"IF($D162=\"BT\",AR162*Balance!H$49,IF($D162=\"MT\",AR162*Balance!H$50,AR162*Balance!H$51))","v":0},{"$f":"IF($D162=\"BT\",AS162*Balance!I$49,IF($D162=\"MT\",AS162*Balance!I$50,AS162*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF162:BI162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!E245","v":"Et"},{"$f":"+PremisaCosto!B245","v":"BT"},null,{"$f":"+[1]Energía!F163","v":109876.05213007597},{"$f":"+[1]Energía!G163","v":109842.92773289469},{"$f":"+[1]Energía!H163","v":111594.86749468371},{"$f":"+[1]Energía!I163","v":112811.79983265197},{"$f":"+[1]Energía!J163","v":114147.93267875648},{"$f":"+[1]Energía!K163","v":115580.96846889441},null,{"$f":"+[1]Energía!M163","v":931.24469855234577},{"$f":"+[1]Energía!N163","v":946.09425260959847},{"$f":"+[1]Energía!O163","v":976.26287559678417},{"$f":"+[1]Energía!P163","v":1007.3866330242752},{"$f":"+[1]Energía!Q163","v":1039.4916264414076},null,{"$f":"+[1]Energía!S163","v":0},{"$f":"+[1]Energía!T163","v":0},{"$f":"+[1]Energía!U163","v":0},{"$f":"+[1]Energía!V163","v":0},{"$f":"+[1]Energía!W163","v":0},null,{"$f":"+[1]Energía!Y163","v":108911.68303434235},{"$f":"+[1]Energía!Z163","v":110648.77324207411},{"$f":"+[1]Energía!AA163","v":111835.53695705518},{"$f":"+[1]Energía!AB163","v":113140.5460457322},{"$f":"+[1]Energía!AC163","v":114541.476842453},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":369392.97001746186},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Ep\",F163,\"\"))","v":34043.827234671793},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Ep\",G163,\"\"))","v":34033.564022324506},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Ep\",H163,\"\"))","v":34576.382347333943},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Ep\",I163,\"\"))","v":34953.434793858243},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Ep\",J163,\"\"))","v":35367.42014274485},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Ep\",K163,\"\"))","v":35811.429750978699},{"$f":"+SUMPRODUCT(AH163:AK163,PremisaCosto!$F$84:$I$84)","v":115458.75568937766},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Efp\",F163,\"\"))","v":75832.22489540407},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Efp\",G163,\"\"))","v":75809.363710570062},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Efp\",H163,\"\"))","v":77018.485147349653},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Efp\",I163,\"\"))","v":77858.365038793607},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Efp\",J163,\"\"))","v":78780.512536011505},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Efp\",K163,\"\"))","v":79769.538717915595},{"$f":"+SUMPRODUCT(AP163:AS163,PremisaCosto!$F$84:$I$84)","v":257183.02079336738},null,{"$f":"IF($D163=\"BT\",AF163*Balance!D$45,IF($D163=\"MT\",AF163*Balance!D$46,AF163*Balance!D$47))","v":38650.034915156873},{"$f":"IF($D163=\"BT\",AG163*Balance!E$45,IF($D163=\"MT\",AG163*Balance!E$46,AG163*Balance!E$47))","v":38638.383066707815},{"$f":"IF($D163=\"BT\",AH163*Balance!F$45,IF($D163=\"MT\",AH163*Balance!F$46,AH163*Balance!F$47))","v":37051.066634164825},{"$f":"IF($D163=\"BT\",AI163*Balance!G$45,IF($D163=\"MT\",AI163*Balance!G$46,AI163*Balance!G$47))","v":38952.248388982953},{"$f":"IF($D163=\"BT\",AJ163*Balance!H$45,IF($D163=\"MT\",AJ163*Balance!H$46,AJ163*Balance!H$47))","v":39413.967090353239},{"$f":"IF($D163=\"BT\",AK163*Balance!I$45,IF($D163=\"MT\",AK163*Balance!I$46,AK163*Balance!I$47))","v":39908.787203342974},{"$f":"+SUMPRODUCT(AX163:BA163,PremisaCosto!$F$84:$I$84)","v":127259.10404242134},null,{"$f":"IF($D163=\"BT\",AN163*Balance!D$49,IF($D163=\"MT\",AN163*Balance!D$50,AN163*Balance!D$51))","v":86092.498346261564},{"$f":"IF($D163=\"BT\",AO163*Balance!E$49,IF($D163=\"MT\",AO163*Balance!E$50,AO163*Balance!E$51))","v":86066.54399083773},{"$f":"IF($D163=\"BT\",AP163*Balance!F$49,IF($D163=\"MT\",AP163*Balance!F$50,AP163*Balance!F$51))","v":82530.815300199203},{"$f":"IF($D163=\"BT\",AQ163*Balance!G$49,IF($D163=\"MT\",AQ163*Balance!G$50,AQ163*Balance!G$51))","v":86765.675305938421},{"$f":"IF($D163=\"BT\",AR163*Balance!H$49,IF($D163=\"MT\",AR163*Balance!H$50,AR163*Balance!H$51))","v":87794.148284589479},{"$f":"IF($D163=\"BT\",AS163*Balance!I$49,IF($D163=\"MT\",AS163*Balance!I$50,AS163*Balance!I$51))","v":88896.354268433497},{"$f":"+SUMPRODUCT(BF163:BI163,PremisaCosto!$F$84:$I$84)","v":283468.15800733981}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!E246","v":"Et"},{"$f":"+PremisaCosto!B246","v":"BT"},null,{"$f":"+[1]Energía!F164","v":27.600126874288645},{"$f":"+[1]Energía!G164","v":27.791516069093976},{"$f":"+[1]Energía!H164","v":28.337055199127441},{"$f":"+[1]Energía!I164","v":28.842533592093464},{"$f":"+[1]Energía!J164","v":29.370777489349912},{"$f":"+[1]Energía!K164","v":29.875375347315913},null,{"$f":"+[1]Energía!M164","v":0.21676414154632079},{"$f":"+[1]Energía!N164","v":0.21956501482768853},{"$f":"+[1]Energía!O164","v":0.22524255550402394},{"$f":"+[1]Energía!P164","v":0.23107150376817992},{"$f":"+[1]Energía!Q164","v":0.23706293269442114},null,{"$f":"+[1]Energía!S164","v":0},{"$f":"+[1]Energía!T164","v":0},{"$f":"+[1]Energía!U164","v":0},{"$f":"+[1]Energía!V164","v":0},{"$f":"+[1]Energía!W164","v":0},null,{"$f":"+[1]Energía!Y164","v":27.574751927547656},{"$f":"+[1]Energía!Z164","v":28.117490184299754},{"$f":"+[1]Energía!AA164","v":28.617291036589439},{"$f":"+[1]Energía!AB164","v":29.139705985581731},{"$f":"+[1]Energía!AC164","v":29.638312414621492},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":94.712793359944285},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Ep\",F164,\"\"))","v":8.55158092002568},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Ep\",G164,\"\"))","v":8.6108806541917939},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Ep\",H164,\"\"))","v":8.7799096603543543},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Ep\",I164,\"\"))","v":8.9365263092727449},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Ep\",J164,\"\"))","v":9.1001965870752137},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Ep\",K164,\"\"))","v":9.2565404123816002},{"$f":"+SUMPRODUCT(AH164:AK164,PremisaCosto!$F$84:$I$84)","v":29.577362014976281},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Efp\",F164,\"\"))","v":19.048545954262938},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Efp\",G164,\"\"))","v":19.180635414902152},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Efp\",H164,\"\"))","v":19.557145538773057},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Efp\",I164,\"\"))","v":19.906007282820688},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Efp\",J164,\"\"))","v":20.270580902274666},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Efp\",K164,\"\"))","v":20.618834934934281},{"$f":"+SUMPRODUCT(AP164:AS164,PremisaCosto!$F$84:$I$84)","v":65.883226132935292},null,{"$f":"IF($D164=\"BT\",AF164*Balance!D$45,IF($D164=\"MT\",AF164*Balance!D$46,AF164*Balance!D$47))","v":9.7086293753178925},{"$f":"IF($D164=\"BT\",AG164*Balance!E$45,IF($D164=\"MT\",AG164*Balance!E$46,AG164*Balance!E$47))","v":9.7759524991306463},{"$f":"IF($D164=\"BT\",AH164*Balance!F$45,IF($D164=\"MT\",AH164*Balance!F$46,AH164*Balance!F$47))","v":9.4083011519225543},{"$f":"IF($D164=\"BT\",AI164*Balance!G$45,IF($D164=\"MT\",AI164*Balance!G$46,AI164*Balance!G$47))","v":9.9589008801686703},{"$f":"IF($D164=\"BT\",AJ164*Balance!H$45,IF($D164=\"MT\",AJ164*Balance!H$46,AJ164*Balance!H$47))","v":10.141391352580877},{"$f":"IF($D164=\"BT\",AK164*Balance!I$45,IF($D164=\"MT\",AK164*Balance!I$46,AK164*Balance!I$47))","v":10.315625601258938},{"$f":"+SUMPRODUCT(AX164:BA164,PremisaCosto!$F$84:$I$84)","v":32.603451084164284},null,{"$f":"IF($D164=\"BT\",AN164*Balance!D$49,IF($D164=\"MT\",AN164*Balance!D$50,AN164*Balance!D$51))","v":21.625857784445149},{"$f":"IF($D164=\"BT\",AO164*Balance!E$49,IF($D164=\"MT\",AO164*Balance!E$50,AO164*Balance!E$51))","v":21.775819251187361},{"$f":"IF($D164=\"BT\",AP164*Balance!F$49,IF($D164=\"MT\",AP164*Balance!F$50,AP164*Balance!F$51))","v":20.956880197936961},{"$f":"IF($D164=\"BT\",AQ164*Balance!G$49,IF($D164=\"MT\",AQ164*Balance!G$50,AQ164*Balance!G$51))","v":22.183334618936499},{"$f":"IF($D164=\"BT\",AR164*Balance!H$49,IF($D164=\"MT\",AR164*Balance!H$50,AR164*Balance!H$51))","v":22.589830000605492},{"$f":"IF($D164=\"BT\",AS164*Balance!I$49,IF($D164=\"MT\",AS164*Balance!I$50,AS164*Balance!I$51))","v":22.977934740979109},{"$f":"+SUMPRODUCT(BF164:BI164,PremisaCosto!$F$84:$I$84)","v":72.623803955351235}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!E247","v":"Et"},{"$f":"+PremisaCosto!B247","v":"BT"},null,{"$f":"+[1]Energía!F165","v":0},{"$f":"+[1]Energía!G165","v":0},{"$f":"+[1]Energía!H165","v":0},{"$f":"+[1]Energía!I165","v":0},{"$f":"+[1]Energía!J165","v":0},{"$f":"+[1]Energía!K165","v":0},null,{"$f":"+[1]Energía!M165","v":0},{"$f":"+[1]Energía!N165","v":0},{"$f":"+[1]Energía!O165","v":0},{"$f":"+[1]Energía!P165","v":0},{"$f":"+[1]Energía!Q165","v":0},null,{"$f":"+[1]Energía!S165","v":0},{"$f":"+[1]Energía!T165","v":0},{"$f":"+[1]Energía!U165","v":0},{"$f":"+[1]Energía!V165","v":0},{"$f":"+[1]Energía!W165","v":0},null,{"$f":"+[1]Energía!Y165","v":0},{"$f":"+[1]Energía!Z165","v":0},{"$f":"+[1]Energía!AA165","v":0},{"$f":"+[1]Energía!AB165","v":0},{"$f":"+[1]Energía!AC165","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Ep\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Ep\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Ep\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Ep\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Ep\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Ep\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH165:AK165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Efp\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Efp\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Efp\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Efp\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Efp\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Efp\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP165:AS165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AF165*Balance!D$45,IF($D165=\"MT\",AF165*Balance!D$46,AF165*Balance!D$47))","v":0},{"$f":"IF($D165=\"BT\",AG165*Balance!E$45,IF($D165=\"MT\",AG165*Balance!E$46,AG165*Balance!E$47))","v":0},{"$f":"IF($D165=\"BT\",AH165*Balance!F$45,IF($D165=\"MT\",AH165*Balance!F$46,AH165*Balance!F$47))","v":0},{"$f":"IF($D165=\"BT\",AI165*Balance!G$45,IF($D165=\"MT\",AI165*Balance!G$46,AI165*Balance!G$47))","v":0},{"$f":"IF($D165=\"BT\",AJ165*Balance!H$45,IF($D165=\"MT\",AJ165*Balance!H$46,AJ165*Balance!H$47))","v":0},{"$f":"IF($D165=\"BT\",AK165*Balance!I$45,IF($D165=\"MT\",AK165*Balance!I$46,AK165*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX165:BA165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AN165*Balance!D$49,IF($D165=\"MT\",AN165*Balance!D$50,AN165*Balance!D$51))","v":0},{"$f":"IF($D165=\"BT\",AO165*Balance!E$49,IF($D165=\"MT\",AO165*Balance!E$50,AO165*Balance!E$51))","v":0},{"$f":"IF($D165=\"BT\",AP165*Balance!F$49,IF($D165=\"MT\",AP165*Balance!F$50,AP165*Balance!F$51))","v":0},{"$f":"IF($D165=\"BT\",AQ165*Balance!G$49,IF($D165=\"MT\",AQ165*Balance!G$50,AQ165*Balance!G$51))","v":0},{"$f":"IF($D165=\"BT\",AR165*Balance!H$49,IF($D165=\"MT\",AR165*Balance!H$50,AR165*Balance!H$51))","v":0},{"$f":"IF($D165=\"BT\",AS165*Balance!I$49,IF($D165=\"MT\",AS165*Balance!I$50,AS165*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF165:BI165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!E248","v":"Et"},{"$f":"+PremisaCosto!B248","v":"BT"},null,{"$f":"+[1]Energía!F166","v":0},{"$f":"+[1]Energía!G166","v":0},{"$f":"+[1]Energía!H166","v":0},{"$f":"+[1]Energía!I166","v":0},{"$f":"+[1]Energía!J166","v":0},{"$f":"+[1]Energía!K166","v":0},null,{"$f":"+[1]Energía!M166","v":0},{"$f":"+[1]Energía!N166","v":0},{"$f":"+[1]Energía!O166","v":0},{"$f":"+[1]Energía!P166","v":0},{"$f":"+[1]Energía!Q166","v":0},null,{"$f":"+[1]Energía!S166","v":0},{"$f":"+[1]Energía!T166","v":0},{"$f":"+[1]Energía!U166","v":0},{"$f":"+[1]Energía!V166","v":0},{"$f":"+[1]Energía!W166","v":0},null,{"$f":"+[1]Energía!Y166","v":0},{"$f":"+[1]Energía!Z166","v":0},{"$f":"+[1]Energía!AA166","v":0},{"$f":"+[1]Energía!AB166","v":0},{"$f":"+[1]Energía!AC166","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Ep\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Ep\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Ep\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Ep\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Ep\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Ep\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH166:AK166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Efp\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Efp\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Efp\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Efp\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Efp\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Efp\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP166:AS166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AF166*Balance!D$45,IF($D166=\"MT\",AF166*Balance!D$46,AF166*Balance!D$47))","v":0},{"$f":"IF($D166=\"BT\",AG166*Balance!E$45,IF($D166=\"MT\",AG166*Balance!E$46,AG166*Balance!E$47))","v":0},{"$f":"IF($D166=\"BT\",AH166*Balance!F$45,IF($D166=\"MT\",AH166*Balance!F$46,AH166*Balance!F$47))","v":0},{"$f":"IF($D166=\"BT\",AI166*Balance!G$45,IF($D166=\"MT\",AI166*Balance!G$46,AI166*Balance!G$47))","v":0},{"$f":"IF($D166=\"BT\",AJ166*Balance!H$45,IF($D166=\"MT\",AJ166*Balance!H$46,AJ166*Balance!H$47))","v":0},{"$f":"IF($D166=\"BT\",AK166*Balance!I$45,IF($D166=\"MT\",AK166*Balance!I$46,AK166*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX166:BA166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AN166*Balance!D$49,IF($D166=\"MT\",AN166*Balance!D$50,AN166*Balance!D$51))","v":0},{"$f":"IF($D166=\"BT\",AO166*Balance!E$49,IF($D166=\"MT\",AO166*Balance!E$50,AO166*Balance!E$51))","v":0},{"$f":"IF($D166=\"BT\",AP166*Balance!F$49,IF($D166=\"MT\",AP166*Balance!F$50,AP166*Balance!F$51))","v":0},{"$f":"IF($D166=\"BT\",AQ166*Balance!G$49,IF($D166=\"MT\",AQ166*Balance!G$50,AQ166*Balance!G$51))","v":0},{"$f":"IF($D166=\"BT\",AR166*Balance!H$49,IF($D166=\"MT\",AR166*Balance!H$50,AR166*Balance!H$51))","v":0},{"$f":"IF($D166=\"BT\",AS166*Balance!I$49,IF($D166=\"MT\",AS166*Balance!I$50,AS166*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF166:BI166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!E249","v":"Et"},{"$f":"+PremisaCosto!B249","v":"BT"},null,{"$f":"+[1]Energía!F167","v":195.59775135762419},{"$f":"+[1]Energía!G167","v":195.53691640451581},{"$f":"+[1]Energía!H167","v":198.65467576724927},{"$f":"+[1]Energía!I167","v":200.81915011565093},{"$f":"+[1]Energía!J167","v":203.19588843555019},{"$f":"+[1]Energía!K167","v":205.74557905458786},null,{"$f":"+[1]Energía!M167","v":8.5886134130577521},{"$f":"+[1]Energía!N167","v":8.7255709943085247},{"$f":"+[1]Energía!O167","v":9.0038165794575278},{"$f":"+[1]Energía!P167","v":9.2908715644394206},{"$f":"+[1]Energía!Q167","v":9.5869766443875868},null,{"$f":"+[1]Energía!S167","v":0},{"$f":"+[1]Energía!T167","v":0},{"$f":"+[1]Energía!U167","v":0},{"$f":"+[1]Energía!V167","v":0},{"$f":"+[1]Energía!W167","v":0},null,{"$f":"+[1]Energía!Y167","v":186.94830299145806},{"$f":"+[1]Energía!Z167","v":189.92910477294075},{"$f":"+[1]Energía!AA167","v":191.81533353619341},{"$f":"+[1]Energía!AB167","v":193.90501687111077},{"$f":"+[1]Energía!AC167","v":196.15860241020027},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":633.38443560539417},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Ep\",F167,\"\"))","v":60.603706864405375},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Ep\",G167,\"\"))","v":60.584857855969943},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Ep\",H167,\"\"))","v":61.550859628390064},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Ep\",I167,\"\"))","v":62.22149703610863},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Ep\",J167,\"\"))","v":62.957901986742336},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Ep\",K167,\"\"))","v":63.74789421210572},{"$f":"+SUMPRODUCT(AH167:AK167,PremisaCosto!$F$84:$I$84)","v":205.53052018891134},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Efp\",F167,\"\"))","v":134.99404449321861},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Efp\",G167,\"\"))","v":134.95205854854566},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Efp\",H167,\"\"))","v":137.103816138859},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Efp\",I167,\"\"))","v":138.59765307954208},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Efp\",J167,\"\"))","v":140.23798644880765},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Efp\",K167,\"\"))","v":141.99768484248193},{"$f":"+SUMPRODUCT(AP167:AS167,PremisaCosto!$F$84:$I$84)","v":457.81681719855465},null,{"$f":"IF($D167=\"BT\",AF167*Balance!D$45,IF($D167=\"MT\",AF167*Balance!D$46,AF167*Balance!D$47))","v":68.803526999210547},{"$f":"IF($D167=\"BT\",AG167*Balance!E$45,IF($D167=\"MT\",AG167*Balance!E$46,AG167*Balance!E$47))","v":68.782127676827557},{"$f":"IF($D167=\"BT\",AH167*Balance!F$45,IF($D167=\"MT\",AH167*Balance!F$46,AH167*Balance!F$47))","v":65.956148291420334},{"$f":"IF($D167=\"BT\",AI167*Balance!G$45,IF($D167=\"MT\",AI167*Balance!G$46,AI167*Balance!G$47))","v":69.339886680056367},{"$f":"IF($D167=\"BT\",AJ167*Balance!H$45,IF($D167=\"MT\",AJ167*Balance!H$46,AJ167*Balance!H$47))","v":70.161201098864353},{"$f":"IF($D167=\"BT\",AK167*Balance!I$45,IF($D167=\"MT\",AK167*Balance!I$46,AK167*Balance!I$47))","v":71.041596564644777},{"$f":"+SUMPRODUCT(AX167:BA167,PremisaCosto!$F$84:$I$84)","v":226.53653488277828},null,{"$f":"IF($D167=\"BT\",AN167*Balance!D$49,IF($D167=\"MT\",AN167*Balance!D$50,AN167*Balance!D$51))","v":153.25904743422544},{"$f":"IF($D167=\"BT\",AO167*Balance!E$49,IF($D167=\"MT\",AO167*Balance!E$50,AO167*Balance!E$51))","v":153.21138069521959},{"$f":"IF($D167=\"BT\",AP167*Balance!F$49,IF($D167=\"MT\",AP167*Balance!F$50,AP167*Balance!F$51))","v":146.91654484063847},{"$f":"IF($D167=\"BT\",AQ167*Balance!G$49,IF($D167=\"MT\",AQ167*Balance!G$50,AQ167*Balance!G$51))","v":154.453782317068},{"$f":"IF($D167=\"BT\",AR167*Balance!H$49,IF($D167=\"MT\",AR167*Balance!H$50,AR167*Balance!H$51))","v":156.28325052836988},{"$f":"IF($D167=\"BT\",AS167*Balance!I$49,IF($D167=\"MT\",AS167*Balance!I$50,AS167*Balance!I$51))","v":158.24432107715828},{"$f":"+SUMPRODUCT(BF167:BI167,PremisaCosto!$F$84:$I$84)","v":504.60746795121639}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!E250","v":"Et"},{"$f":"+PremisaCosto!B250","v":"BT"},null,{"$f":"+[1]Energía!F168","v":0},{"$f":"+[1]Energía!G168","v":0},{"$f":"+[1]Energía!H168","v":0},{"$f":"+[1]Energía!I168","v":0},{"$f":"+[1]Energía!J168","v":0},{"$f":"+[1]Energía!K168","v":0},null,{"$f":"+[1]Energía!M168","v":0},{"$f":"+[1]Energía!N168","v":0},{"$f":"+[1]Energía!O168","v":0},{"$f":"+[1]Energía!P168","v":0},{"$f":"+[1]Energía!Q168","v":0},null,{"$f":"+[1]Energía!S168","v":0},{"$f":"+[1]Energía!T168","v":0},{"$f":"+[1]Energía!U168","v":0},{"$f":"+[1]Energía!V168","v":0},{"$f":"+[1]Energía!W168","v":0},null,{"$f":"+[1]Energía!Y168","v":0},{"$f":"+[1]Energía!Z168","v":0},{"$f":"+[1]Energía!AA168","v":0},{"$f":"+[1]Energía!AB168","v":0},{"$f":"+[1]Energía!AC168","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Ep\",F168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Ep\",G168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Ep\",H168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Ep\",I168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Ep\",J168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Ep\",K168,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH168:AK168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Efp\",F168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Efp\",G168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Efp\",H168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Efp\",I168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Efp\",J168,\"\"))","v":0},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Efp\",K168,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP168:AS168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D168=\"BT\",AF168*Balance!D$45,IF($D168=\"MT\",AF168*Balance!D$46,AF168*Balance!D$47))","v":0},{"$f":"IF($D168=\"BT\",AG168*Balance!E$45,IF($D168=\"MT\",AG168*Balance!E$46,AG168*Balance!E$47))","v":0},{"$f":"IF($D168=\"BT\",AH168*Balance!F$45,IF($D168=\"MT\",AH168*Balance!F$46,AH168*Balance!F$47))","v":0},{"$f":"IF($D168=\"BT\",AI168*Balance!G$45,IF($D168=\"MT\",AI168*Balance!G$46,AI168*Balance!G$47))","v":0},{"$f":"IF($D168=\"BT\",AJ168*Balance!H$45,IF($D168=\"MT\",AJ168*Balance!H$46,AJ168*Balance!H$47))","v":0},{"$f":"IF($D168=\"BT\",AK168*Balance!I$45,IF($D168=\"MT\",AK168*Balance!I$46,AK168*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX168:BA168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D168=\"BT\",AN168*Balance!D$49,IF($D168=\"MT\",AN168*Balance!D$50,AN168*Balance!D$51))","v":0},{"$f":"IF($D168=\"BT\",AO168*Balance!E$49,IF($D168=\"MT\",AO168*Balance!E$50,AO168*Balance!E$51))","v":0},{"$f":"IF($D168=\"BT\",AP168*Balance!F$49,IF($D168=\"MT\",AP168*Balance!F$50,AP168*Balance!F$51))","v":0},{"$f":"IF($D168=\"BT\",AQ168*Balance!G$49,IF($D168=\"MT\",AQ168*Balance!G$50,AQ168*Balance!G$51))","v":0},{"$f":"IF($D168=\"BT\",AR168*Balance!H$49,IF($D168=\"MT\",AR168*Balance!H$50,AR168*Balance!H$51))","v":0},{"$f":"IF($D168=\"BT\",AS168*Balance!I$49,IF($D168=\"MT\",AS168*Balance!I$50,AS168*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF168:BI168,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!E251","v":"Et"},{"$f":"+PremisaCosto!B251","v":"BT"},null,{"$f":"+[1]Energía!F169","v":310.16542579119067},{"$f":"+[1]Energía!G169","v":312.31622427733561},{"$f":"+[1]Energía!H169","v":318.44689814428125},{"$f":"+[1]Energía!I169","v":324.12737641514769},{"$f":"+[1]Energía!J169","v":330.06368946401182},{"$f":"+[1]Energía!K169","v":335.73427243568449},null,{"$f":"+[1]Energía!M169","v":1.9508772739168869},{"$f":"+[1]Energía!N169","v":1.9760851334491965},{"$f":"+[1]Energía!O169","v":2.0271829995362154},{"$f":"+[1]Energía!P169","v":2.079643533913619},{"$f":"+[1]Energía!Q169","v":2.1335663942497893},null,{"$f":"+[1]Energía!S169","v":0},{"$f":"+[1]Energía!T169","v":0},{"$f":"+[1]Energía!U169","v":0},{"$f":"+[1]Energía!V169","v":0},{"$f":"+[1]Energía!W169","v":0},null,{"$f":"+[1]Energía!Y169","v":310.36534700341872},{"$f":"+[1]Energía!Z169","v":316.47081301083205},{"$f":"+[1]Energía!AA169","v":322.1001934156115},{"$f":"+[1]Energía!AB169","v":327.9840459300982},{"$f":"+[1]Energía!AC169","v":333.60070604143471},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":1066.039334673108},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Ep\",F169,\"\"))","v":96.101179147784222},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Ep\",G169,\"\"))","v":96.767579247345765},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Ep\",H169,\"\"))","v":98.667097822251719},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Ep\",I169,\"\"))","v":100.42712848511852},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Ep\",J169,\"\"))","v":102.26642660266656},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Ep\",K169,\"\"))","v":104.02339132122923},{"$f":"+SUMPRODUCT(AH169:AK169,PremisaCosto!$F$84:$I$84)","v":332.38525043525732},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Efp\",F169,\"\"))","v":214.06424664340611},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Efp\",G169,\"\"))","v":215.5486450299895},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Efp\",H169,\"\"))","v":219.77980032202919},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Efp\",I169,\"\"))","v":223.70024793002884},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Efp\",J169,\"\"))","v":227.7972628613449},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Efp\",K169,\"\"))","v":231.71088111445491},{"$f":"+SUMPRODUCT(AP169:AS169,PremisaCosto!$F$84:$I$84)","v":740.38423732955584},null,{"$f":"IF($D169=\"BT\",AF169*Balance!D$45,IF($D169=\"MT\",AF169*Balance!D$46,AF169*Balance!D$47))","v":109.1038884625398},{"$f":"IF($D169=\"BT\",AG169*Balance!E$45,IF($D169=\"MT\",AG169*Balance!E$46,AG169*Balance!E$47))","v":109.86045401957817},{"$f":"IF($D169=\"BT\",AH169*Balance!F$45,IF($D169=\"MT\",AH169*Balance!F$46,AH169*Balance!F$47))","v":105.72885211901836},{"$f":"IF($D169=\"BT\",AI169*Balance!G$45,IF($D169=\"MT\",AI169*Balance!G$46,AI169*Balance!G$47))","v":111.91639610857372},{"$f":"IF($D169=\"BT\",AJ169*Balance!H$45,IF($D169=\"MT\",AJ169*Balance!H$46,AJ169*Balance!H$47))","v":113.96719230006867},{"$f":"IF($D169=\"BT\",AK169*Balance!I$45,IF($D169=\"MT\",AK169*Balance!I$46,AK169*Balance!I$47))","v":115.92520648510425},{"$f":"+SUMPRODUCT(AX169:BA169,PremisaCosto!$F$84:$I$84)","v":366.39191311843229},null,{"$f":"IF($D169=\"BT\",AN169*Balance!D$49,IF($D169=\"MT\",AN169*Balance!D$50,AN169*Balance!D$51))","v":243.02762876284942},{"$f":"IF($D169=\"BT\",AO169*Balance!E$49,IF($D169=\"MT\",AO169*Balance!E$50,AO169*Balance!E$51))","v":244.71286964584331},{"$f":"IF($D169=\"BT\",AP169*Balance!F$49,IF($D169=\"MT\",AP169*Balance!F$50,AP169*Balance!F$51))","v":235.5097749895985},{"$f":"IF($D169=\"BT\",AQ169*Balance!G$49,IF($D169=\"MT\",AQ169*Balance!G$50,AQ169*Balance!G$51))","v":249.29245647637029},{"$f":"IF($D169=\"BT\",AR169*Balance!H$49,IF($D169=\"MT\",AR169*Balance!H$50,AR169*Balance!H$51))","v":253.86058088071744},{"$f":"IF($D169=\"BT\",AS169*Balance!I$49,IF($D169=\"MT\",AS169*Balance!I$50,AS169*Balance!I$51))","v":258.22203445655953},{"$f":"+SUMPRODUCT(BF169:BI169,PremisaCosto!$F$84:$I$84)","v":816.13367862346229}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!E252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,{"$f":"+[1]Energía!F170","v":0},{"$f":"+[1]Energía!G170","v":0},{"$f":"+[1]Energía!H170","v":0},{"$f":"+[1]Energía!I170","v":0},{"$f":"+[1]Energía!J170","v":0},{"$f":"+[1]Energía!K170","v":0},null,{"$f":"+[1]Energía!M170","v":0},{"$f":"+[1]Energía!N170","v":0},{"$f":"+[1]Energía!O170","v":0},{"$f":"+[1]Energía!P170","v":0},{"$f":"+[1]Energía!Q170","v":0},null,{"$f":"+[1]Energía!S170","v":0},{"$f":"+[1]Energía!T170","v":0},{"$f":"+[1]Energía!U170","v":0},{"$f":"+[1]Energía!V170","v":0},{"$f":"+[1]Energía!W170","v":0},null,{"$f":"+[1]Energía!Y170","v":0},{"$f":"+[1]Energía!Z170","v":0},{"$f":"+[1]Energía!AA170","v":0},{"$f":"+[1]Energía!AB170","v":0},{"$f":"+[1]Energía!AC170","v":0},{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Ep\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Ep\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Ep\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Ep\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Ep\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Ep\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH170:AK170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Efp\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Efp\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Efp\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Efp\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Efp\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Efp\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP170:AS170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX170:BA170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF170:BI170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!E253","v":"Et"},{"$f":"+PremisaCosto!B253","v":"BT"},null,{"$f":"+[1]Energía!F171","v":0},{"$f":"+[1]Energía!G171","v":0},{"$f":"+[1]Energía!H171","v":0},{"$f":"+[1]Energía!I171","v":0},{"$f":"+[1]Energía!J171","v":0},{"$f":"+[1]Energía!K171","v":0},null,{"$f":"+[1]Energía!M171","v":0},{"$f":"+[1]Energía!N171","v":0},{"$f":"+[1]Energía!O171","v":0},{"$f":"+[1]Energía!P171","v":0},{"$f":"+[1]Energía!Q171","v":0},null,{"$f":"+[1]Energía!S171","v":0},{"$f":"+[1]Energía!T171","v":0},{"$f":"+[1]Energía!U171","v":0},{"$f":"+[1]Energía!V171","v":0},{"$f":"+[1]Energía!W171","v":0},null,{"$f":"+[1]Energía!Y171","v":0},{"$f":"+[1]Energía!Z171","v":0},{"$f":"+[1]Energía!AA171","v":0},{"$f":"+[1]Energía!AB171","v":0},{"$f":"+[1]Energía!AC171","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Ep\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Ep\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Ep\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Ep\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Ep\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Ep\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH171:AK171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Efp\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Efp\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Efp\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Efp\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Efp\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Efp\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP171:AS171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AF171*Balance!D$45,IF($D171=\"MT\",AF171*Balance!D$46,AF171*Balance!D$47))","v":0},{"$f":"IF($D171=\"BT\",AG171*Balance!E$45,IF($D171=\"MT\",AG171*Balance!E$46,AG171*Balance!E$47))","v":0},{"$f":"IF($D171=\"BT\",AH171*Balance!F$45,IF($D171=\"MT\",AH171*Balance!F$46,AH171*Balance!F$47))","v":0},{"$f":"IF($D171=\"BT\",AI171*Balance!G$45,IF($D171=\"MT\",AI171*Balance!G$46,AI171*Balance!G$47))","v":0},{"$f":"IF($D171=\"BT\",AJ171*Balance!H$45,IF($D171=\"MT\",AJ171*Balance!H$46,AJ171*Balance!H$47))","v":0},{"$f":"IF($D171=\"BT\",AK171*Balance!I$45,IF($D171=\"MT\",AK171*Balance!I$46,AK171*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX171:BA171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AN171*Balance!D$49,IF($D171=\"MT\",AN171*Balance!D$50,AN171*Balance!D$51))","v":0},{"$f":"IF($D171=\"BT\",AO171*Balance!E$49,IF($D171=\"MT\",AO171*Balance!E$50,AO171*Balance!E$51))","v":0},{"$f":"IF($D171=\"BT\",AP171*Balance!F$49,IF($D171=\"MT\",AP171*Balance!F$50,AP171*Balance!F$51))","v":0},{"$f":"IF($D171=\"BT\",AQ171*Balance!G$49,IF($D171=\"MT\",AQ171*Balance!G$50,AQ171*Balance!G$51))","v":0},{"$f":"IF($D171=\"BT\",AR171*Balance!H$49,IF($D171=\"MT\",AR171*Balance!H$50,AR171*Balance!H$51))","v":0},{"$f":"IF($D171=\"BT\",AS171*Balance!I$49,IF($D171=\"MT\",AS171*Balance!I$50,AS171*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF171:BI171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!E254","v":"Et"},{"$f":"+PremisaCosto!B254","v":"BT"},null,{"$f":"+[1]Energía!F172","v":0},{"$f":"+[1]Energía!G172","v":0},{"$f":"+[1]Energía!H172","v":0},{"$f":"+[1]Energía!I172","v":0},{"$f":"+[1]Energía!J172","v":0},{"$f":"+[1]Energía!K172","v":0},null,{"$f":"+[1]Energía!M172","v":0},{"$f":"+[1]Energía!N172","v":0},{"$f":"+[1]Energía!O172","v":0},{"$f":"+[1]Energía!P172","v":0},{"$f":"+[1]Energía!Q172","v":0},null,{"$f":"+[1]Energía!S172","v":0},{"$f":"+[1]Energía!T172","v":0},{"$f":"+[1]Energía!U172","v":0},{"$f":"+[1]Energía!V172","v":0},{"$f":"+[1]Energía!W172","v":0},null,{"$f":"+[1]Energía!Y172","v":0},{"$f":"+[1]Energía!Z172","v":0},{"$f":"+[1]Energía!AA172","v":0},{"$f":"+[1]Energía!AB172","v":0},{"$f":"+[1]Energía!AC172","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Ep\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Ep\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Ep\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Ep\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Ep\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Ep\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH172:AK172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Efp\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Efp\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Efp\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Efp\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Efp\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Efp\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP172:AS172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AF172*Balance!D$45,IF($D172=\"MT\",AF172*Balance!D$46,AF172*Balance!D$47))","v":0},{"$f":"IF($D172=\"BT\",AG172*Balance!E$45,IF($D172=\"MT\",AG172*Balance!E$46,AG172*Balance!E$47))","v":0},{"$f":"IF($D172=\"BT\",AH172*Balance!F$45,IF($D172=\"MT\",AH172*Balance!F$46,AH172*Balance!F$47))","v":0},{"$f":"IF($D172=\"BT\",AI172*Balance!G$45,IF($D172=\"MT\",AI172*Balance!G$46,AI172*Balance!G$47))","v":0},{"$f":"IF($D172=\"BT\",AJ172*Balance!H$45,IF($D172=\"MT\",AJ172*Balance!H$46,AJ172*Balance!H$47))","v":0},{"$f":"IF($D172=\"BT\",AK172*Balance!I$45,IF($D172=\"MT\",AK172*Balance!I$46,AK172*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX172:BA172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AN172*Balance!D$49,IF($D172=\"MT\",AN172*Balance!D$50,AN172*Balance!D$51))","v":0},{"$f":"IF($D172=\"BT\",AO172*Balance!E$49,IF($D172=\"MT\",AO172*Balance!E$50,AO172*Balance!E$51))","v":0},{"$f":"IF($D172=\"BT\",AP172*Balance!F$49,IF($D172=\"MT\",AP172*Balance!F$50,AP172*Balance!F$51))","v":0},{"$f":"IF($D172=\"BT\",AQ172*Balance!G$49,IF($D172=\"MT\",AQ172*Balance!G$50,AQ172*Balance!G$51))","v":0},{"$f":"IF($D172=\"BT\",AR172*Balance!H$49,IF($D172=\"MT\",AR172*Balance!H$50,AR172*Balance!H$51))","v":0},{"$f":"IF($D172=\"BT\",AS172*Balance!I$49,IF($D172=\"MT\",AS172*Balance!I$50,AS172*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF172:BI172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!E255","v":"Et"},{"$f":"+PremisaCosto!B255","v":"BT"},null,{"$f":"+[1]Energía!F173","v":0},{"$f":"+[1]Energía!G173","v":0},{"$f":"+[1]Energía!H173","v":0},{"$f":"+[1]Energía!I173","v":0},{"$f":"+[1]Energía!J173","v":0},{"$f":"+[1]Energía!K173","v":0},null,{"$f":"+[1]Energía!M173","v":0},{"$f":"+[1]Energía!N173","v":0},{"$f":"+[1]Energía!O173","v":0},{"$f":"+[1]Energía!P173","v":0},{"$f":"+[1]Energía!Q173","v":0},null,{"$f":"+[1]Energía!S173","v":0},{"$f":"+[1]Energía!T173","v":0},{"$f":"+[1]Energía!U173","v":0},{"$f":"+[1]Energía!V173","v":0},{"$f":"+[1]Energía!W173","v":0},null,{"$f":"+[1]Energía!Y173","v":0},{"$f":"+[1]Energía!Z173","v":0},{"$f":"+[1]Energía!AA173","v":0},{"$f":"+[1]Energía!AB173","v":0},{"$f":"+[1]Energía!AC173","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Ep\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Ep\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Ep\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Ep\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Ep\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Ep\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH173:AK173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Efp\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Efp\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Efp\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Efp\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Efp\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Efp\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP173:AS173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AF173*Balance!D$45,IF($D173=\"MT\",AF173*Balance!D$46,AF173*Balance!D$47))","v":0},{"$f":"IF($D173=\"BT\",AG173*Balance!E$45,IF($D173=\"MT\",AG173*Balance!E$46,AG173*Balance!E$47))","v":0},{"$f":"IF($D173=\"BT\",AH173*Balance!F$45,IF($D173=\"MT\",AH173*Balance!F$46,AH173*Balance!F$47))","v":0},{"$f":"IF($D173=\"BT\",AI173*Balance!G$45,IF($D173=\"MT\",AI173*Balance!G$46,AI173*Balance!G$47))","v":0},{"$f":"IF($D173=\"BT\",AJ173*Balance!H$45,IF($D173=\"MT\",AJ173*Balance!H$46,AJ173*Balance!H$47))","v":0},{"$f":"IF($D173=\"BT\",AK173*Balance!I$45,IF($D173=\"MT\",AK173*Balance!I$46,AK173*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX173:BA173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AN173*Balance!D$49,IF($D173=\"MT\",AN173*Balance!D$50,AN173*Balance!D$51))","v":0},{"$f":"IF($D173=\"BT\",AO173*Balance!E$49,IF($D173=\"MT\",AO173*Balance!E$50,AO173*Balance!E$51))","v":0},{"$f":"IF($D173=\"BT\",AP173*Balance!F$49,IF($D173=\"MT\",AP173*Balance!F$50,AP173*Balance!F$51))","v":0},{"$f":"IF($D173=\"BT\",AQ173*Balance!G$49,IF($D173=\"MT\",AQ173*Balance!G$50,AQ173*Balance!G$51))","v":0},{"$f":"IF($D173=\"BT\",AR173*Balance!H$49,IF($D173=\"MT\",AR173*Balance!H$50,AR173*Balance!H$51))","v":0},{"$f":"IF($D173=\"BT\",AS173*Balance!I$49,IF($D173=\"MT\",AS173*Balance!I$50,AS173*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF173:BI173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!E256","v":"Et"},{"$f":"+PremisaCosto!B256","v":"BT"},null,{"$f":"+[1]Energía!F174","v":0},{"$f":"+[1]Energía!G174","v":0},{"$f":"+[1]Energía!H174","v":0},{"$f":"+[1]Energía!I174","v":0},{"$f":"+[1]Energía!J174","v":0},{"$f":"+[1]Energía!K174","v":0},null,{"$f":"+[1]Energía!M174","v":0},{"$f":"+[1]Energía!N174","v":0},{"$f":"+[1]Energía!O174","v":0},{"$f":"+[1]Energía!P174","v":0},{"$f":"+[1]Energía!Q174","v":0},null,{"$f":"+[1]Energía!S174","v":0},{"$f":"+[1]Energía!T174","v":0},{"$f":"+[1]Energía!U174","v":0},{"$f":"+[1]Energía!V174","v":0},{"$f":"+[1]Energía!W174","v":0},null,{"$f":"+[1]Energía!Y174","v":0},{"$f":"+[1]Energía!Z174","v":0},{"$f":"+[1]Energía!AA174","v":0},{"$f":"+[1]Energía!AB174","v":0},{"$f":"+[1]Energía!AC174","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Ep\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Ep\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Ep\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Ep\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Ep\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Ep\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH174:AK174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Efp\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Efp\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Efp\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Efp\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Efp\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Efp\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP174:AS174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AF174*Balance!D$45,IF($D174=\"MT\",AF174*Balance!D$46,AF174*Balance!D$47))","v":0},{"$f":"IF($D174=\"BT\",AG174*Balance!E$45,IF($D174=\"MT\",AG174*Balance!E$46,AG174*Balance!E$47))","v":0},{"$f":"IF($D174=\"BT\",AH174*Balance!F$45,IF($D174=\"MT\",AH174*Balance!F$46,AH174*Balance!F$47))","v":0},{"$f":"IF($D174=\"BT\",AI174*Balance!G$45,IF($D174=\"MT\",AI174*Balance!G$46,AI174*Balance!G$47))","v":0},{"$f":"IF($D174=\"BT\",AJ174*Balance!H$45,IF($D174=\"MT\",AJ174*Balance!H$46,AJ174*Balance!H$47))","v":0},{"$f":"IF($D174=\"BT\",AK174*Balance!I$45,IF($D174=\"MT\",AK174*Balance!I$46,AK174*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX174:BA174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AN174*Balance!D$49,IF($D174=\"MT\",AN174*Balance!D$50,AN174*Balance!D$51))","v":0},{"$f":"IF($D174=\"BT\",AO174*Balance!E$49,IF($D174=\"MT\",AO174*Balance!E$50,AO174*Balance!E$51))","v":0},{"$f":"IF($D174=\"BT\",AP174*Balance!F$49,IF($D174=\"MT\",AP174*Balance!F$50,AP174*Balance!F$51))","v":0},{"$f":"IF($D174=\"BT\",AQ174*Balance!G$49,IF($D174=\"MT\",AQ174*Balance!G$50,AQ174*Balance!G$51))","v":0},{"$f":"IF($D174=\"BT\",AR174*Balance!H$49,IF($D174=\"MT\",AR174*Balance!H$50,AR174*Balance!H$51))","v":0},{"$f":"IF($D174=\"BT\",AS174*Balance!I$49,IF($D174=\"MT\",AS174*Balance!I$50,AS174*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF174:BI174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!E257","v":"Et"},{"$f":"+PremisaCosto!B257","v":"BT"},null,{"$f":"+[1]Energía!F175","v":0},{"$f":"+[1]Energía!G175","v":0},{"$f":"+[1]Energía!H175","v":0},{"$f":"+[1]Energía!I175","v":0},{"$f":"+[1]Energía!J175","v":0},{"$f":"+[1]Energía!K175","v":0},null,{"$f":"+[1]Energía!M175","v":0},{"$f":"+[1]Energía!N175","v":0},{"$f":"+[1]Energía!O175","v":0},{"$f":"+[1]Energía!P175","v":0},{"$f":"+[1]Energía!Q175","v":0},null,{"$f":"+[1]Energía!S175","v":0},{"$f":"+[1]Energía!T175","v":0},{"$f":"+[1]Energía!U175","v":0},{"$f":"+[1]Energía!V175","v":0},{"$f":"+[1]Energía!W175","v":0},null,{"$f":"+[1]Energía!Y175","v":0},{"$f":"+[1]Energía!Z175","v":0},{"$f":"+[1]Energía!AA175","v":0},{"$f":"+[1]Energía!AB175","v":0},{"$f":"+[1]Energía!AC175","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Ep\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Ep\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Ep\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Ep\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Ep\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Ep\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH175:AK175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Efp\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Efp\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Efp\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Efp\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Efp\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Efp\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP175:AS175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AF175*Balance!D$45,IF($D175=\"MT\",AF175*Balance!D$46,AF175*Balance!D$47))","v":0},{"$f":"IF($D175=\"BT\",AG175*Balance!E$45,IF($D175=\"MT\",AG175*Balance!E$46,AG175*Balance!E$47))","v":0},{"$f":"IF($D175=\"BT\",AH175*Balance!F$45,IF($D175=\"MT\",AH175*Balance!F$46,AH175*Balance!F$47))","v":0},{"$f":"IF($D175=\"BT\",AI175*Balance!G$45,IF($D175=\"MT\",AI175*Balance!G$46,AI175*Balance!G$47))","v":0},{"$f":"IF($D175=\"BT\",AJ175*Balance!H$45,IF($D175=\"MT\",AJ175*Balance!H$46,AJ175*Balance!H$47))","v":0},{"$f":"IF($D175=\"BT\",AK175*Balance!I$45,IF($D175=\"MT\",AK175*Balance!I$46,AK175*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX175:BA175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AN175*Balance!D$49,IF($D175=\"MT\",AN175*Balance!D$50,AN175*Balance!D$51))","v":0},{"$f":"IF($D175=\"BT\",AO175*Balance!E$49,IF($D175=\"MT\",AO175*Balance!E$50,AO175*Balance!E$51))","v":0},{"$f":"IF($D175=\"BT\",AP175*Balance!F$49,IF($D175=\"MT\",AP175*Balance!F$50,AP175*Balance!F$51))","v":0},{"$f":"IF($D175=\"BT\",AQ175*Balance!G$49,IF($D175=\"MT\",AQ175*Balance!G$50,AQ175*Balance!G$51))","v":0},{"$f":"IF($D175=\"BT\",AR175*Balance!H$49,IF($D175=\"MT\",AR175*Balance!H$50,AR175*Balance!H$51))","v":0},{"$f":"IF($D175=\"BT\",AS175*Balance!I$49,IF($D175=\"MT\",AS175*Balance!I$50,AS175*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF175:BI175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!E258","v":"Et"},{"$f":"+PremisaCosto!B258","v":"BT"},null,{"$f":"+[1]Energía!F176","v":0},{"$f":"+[1]Energía!G176","v":0},{"$f":"+[1]Energía!H176","v":0},{"$f":"+[1]Energía!I176","v":0},{"$f":"+[1]Energía!J176","v":0},{"$f":"+[1]Energía!K176","v":0},null,{"$f":"+[1]Energía!M176","v":0},{"$f":"+[1]Energía!N176","v":0},{"$f":"+[1]Energía!O176","v":0},{"$f":"+[1]Energía!P176","v":0},{"$f":"+[1]Energía!Q176","v":0},null,{"$f":"+[1]Energía!S176","v":0},{"$f":"+[1]Energía!T176","v":0},{"$f":"+[1]Energía!U176","v":0},{"$f":"+[1]Energía!V176","v":0},{"$f":"+[1]Energía!W176","v":0},null,{"$f":"+[1]Energía!Y176","v":0},{"$f":"+[1]Energía!Z176","v":0},{"$f":"+[1]Energía!AA176","v":0},{"$f":"+[1]Energía!AB176","v":0},{"$f":"+[1]Energía!AC176","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Ep\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Ep\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Ep\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Ep\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Ep\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Ep\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH176:AK176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Efp\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Efp\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Efp\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Efp\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Efp\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Efp\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP176:AS176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AF176*Balance!D$45,IF($D176=\"MT\",AF176*Balance!D$46,AF176*Balance!D$47))","v":0},{"$f":"IF($D176=\"BT\",AG176*Balance!E$45,IF($D176=\"MT\",AG176*Balance!E$46,AG176*Balance!E$47))","v":0},{"$f":"IF($D176=\"BT\",AH176*Balance!F$45,IF($D176=\"MT\",AH176*Balance!F$46,AH176*Balance!F$47))","v":0},{"$f":"IF($D176=\"BT\",AI176*Balance!G$45,IF($D176=\"MT\",AI176*Balance!G$46,AI176*Balance!G$47))","v":0},{"$f":"IF($D176=\"BT\",AJ176*Balance!H$45,IF($D176=\"MT\",AJ176*Balance!H$46,AJ176*Balance!H$47))","v":0},{"$f":"IF($D176=\"BT\",AK176*Balance!I$45,IF($D176=\"MT\",AK176*Balance!I$46,AK176*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX176:BA176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AN176*Balance!D$49,IF($D176=\"MT\",AN176*Balance!D$50,AN176*Balance!D$51))","v":0},{"$f":"IF($D176=\"BT\",AO176*Balance!E$49,IF($D176=\"MT\",AO176*Balance!E$50,AO176*Balance!E$51))","v":0},{"$f":"IF($D176=\"BT\",AP176*Balance!F$49,IF($D176=\"MT\",AP176*Balance!F$50,AP176*Balance!F$51))","v":0},{"$f":"IF($D176=\"BT\",AQ176*Balance!G$49,IF($D176=\"MT\",AQ176*Balance!G$50,AQ176*Balance!G$51))","v":0},{"$f":"IF($D176=\"BT\",AR176*Balance!H$49,IF($D176=\"MT\",AR176*Balance!H$50,AR176*Balance!H$51))","v":0},{"$f":"IF($D176=\"BT\",AS176*Balance!I$49,IF($D176=\"MT\",AS176*Balance!I$50,AS176*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF176:BI176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!E259","v":"Et"},{"$f":"+PremisaCosto!B259","v":"BT"},null,{"$f":"+[1]Energía!F177","v":0},{"$f":"+[1]Energía!G177","v":0},{"$f":"+[1]Energía!H177","v":0},{"$f":"+[1]Energía!I177","v":0},{"$f":"+[1]Energía!J177","v":0},{"$f":"+[1]Energía!K177","v":0},null,{"$f":"+[1]Energía!M177","v":0},{"$f":"+[1]Energía!N177","v":0},{"$f":"+[1]Energía!O177","v":0},{"$f":"+[1]Energía!P177","v":0},{"$f":"+[1]Energía!Q177","v":0},null,{"$f":"+[1]Energía!S177","v":0},{"$f":"+[1]Energía!T177","v":0},{"$f":"+[1]Energía!U177","v":0},{"$f":"+[1]Energía!V177","v":0},{"$f":"+[1]Energía!W177","v":0},null,{"$f":"+[1]Energía!Y177","v":0},{"$f":"+[1]Energía!Z177","v":0},{"$f":"+[1]Energía!AA177","v":0},{"$f":"+[1]Energía!AB177","v":0},{"$f":"+[1]Energía!AC177","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Ep\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Ep\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Ep\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Ep\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Ep\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Ep\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH177:AK177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Efp\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Efp\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Efp\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Efp\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Efp\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Efp\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP177:AS177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AF177*Balance!D$45,IF($D177=\"MT\",AF177*Balance!D$46,AF177*Balance!D$47))","v":0},{"$f":"IF($D177=\"BT\",AG177*Balance!E$45,IF($D177=\"MT\",AG177*Balance!E$46,AG177*Balance!E$47))","v":0},{"$f":"IF($D177=\"BT\",AH177*Balance!F$45,IF($D177=\"MT\",AH177*Balance!F$46,AH177*Balance!F$47))","v":0},{"$f":"IF($D177=\"BT\",AI177*Balance!G$45,IF($D177=\"MT\",AI177*Balance!G$46,AI177*Balance!G$47))","v":0},{"$f":"IF($D177=\"BT\",AJ177*Balance!H$45,IF($D177=\"MT\",AJ177*Balance!H$46,AJ177*Balance!H$47))","v":0},{"$f":"IF($D177=\"BT\",AK177*Balance!I$45,IF($D177=\"MT\",AK177*Balance!I$46,AK177*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX177:BA177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AN177*Balance!D$49,IF($D177=\"MT\",AN177*Balance!D$50,AN177*Balance!D$51))","v":0},{"$f":"IF($D177=\"BT\",AO177*Balance!E$49,IF($D177=\"MT\",AO177*Balance!E$50,AO177*Balance!E$51))","v":0},{"$f":"IF($D177=\"BT\",AP177*Balance!F$49,IF($D177=\"MT\",AP177*Balance!F$50,AP177*Balance!F$51))","v":0},{"$f":"IF($D177=\"BT\",AQ177*Balance!G$49,IF($D177=\"MT\",AQ177*Balance!G$50,AQ177*Balance!G$51))","v":0},{"$f":"IF($D177=\"BT\",AR177*Balance!H$49,IF($D177=\"MT\",AR177*Balance!H$50,AR177*Balance!H$51))","v":0},{"$f":"IF($D177=\"BT\",AS177*Balance!I$49,IF($D177=\"MT\",AS177*Balance!I$50,AS177*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF177:BI177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!E260","v":"Et"},{"$f":"+PremisaCosto!B260","v":"BT"},null,{"$f":"+[1]Energía!F178","v":0},{"$f":"+[1]Energía!G178","v":0},{"$f":"+[1]Energía!H178","v":0},{"$f":"+[1]Energía!I178","v":0},{"$f":"+[1]Energía!J178","v":0},{"$f":"+[1]Energía!K178","v":0},null,{"$f":"+[1]Energía!M178","v":0},{"$f":"+[1]Energía!N178","v":0},{"$f":"+[1]Energía!O178","v":0},{"$f":"+[1]Energía!P178","v":0},{"$f":"+[1]Energía!Q178","v":0},null,{"$f":"+[1]Energía!S178","v":0},{"$f":"+[1]Energía!T178","v":0},{"$f":"+[1]Energía!U178","v":0},{"$f":"+[1]Energía!V178","v":0},{"$f":"+[1]Energía!W178","v":0},null,{"$f":"+[1]Energía!Y178","v":0},{"$f":"+[1]Energía!Z178","v":0},{"$f":"+[1]Energía!AA178","v":0},{"$f":"+[1]Energía!AB178","v":0},{"$f":"+[1]Energía!AC178","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Ep\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Ep\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Ep\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Ep\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Ep\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Ep\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH178:AK178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Efp\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Efp\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Efp\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Efp\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Efp\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Efp\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP178:AS178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AF178*Balance!D$45,IF($D178=\"MT\",AF178*Balance!D$46,AF178*Balance!D$47))","v":0},{"$f":"IF($D178=\"BT\",AG178*Balance!E$45,IF($D178=\"MT\",AG178*Balance!E$46,AG178*Balance!E$47))","v":0},{"$f":"IF($D178=\"BT\",AH178*Balance!F$45,IF($D178=\"MT\",AH178*Balance!F$46,AH178*Balance!F$47))","v":0},{"$f":"IF($D178=\"BT\",AI178*Balance!G$45,IF($D178=\"MT\",AI178*Balance!G$46,AI178*Balance!G$47))","v":0},{"$f":"IF($D178=\"BT\",AJ178*Balance!H$45,IF($D178=\"MT\",AJ178*Balance!H$46,AJ178*Balance!H$47))","v":0},{"$f":"IF($D178=\"BT\",AK178*Balance!I$45,IF($D178=\"MT\",AK178*Balance!I$46,AK178*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX178:BA178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AN178*Balance!D$49,IF($D178=\"MT\",AN178*Balance!D$50,AN178*Balance!D$51))","v":0},{"$f":"IF($D178=\"BT\",AO178*Balance!E$49,IF($D178=\"MT\",AO178*Balance!E$50,AO178*Balance!E$51))","v":0},{"$f":"IF($D178=\"BT\",AP178*Balance!F$49,IF($D178=\"MT\",AP178*Balance!F$50,AP178*Balance!F$51))","v":0},{"$f":"IF($D178=\"BT\",AQ178*Balance!G$49,IF($D178=\"MT\",AQ178*Balance!G$50,AQ178*Balance!G$51))","v":0},{"$f":"IF($D178=\"BT\",AR178*Balance!H$49,IF($D178=\"MT\",AR178*Balance!H$50,AR178*Balance!H$51))","v":0},{"$f":"IF($D178=\"BT\",AS178*Balance!I$49,IF($D178=\"MT\",AS178*Balance!I$50,AS178*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF178:BI178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!E261","v":"Et"},{"$f":"+PremisaCosto!B261","v":"BT"},null,{"$f":"+[1]Energía!F179","v":0},{"$f":"+[1]Energía!G179","v":0},{"$f":"+[1]Energía!H179","v":0},{"$f":"+[1]Energía!I179","v":0},{"$f":"+[1]Energía!J179","v":0},{"$f":"+[1]Energía!K179","v":0},null,{"$f":"+[1]Energía!M179","v":0},{"$f":"+[1]Energía!N179","v":0},{"$f":"+[1]Energía!O179","v":0},{"$f":"+[1]Energía!P179","v":0},{"$f":"+[1]Energía!Q179","v":0},null,{"$f":"+[1]Energía!S179","v":0},{"$f":"+[1]Energía!T179","v":0},{"$f":"+[1]Energía!U179","v":0},{"$f":"+[1]Energía!V179","v":0},{"$f":"+[1]Energía!W179","v":0},null,{"$f":"+[1]Energía!Y179","v":0},{"$f":"+[1]Energía!Z179","v":0},{"$f":"+[1]Energía!AA179","v":0},{"$f":"+[1]Energía!AB179","v":0},{"$f":"+[1]Energía!AC179","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Ep\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Ep\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Ep\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Ep\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Ep\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Ep\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH179:AK179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Efp\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Efp\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Efp\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Efp\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Efp\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Efp\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP179:AS179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AF179*Balance!D$45,IF($D179=\"MT\",AF179*Balance!D$46,AF179*Balance!D$47))","v":0},{"$f":"IF($D179=\"BT\",AG179*Balance!E$45,IF($D179=\"MT\",AG179*Balance!E$46,AG179*Balance!E$47))","v":0},{"$f":"IF($D179=\"BT\",AH179*Balance!F$45,IF($D179=\"MT\",AH179*Balance!F$46,AH179*Balance!F$47))","v":0},{"$f":"IF($D179=\"BT\",AI179*Balance!G$45,IF($D179=\"MT\",AI179*Balance!G$46,AI179*Balance!G$47))","v":0},{"$f":"IF($D179=\"BT\",AJ179*Balance!H$45,IF($D179=\"MT\",AJ179*Balance!H$46,AJ179*Balance!H$47))","v":0},{"$f":"IF($D179=\"BT\",AK179*Balance!I$45,IF($D179=\"MT\",AK179*Balance!I$46,AK179*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX179:BA179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AN179*Balance!D$49,IF($D179=\"MT\",AN179*Balance!D$50,AN179*Balance!D$51))","v":0},{"$f":"IF($D179=\"BT\",AO179*Balance!E$49,IF($D179=\"MT\",AO179*Balance!E$50,AO179*Balance!E$51))","v":0},{"$f":"IF($D179=\"BT\",AP179*Balance!F$49,IF($D179=\"MT\",AP179*Balance!F$50,AP179*Balance!F$51))","v":0},{"$f":"IF($D179=\"BT\",AQ179*Balance!G$49,IF($D179=\"MT\",AQ179*Balance!G$50,AQ179*Balance!G$51))","v":0},{"$f":"IF($D179=\"BT\",AR179*Balance!H$49,IF($D179=\"MT\",AR179*Balance!H$50,AR179*Balance!H$51))","v":0},{"$f":"IF($D179=\"BT\",AS179*Balance!I$49,IF($D179=\"MT\",AS179*Balance!I$50,AS179*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF179:BI179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!E262","v":"Et"},{"$f":"+PremisaCosto!B262","v":"BT"},null,{"$f":"+[1]Energía!F180","v":0},{"$f":"+[1]Energía!G180","v":0},{"$f":"+[1]Energía!H180","v":0},{"$f":"+[1]Energía!I180","v":0},{"$f":"+[1]Energía!J180","v":0},{"$f":"+[1]Energía!K180","v":0},null,{"$f":"+[1]Energía!M180","v":0},{"$f":"+[1]Energía!N180","v":0},{"$f":"+[1]Energía!O180","v":0},{"$f":"+[1]Energía!P180","v":0},{"$f":"+[1]Energía!Q180","v":0},null,{"$f":"+[1]Energía!S180","v":0},{"$f":"+[1]Energía!T180","v":0},{"$f":"+[1]Energía!U180","v":0},{"$f":"+[1]Energía!V180","v":0},{"$f":"+[1]Energía!W180","v":0},null,{"$f":"+[1]Energía!Y180","v":0},{"$f":"+[1]Energía!Z180","v":0},{"$f":"+[1]Energía!AA180","v":0},{"$f":"+[1]Energía!AB180","v":0},{"$f":"+[1]Energía!AC180","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Ep\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Ep\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Ep\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Ep\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Ep\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Ep\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH180:AK180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Efp\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Efp\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Efp\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Efp\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Efp\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Efp\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP180:AS180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AF180*Balance!D$45,IF($D180=\"MT\",AF180*Balance!D$46,AF180*Balance!D$47))","v":0},{"$f":"IF($D180=\"BT\",AG180*Balance!E$45,IF($D180=\"MT\",AG180*Balance!E$46,AG180*Balance!E$47))","v":0},{"$f":"IF($D180=\"BT\",AH180*Balance!F$45,IF($D180=\"MT\",AH180*Balance!F$46,AH180*Balance!F$47))","v":0},{"$f":"IF($D180=\"BT\",AI180*Balance!G$45,IF($D180=\"MT\",AI180*Balance!G$46,AI180*Balance!G$47))","v":0},{"$f":"IF($D180=\"BT\",AJ180*Balance!H$45,IF($D180=\"MT\",AJ180*Balance!H$46,AJ180*Balance!H$47))","v":0},{"$f":"IF($D180=\"BT\",AK180*Balance!I$45,IF($D180=\"MT\",AK180*Balance!I$46,AK180*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX180:BA180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AN180*Balance!D$49,IF($D180=\"MT\",AN180*Balance!D$50,AN180*Balance!D$51))","v":0},{"$f":"IF($D180=\"BT\",AO180*Balance!E$49,IF($D180=\"MT\",AO180*Balance!E$50,AO180*Balance!E$51))","v":0},{"$f":"IF($D180=\"BT\",AP180*Balance!F$49,IF($D180=\"MT\",AP180*Balance!F$50,AP180*Balance!F$51))","v":0},{"$f":"IF($D180=\"BT\",AQ180*Balance!G$49,IF($D180=\"MT\",AQ180*Balance!G$50,AQ180*Balance!G$51))","v":0},{"$f":"IF($D180=\"BT\",AR180*Balance!H$49,IF($D180=\"MT\",AR180*Balance!H$50,AR180*Balance!H$51))","v":0},{"$f":"IF($D180=\"BT\",AS180*Balance!I$49,IF($D180=\"MT\",AS180*Balance!I$50,AS180*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF180:BI180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!E263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,{"$f":"+[1]Energía!F181","v":0},{"$f":"+[1]Energía!G181","v":0},{"$f":"+[1]Energía!H181","v":0},{"$f":"+[1]Energía!I181","v":0},{"$f":"+[1]Energía!J181","v":0},{"$f":"+[1]Energía!K181","v":0},null,{"$f":"+[1]Energía!M181","v":0},{"$f":"+[1]Energía!N181","v":0},{"$f":"+[1]Energía!O181","v":0},{"$f":"+[1]Energía!P181","v":0},{"$f":"+[1]Energía!Q181","v":0},null,{"$f":"+[1]Energía!S181","v":0},{"$f":"+[1]Energía!T181","v":0},{"$f":"+[1]Energía!U181","v":0},{"$f":"+[1]Energía!V181","v":0},{"$f":"+[1]Energía!W181","v":0},null,{"$f":"+[1]Energía!Y181","v":0},{"$f":"+[1]Energía!Z181","v":0},{"$f":"+[1]Energía!AA181","v":0},{"$f":"+[1]Energía!AB181","v":0},{"$f":"+[1]Energía!AC181","v":0},{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Ep\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Ep\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Ep\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Ep\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Ep\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Ep\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH181:AK181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Efp\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Efp\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Efp\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Efp\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Efp\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Efp\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP181:AS181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX181:BA181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF181:BI181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!E264","v":"Et"},{"$f":"+PremisaCosto!B264","v":"BT"},null,{"$f":"+[1]Energía!F182","v":0},{"$f":"+[1]Energía!G182","v":0},{"$f":"+[1]Energía!H182","v":0},{"$f":"+[1]Energía!I182","v":0},{"$f":"+[1]Energía!J182","v":0},{"$f":"+[1]Energía!K182","v":0},null,{"$f":"+[1]Energía!M182","v":0},{"$f":"+[1]Energía!N182","v":0},{"$f":"+[1]Energía!O182","v":0},{"$f":"+[1]Energía!P182","v":0},{"$f":"+[1]Energía!Q182","v":0},null,{"$f":"+[1]Energía!S182","v":0},{"$f":"+[1]Energía!T182","v":0},{"$f":"+[1]Energía!U182","v":0},{"$f":"+[1]Energía!V182","v":0},{"$f":"+[1]Energía!W182","v":0},null,{"$f":"+[1]Energía!Y182","v":0},{"$f":"+[1]Energía!Z182","v":0},{"$f":"+[1]Energía!AA182","v":0},{"$f":"+[1]Energía!AB182","v":0},{"$f":"+[1]Energía!AC182","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Ep\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Ep\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Ep\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Ep\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Ep\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Ep\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH182:AK182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Efp\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Efp\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Efp\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Efp\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Efp\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Efp\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP182:AS182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AF182*Balance!D$45,IF($D182=\"MT\",AF182*Balance!D$46,AF182*Balance!D$47))","v":0},{"$f":"IF($D182=\"BT\",AG182*Balance!E$45,IF($D182=\"MT\",AG182*Balance!E$46,AG182*Balance!E$47))","v":0},{"$f":"IF($D182=\"BT\",AH182*Balance!F$45,IF($D182=\"MT\",AH182*Balance!F$46,AH182*Balance!F$47))","v":0},{"$f":"IF($D182=\"BT\",AI182*Balance!G$45,IF($D182=\"MT\",AI182*Balance!G$46,AI182*Balance!G$47))","v":0},{"$f":"IF($D182=\"BT\",AJ182*Balance!H$45,IF($D182=\"MT\",AJ182*Balance!H$46,AJ182*Balance!H$47))","v":0},{"$f":"IF($D182=\"BT\",AK182*Balance!I$45,IF($D182=\"MT\",AK182*Balance!I$46,AK182*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX182:BA182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AN182*Balance!D$49,IF($D182=\"MT\",AN182*Balance!D$50,AN182*Balance!D$51))","v":0},{"$f":"IF($D182=\"BT\",AO182*Balance!E$49,IF($D182=\"MT\",AO182*Balance!E$50,AO182*Balance!E$51))","v":0},{"$f":"IF($D182=\"BT\",AP182*Balance!F$49,IF($D182=\"MT\",AP182*Balance!F$50,AP182*Balance!F$51))","v":0},{"$f":"IF($D182=\"BT\",AQ182*Balance!G$49,IF($D182=\"MT\",AQ182*Balance!G$50,AQ182*Balance!G$51))","v":0},{"$f":"IF($D182=\"BT\",AR182*Balance!H$49,IF($D182=\"MT\",AR182*Balance!H$50,AR182*Balance!H$51))","v":0},{"$f":"IF($D182=\"BT\",AS182*Balance!I$49,IF($D182=\"MT\",AS182*Balance!I$50,AS182*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF182:BI182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!E265","v":"Et"},{"$f":"+PremisaCosto!B265","v":"BT"},null,{"$f":"+[1]Energía!F183","v":0},{"$f":"+[1]Energía!G183","v":0},{"$f":"+[1]Energía!H183","v":0},{"$f":"+[1]Energía!I183","v":0},{"$f":"+[1]Energía!J183","v":0},{"$f":"+[1]Energía!K183","v":0},null,{"$f":"+[1]Energía!M183","v":0},{"$f":"+[1]Energía!N183","v":0},{"$f":"+[1]Energía!O183","v":0},{"$f":"+[1]Energía!P183","v":0},{"$f":"+[1]Energía!Q183","v":0},null,{"$f":"+[1]Energía!S183","v":0},{"$f":"+[1]Energía!T183","v":0},{"$f":"+[1]Energía!U183","v":0},{"$f":"+[1]Energía!V183","v":0},{"$f":"+[1]Energía!W183","v":0},null,{"$f":"+[1]Energía!Y183","v":0},{"$f":"+[1]Energía!Z183","v":0},{"$f":"+[1]Energía!AA183","v":0},{"$f":"+[1]Energía!AB183","v":0},{"$f":"+[1]Energía!AC183","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Ep\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Ep\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Ep\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Ep\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Ep\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Ep\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH183:AK183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Efp\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Efp\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Efp\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Efp\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Efp\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Efp\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP183:AS183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AF183*Balance!D$45,IF($D183=\"MT\",AF183*Balance!D$46,AF183*Balance!D$47))","v":0},{"$f":"IF($D183=\"BT\",AG183*Balance!E$45,IF($D183=\"MT\",AG183*Balance!E$46,AG183*Balance!E$47))","v":0},{"$f":"IF($D183=\"BT\",AH183*Balance!F$45,IF($D183=\"MT\",AH183*Balance!F$46,AH183*Balance!F$47))","v":0},{"$f":"IF($D183=\"BT\",AI183*Balance!G$45,IF($D183=\"MT\",AI183*Balance!G$46,AI183*Balance!G$47))","v":0},{"$f":"IF($D183=\"BT\",AJ183*Balance!H$45,IF($D183=\"MT\",AJ183*Balance!H$46,AJ183*Balance!H$47))","v":0},{"$f":"IF($D183=\"BT\",AK183*Balance!I$45,IF($D183=\"MT\",AK183*Balance!I$46,AK183*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX183:BA183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AN183*Balance!D$49,IF($D183=\"MT\",AN183*Balance!D$50,AN183*Balance!D$51))","v":0},{"$f":"IF($D183=\"BT\",AO183*Balance!E$49,IF($D183=\"MT\",AO183*Balance!E$50,AO183*Balance!E$51))","v":0},{"$f":"IF($D183=\"BT\",AP183*Balance!F$49,IF($D183=\"MT\",AP183*Balance!F$50,AP183*Balance!F$51))","v":0},{"$f":"IF($D183=\"BT\",AQ183*Balance!G$49,IF($D183=\"MT\",AQ183*Balance!G$50,AQ183*Balance!G$51))","v":0},{"$f":"IF($D183=\"BT\",AR183*Balance!H$49,IF($D183=\"MT\",AR183*Balance!H$50,AR183*Balance!H$51))","v":0},{"$f":"IF($D183=\"BT\",AS183*Balance!I$49,IF($D183=\"MT\",AS183*Balance!I$50,AS183*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF183:BI183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!E266","v":"Et"},{"$f":"+PremisaCosto!B266","v":"BT"},null,{"$f":"+[1]Energía!F184","v":0},{"$f":"+[1]Energía!G184","v":0},{"$f":"+[1]Energía!H184","v":0},{"$f":"+[1]Energía!I184","v":0},{"$f":"+[1]Energía!J184","v":0},{"$f":"+[1]Energía!K184","v":0},null,{"$f":"+[1]Energía!M184","v":0},{"$f":"+[1]Energía!N184","v":0},{"$f":"+[1]Energía!O184","v":0},{"$f":"+[1]Energía!P184","v":0},{"$f":"+[1]Energía!Q184","v":0},null,{"$f":"+[1]Energía!S184","v":0},{"$f":"+[1]Energía!T184","v":0},{"$f":"+[1]Energía!U184","v":0},{"$f":"+[1]Energía!V184","v":0},{"$f":"+[1]Energía!W184","v":0},null,{"$f":"+[1]Energía!Y184","v":0},{"$f":"+[1]Energía!Z184","v":0},{"$f":"+[1]Energía!AA184","v":0},{"$f":"+[1]Energía!AB184","v":0},{"$f":"+[1]Energía!AC184","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Ep\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Ep\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Ep\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Ep\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Ep\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Ep\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH184:AK184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Efp\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Efp\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Efp\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Efp\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Efp\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Efp\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP184:AS184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AF184*Balance!D$45,IF($D184=\"MT\",AF184*Balance!D$46,AF184*Balance!D$47))","v":0},{"$f":"IF($D184=\"BT\",AG184*Balance!E$45,IF($D184=\"MT\",AG184*Balance!E$46,AG184*Balance!E$47))","v":0},{"$f":"IF($D184=\"BT\",AH184*Balance!F$45,IF($D184=\"MT\",AH184*Balance!F$46,AH184*Balance!F$47))","v":0},{"$f":"IF($D184=\"BT\",AI184*Balance!G$45,IF($D184=\"MT\",AI184*Balance!G$46,AI184*Balance!G$47))","v":0},{"$f":"IF($D184=\"BT\",AJ184*Balance!H$45,IF($D184=\"MT\",AJ184*Balance!H$46,AJ184*Balance!H$47))","v":0},{"$f":"IF($D184=\"BT\",AK184*Balance!I$45,IF($D184=\"MT\",AK184*Balance!I$46,AK184*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX184:BA184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AN184*Balance!D$49,IF($D184=\"MT\",AN184*Balance!D$50,AN184*Balance!D$51))","v":0},{"$f":"IF($D184=\"BT\",AO184*Balance!E$49,IF($D184=\"MT\",AO184*Balance!E$50,AO184*Balance!E$51))","v":0},{"$f":"IF($D184=\"BT\",AP184*Balance!F$49,IF($D184=\"MT\",AP184*Balance!F$50,AP184*Balance!F$51))","v":0},{"$f":"IF($D184=\"BT\",AQ184*Balance!G$49,IF($D184=\"MT\",AQ184*Balance!G$50,AQ184*Balance!G$51))","v":0},{"$f":"IF($D184=\"BT\",AR184*Balance!H$49,IF($D184=\"MT\",AR184*Balance!H$50,AR184*Balance!H$51))","v":0},{"$f":"IF($D184=\"BT\",AS184*Balance!I$49,IF($D184=\"MT\",AS184*Balance!I$50,AS184*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF184:BI184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!E267","v":"Et"},{"$f":"+PremisaCosto!B267","v":"BT"},null,{"$f":"+[1]Energía!F185","v":0},{"$f":"+[1]Energía!G185","v":0},{"$f":"+[1]Energía!H185","v":0},{"$f":"+[1]Energía!I185","v":0},{"$f":"+[1]Energía!J185","v":0},{"$f":"+[1]Energía!K185","v":0},null,{"$f":"+[1]Energía!M185","v":0},{"$f":"+[1]Energía!N185","v":0},{"$f":"+[1]Energía!O185","v":0},{"$f":"+[1]Energía!P185","v":0},{"$f":"+[1]Energía!Q185","v":0},null,{"$f":"+[1]Energía!S185","v":0},{"$f":"+[1]Energía!T185","v":0},{"$f":"+[1]Energía!U185","v":0},{"$f":"+[1]Energía!V185","v":0},{"$f":"+[1]Energía!W185","v":0},null,{"$f":"+[1]Energía!Y185","v":0},{"$f":"+[1]Energía!Z185","v":0},{"$f":"+[1]Energía!AA185","v":0},{"$f":"+[1]Energía!AB185","v":0},{"$f":"+[1]Energía!AC185","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Ep\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Ep\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Ep\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Ep\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Ep\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Ep\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH185:AK185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Efp\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Efp\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Efp\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Efp\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Efp\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Efp\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP185:AS185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AF185*Balance!D$45,IF($D185=\"MT\",AF185*Balance!D$46,AF185*Balance!D$47))","v":0},{"$f":"IF($D185=\"BT\",AG185*Balance!E$45,IF($D185=\"MT\",AG185*Balance!E$46,AG185*Balance!E$47))","v":0},{"$f":"IF($D185=\"BT\",AH185*Balance!F$45,IF($D185=\"MT\",AH185*Balance!F$46,AH185*Balance!F$47))","v":0},{"$f":"IF($D185=\"BT\",AI185*Balance!G$45,IF($D185=\"MT\",AI185*Balance!G$46,AI185*Balance!G$47))","v":0},{"$f":"IF($D185=\"BT\",AJ185*Balance!H$45,IF($D185=\"MT\",AJ185*Balance!H$46,AJ185*Balance!H$47))","v":0},{"$f":"IF($D185=\"BT\",AK185*Balance!I$45,IF($D185=\"MT\",AK185*Balance!I$46,AK185*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX185:BA185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AN185*Balance!D$49,IF($D185=\"MT\",AN185*Balance!D$50,AN185*Balance!D$51))","v":0},{"$f":"IF($D185=\"BT\",AO185*Balance!E$49,IF($D185=\"MT\",AO185*Balance!E$50,AO185*Balance!E$51))","v":0},{"$f":"IF($D185=\"BT\",AP185*Balance!F$49,IF($D185=\"MT\",AP185*Balance!F$50,AP185*Balance!F$51))","v":0},{"$f":"IF($D185=\"BT\",AQ185*Balance!G$49,IF($D185=\"MT\",AQ185*Balance!G$50,AQ185*Balance!G$51))","v":0},{"$f":"IF($D185=\"BT\",AR185*Balance!H$49,IF($D185=\"MT\",AR185*Balance!H$50,AR185*Balance!H$51))","v":0},{"$f":"IF($D185=\"BT\",AS185*Balance!I$49,IF($D185=\"MT\",AS185*Balance!I$50,AS185*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF185:BI185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!E268","v":"Et"},{"$f":"+PremisaCosto!B268","v":"BT"},null,{"$f":"+[1]Energía!F186","v":0},{"$f":"+[1]Energía!G186","v":0},{"$f":"+[1]Energía!H186","v":0},{"$f":"+[1]Energía!I186","v":0},{"$f":"+[1]Energía!J186","v":0},{"$f":"+[1]Energía!K186","v":0},null,{"$f":"+[1]Energía!M186","v":0},{"$f":"+[1]Energía!N186","v":0},{"$f":"+[1]Energía!O186","v":0},{"$f":"+[1]Energía!P186","v":0},{"$f":"+[1]Energía!Q186","v":0},null,{"$f":"+[1]Energía!S186","v":0},{"$f":"+[1]Energía!T186","v":0},{"$f":"+[1]Energía!U186","v":0},{"$f":"+[1]Energía!V186","v":0},{"$f":"+[1]Energía!W186","v":0},null,{"$f":"+[1]Energía!Y186","v":0},{"$f":"+[1]Energía!Z186","v":0},{"$f":"+[1]Energía!AA186","v":0},{"$f":"+[1]Energía!AB186","v":0},{"$f":"+[1]Energía!AC186","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Ep\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Ep\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Ep\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Ep\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Ep\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Ep\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH186:AK186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Efp\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Efp\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Efp\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Efp\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Efp\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Efp\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP186:AS186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AF186*Balance!D$45,IF($D186=\"MT\",AF186*Balance!D$46,AF186*Balance!D$47))","v":0},{"$f":"IF($D186=\"BT\",AG186*Balance!E$45,IF($D186=\"MT\",AG186*Balance!E$46,AG186*Balance!E$47))","v":0},{"$f":"IF($D186=\"BT\",AH186*Balance!F$45,IF($D186=\"MT\",AH186*Balance!F$46,AH186*Balance!F$47))","v":0},{"$f":"IF($D186=\"BT\",AI186*Balance!G$45,IF($D186=\"MT\",AI186*Balance!G$46,AI186*Balance!G$47))","v":0},{"$f":"IF($D186=\"BT\",AJ186*Balance!H$45,IF($D186=\"MT\",AJ186*Balance!H$46,AJ186*Balance!H$47))","v":0},{"$f":"IF($D186=\"BT\",AK186*Balance!I$45,IF($D186=\"MT\",AK186*Balance!I$46,AK186*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX186:BA186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AN186*Balance!D$49,IF($D186=\"MT\",AN186*Balance!D$50,AN186*Balance!D$51))","v":0},{"$f":"IF($D186=\"BT\",AO186*Balance!E$49,IF($D186=\"MT\",AO186*Balance!E$50,AO186*Balance!E$51))","v":0},{"$f":"IF($D186=\"BT\",AP186*Balance!F$49,IF($D186=\"MT\",AP186*Balance!F$50,AP186*Balance!F$51))","v":0},{"$f":"IF($D186=\"BT\",AQ186*Balance!G$49,IF($D186=\"MT\",AQ186*Balance!G$50,AQ186*Balance!G$51))","v":0},{"$f":"IF($D186=\"BT\",AR186*Balance!H$49,IF($D186=\"MT\",AR186*Balance!H$50,AR186*Balance!H$51))","v":0},{"$f":"IF($D186=\"BT\",AS186*Balance!I$49,IF($D186=\"MT\",AS186*Balance!I$50,AS186*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF186:BI186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!E269","v":"Et"},{"$f":"+PremisaCosto!B269","v":"BT"},null,{"$f":"+[1]Energía!F187","v":0},{"$f":"+[1]Energía!G187","v":0},{"$f":"+[1]Energía!H187","v":0},{"$f":"+[1]Energía!I187","v":0},{"$f":"+[1]Energía!J187","v":0},{"$f":"+[1]Energía!K187","v":0},null,{"$f":"+[1]Energía!M187","v":0},{"$f":"+[1]Energía!N187","v":0},{"$f":"+[1]Energía!O187","v":0},{"$f":"+[1]Energía!P187","v":0},{"$f":"+[1]Energía!Q187","v":0},null,{"$f":"+[1]Energía!S187","v":0},{"$f":"+[1]Energía!T187","v":0},{"$f":"+[1]Energía!U187","v":0},{"$f":"+[1]Energía!V187","v":0},{"$f":"+[1]Energía!W187","v":0},null,{"$f":"+[1]Energía!Y187","v":0},{"$f":"+[1]Energía!Z187","v":0},{"$f":"+[1]Energía!AA187","v":0},{"$f":"+[1]Energía!AB187","v":0},{"$f":"+[1]Energía!AC187","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Ep\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Ep\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Ep\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Ep\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Ep\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Ep\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH187:AK187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Efp\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Efp\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Efp\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Efp\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Efp\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Efp\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP187:AS187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AF187*Balance!D$45,IF($D187=\"MT\",AF187*Balance!D$46,AF187*Balance!D$47))","v":0},{"$f":"IF($D187=\"BT\",AG187*Balance!E$45,IF($D187=\"MT\",AG187*Balance!E$46,AG187*Balance!E$47))","v":0},{"$f":"IF($D187=\"BT\",AH187*Balance!F$45,IF($D187=\"MT\",AH187*Balance!F$46,AH187*Balance!F$47))","v":0},{"$f":"IF($D187=\"BT\",AI187*Balance!G$45,IF($D187=\"MT\",AI187*Balance!G$46,AI187*Balance!G$47))","v":0},{"$f":"IF($D187=\"BT\",AJ187*Balance!H$45,IF($D187=\"MT\",AJ187*Balance!H$46,AJ187*Balance!H$47))","v":0},{"$f":"IF($D187=\"BT\",AK187*Balance!I$45,IF($D187=\"MT\",AK187*Balance!I$46,AK187*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX187:BA187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AN187*Balance!D$49,IF($D187=\"MT\",AN187*Balance!D$50,AN187*Balance!D$51))","v":0},{"$f":"IF($D187=\"BT\",AO187*Balance!E$49,IF($D187=\"MT\",AO187*Balance!E$50,AO187*Balance!E$51))","v":0},{"$f":"IF($D187=\"BT\",AP187*Balance!F$49,IF($D187=\"MT\",AP187*Balance!F$50,AP187*Balance!F$51))","v":0},{"$f":"IF($D187=\"BT\",AQ187*Balance!G$49,IF($D187=\"MT\",AQ187*Balance!G$50,AQ187*Balance!G$51))","v":0},{"$f":"IF($D187=\"BT\",AR187*Balance!H$49,IF($D187=\"MT\",AR187*Balance!H$50,AR187*Balance!H$51))","v":0},{"$f":"IF($D187=\"BT\",AS187*Balance!I$49,IF($D187=\"MT\",AS187*Balance!I$50,AS187*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF187:BI187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!E270","v":"Et"},{"$f":"+PremisaCosto!B270","v":"BT"},null,{"$f":"+[1]Energía!F188","v":0},{"$f":"+[1]Energía!G188","v":0},{"$f":"+[1]Energía!H188","v":0},{"$f":"+[1]Energía!I188","v":0},{"$f":"+[1]Energía!J188","v":0},{"$f":"+[1]Energía!K188","v":0},null,{"$f":"+[1]Energía!M188","v":0},{"$f":"+[1]Energía!N188","v":0},{"$f":"+[1]Energía!O188","v":0},{"$f":"+[1]Energía!P188","v":0},{"$f":"+[1]Energía!Q188","v":0},null,{"$f":"+[1]Energía!S188","v":0},{"$f":"+[1]Energía!T188","v":0},{"$f":"+[1]Energía!U188","v":0},{"$f":"+[1]Energía!V188","v":0},{"$f":"+[1]Energía!W188","v":0},null,{"$f":"+[1]Energía!Y188","v":0},{"$f":"+[1]Energía!Z188","v":0},{"$f":"+[1]Energía!AA188","v":0},{"$f":"+[1]Energía!AB188","v":0},{"$f":"+[1]Energía!AC188","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Ep\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Ep\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Ep\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Ep\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Ep\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Ep\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH188:AK188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Efp\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Efp\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Efp\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Efp\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Efp\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Efp\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP188:AS188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AF188*Balance!D$45,IF($D188=\"MT\",AF188*Balance!D$46,AF188*Balance!D$47))","v":0},{"$f":"IF($D188=\"BT\",AG188*Balance!E$45,IF($D188=\"MT\",AG188*Balance!E$46,AG188*Balance!E$47))","v":0},{"$f":"IF($D188=\"BT\",AH188*Balance!F$45,IF($D188=\"MT\",AH188*Balance!F$46,AH188*Balance!F$47))","v":0},{"$f":"IF($D188=\"BT\",AI188*Balance!G$45,IF($D188=\"MT\",AI188*Balance!G$46,AI188*Balance!G$47))","v":0},{"$f":"IF($D188=\"BT\",AJ188*Balance!H$45,IF($D188=\"MT\",AJ188*Balance!H$46,AJ188*Balance!H$47))","v":0},{"$f":"IF($D188=\"BT\",AK188*Balance!I$45,IF($D188=\"MT\",AK188*Balance!I$46,AK188*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX188:BA188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AN188*Balance!D$49,IF($D188=\"MT\",AN188*Balance!D$50,AN188*Balance!D$51))","v":0},{"$f":"IF($D188=\"BT\",AO188*Balance!E$49,IF($D188=\"MT\",AO188*Balance!E$50,AO188*Balance!E$51))","v":0},{"$f":"IF($D188=\"BT\",AP188*Balance!F$49,IF($D188=\"MT\",AP188*Balance!F$50,AP188*Balance!F$51))","v":0},{"$f":"IF($D188=\"BT\",AQ188*Balance!G$49,IF($D188=\"MT\",AQ188*Balance!G$50,AQ188*Balance!G$51))","v":0},{"$f":"IF($D188=\"BT\",AR188*Balance!H$49,IF($D188=\"MT\",AR188*Balance!H$50,AR188*Balance!H$51))","v":0},{"$f":"IF($D188=\"BT\",AS188*Balance!I$49,IF($D188=\"MT\",AS188*Balance!I$50,AS188*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF188:BI188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!E271","v":"Et"},{"$f":"+PremisaCosto!B271","v":"BT"},null,{"$f":"+[1]Energía!F189","v":0},{"$f":"+[1]Energía!G189","v":0},{"$f":"+[1]Energía!H189","v":0},{"$f":"+[1]Energía!I189","v":0},{"$f":"+[1]Energía!J189","v":0},{"$f":"+[1]Energía!K189","v":0},null,{"$f":"+[1]Energía!M189","v":0},{"$f":"+[1]Energía!N189","v":0},{"$f":"+[1]Energía!O189","v":0},{"$f":"+[1]Energía!P189","v":0},{"$f":"+[1]Energía!Q189","v":0},null,{"$f":"+[1]Energía!S189","v":0},{"$f":"+[1]Energía!T189","v":0},{"$f":"+[1]Energía!U189","v":0},{"$f":"+[1]Energía!V189","v":0},{"$f":"+[1]Energía!W189","v":0},null,{"$f":"+[1]Energía!Y189","v":0},{"$f":"+[1]Energía!Z189","v":0},{"$f":"+[1]Energía!AA189","v":0},{"$f":"+[1]Energía!AB189","v":0},{"$f":"+[1]Energía!AC189","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Ep\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Ep\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Ep\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Ep\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Ep\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Ep\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH189:AK189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Efp\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Efp\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Efp\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Efp\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Efp\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Efp\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP189:AS189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AF189*Balance!D$45,IF($D189=\"MT\",AF189*Balance!D$46,AF189*Balance!D$47))","v":0},{"$f":"IF($D189=\"BT\",AG189*Balance!E$45,IF($D189=\"MT\",AG189*Balance!E$46,AG189*Balance!E$47))","v":0},{"$f":"IF($D189=\"BT\",AH189*Balance!F$45,IF($D189=\"MT\",AH189*Balance!F$46,AH189*Balance!F$47))","v":0},{"$f":"IF($D189=\"BT\",AI189*Balance!G$45,IF($D189=\"MT\",AI189*Balance!G$46,AI189*Balance!G$47))","v":0},{"$f":"IF($D189=\"BT\",AJ189*Balance!H$45,IF($D189=\"MT\",AJ189*Balance!H$46,AJ189*Balance!H$47))","v":0},{"$f":"IF($D189=\"BT\",AK189*Balance!I$45,IF($D189=\"MT\",AK189*Balance!I$46,AK189*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX189:BA189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AN189*Balance!D$49,IF($D189=\"MT\",AN189*Balance!D$50,AN189*Balance!D$51))","v":0},{"$f":"IF($D189=\"BT\",AO189*Balance!E$49,IF($D189=\"MT\",AO189*Balance!E$50,AO189*Balance!E$51))","v":0},{"$f":"IF($D189=\"BT\",AP189*Balance!F$49,IF($D189=\"MT\",AP189*Balance!F$50,AP189*Balance!F$51))","v":0},{"$f":"IF($D189=\"BT\",AQ189*Balance!G$49,IF($D189=\"MT\",AQ189*Balance!G$50,AQ189*Balance!G$51))","v":0},{"$f":"IF($D189=\"BT\",AR189*Balance!H$49,IF($D189=\"MT\",AR189*Balance!H$50,AR189*Balance!H$51))","v":0},{"$f":"IF($D189=\"BT\",AS189*Balance!I$49,IF($D189=\"MT\",AS189*Balance!I$50,AS189*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF189:BI189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!E272","v":"Et"},{"$f":"+PremisaCosto!B272","v":"BT"},null,{"$f":"+[1]Energía!F190","v":0},{"$f":"+[1]Energía!G190","v":0},{"$f":"+[1]Energía!H190","v":0},{"$f":"+[1]Energía!I190","v":0},{"$f":"+[1]Energía!J190","v":0},{"$f":"+[1]Energía!K190","v":0},null,{"$f":"+[1]Energía!M190","v":0},{"$f":"+[1]Energía!N190","v":0},{"$f":"+[1]Energía!O190","v":0},{"$f":"+[1]Energía!P190","v":0},{"$f":"+[1]Energía!Q190","v":0},null,{"$f":"+[1]Energía!S190","v":0},{"$f":"+[1]Energía!T190","v":0},{"$f":"+[1]Energía!U190","v":0},{"$f":"+[1]Energía!V190","v":0},{"$f":"+[1]Energía!W190","v":0},null,{"$f":"+[1]Energía!Y190","v":0},{"$f":"+[1]Energía!Z190","v":0},{"$f":"+[1]Energía!AA190","v":0},{"$f":"+[1]Energía!AB190","v":0},{"$f":"+[1]Energía!AC190","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Ep\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Ep\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Ep\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Ep\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Ep\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Ep\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH190:AK190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Efp\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Efp\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Efp\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Efp\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Efp\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Efp\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP190:AS190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AF190*Balance!D$45,IF($D190=\"MT\",AF190*Balance!D$46,AF190*Balance!D$47))","v":0},{"$f":"IF($D190=\"BT\",AG190*Balance!E$45,IF($D190=\"MT\",AG190*Balance!E$46,AG190*Balance!E$47))","v":0},{"$f":"IF($D190=\"BT\",AH190*Balance!F$45,IF($D190=\"MT\",AH190*Balance!F$46,AH190*Balance!F$47))","v":0},{"$f":"IF($D190=\"BT\",AI190*Balance!G$45,IF($D190=\"MT\",AI190*Balance!G$46,AI190*Balance!G$47))","v":0},{"$f":"IF($D190=\"BT\",AJ190*Balance!H$45,IF($D190=\"MT\",AJ190*Balance!H$46,AJ190*Balance!H$47))","v":0},{"$f":"IF($D190=\"BT\",AK190*Balance!I$45,IF($D190=\"MT\",AK190*Balance!I$46,AK190*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX190:BA190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AN190*Balance!D$49,IF($D190=\"MT\",AN190*Balance!D$50,AN190*Balance!D$51))","v":0},{"$f":"IF($D190=\"BT\",AO190*Balance!E$49,IF($D190=\"MT\",AO190*Balance!E$50,AO190*Balance!E$51))","v":0},{"$f":"IF($D190=\"BT\",AP190*Balance!F$49,IF($D190=\"MT\",AP190*Balance!F$50,AP190*Balance!F$51))","v":0},{"$f":"IF($D190=\"BT\",AQ190*Balance!G$49,IF($D190=\"MT\",AQ190*Balance!G$50,AQ190*Balance!G$51))","v":0},{"$f":"IF($D190=\"BT\",AR190*Balance!H$49,IF($D190=\"MT\",AR190*Balance!H$50,AR190*Balance!H$51))","v":0},{"$f":"IF($D190=\"BT\",AS190*Balance!I$49,IF($D190=\"MT\",AS190*Balance!I$50,AS190*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF190:BI190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!E273","v":"Et"},{"$f":"+PremisaCosto!B273","v":"BT"},null,{"$f":"+[1]Energía!F191","v":0},{"$f":"+[1]Energía!G191","v":0},{"$f":"+[1]Energía!H191","v":0},{"$f":"+[1]Energía!I191","v":0},{"$f":"+[1]Energía!J191","v":0},{"$f":"+[1]Energía!K191","v":0},null,{"$f":"+[1]Energía!M191","v":0},{"$f":"+[1]Energía!N191","v":0},{"$f":"+[1]Energía!O191","v":0},{"$f":"+[1]Energía!P191","v":0},{"$f":"+[1]Energía!Q191","v":0},null,{"$f":"+[1]Energía!S191","v":0},{"$f":"+[1]Energía!T191","v":0},{"$f":"+[1]Energía!U191","v":0},{"$f":"+[1]Energía!V191","v":0},{"$f":"+[1]Energía!W191","v":0},null,{"$f":"+[1]Energía!Y191","v":0},{"$f":"+[1]Energía!Z191","v":0},{"$f":"+[1]Energía!AA191","v":0},{"$f":"+[1]Energía!AB191","v":0},{"$f":"+[1]Energía!AC191","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Ep\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Ep\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Ep\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Ep\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Ep\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Ep\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH191:AK191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Efp\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Efp\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Efp\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Efp\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Efp\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Efp\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP191:AS191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AF191*Balance!D$45,IF($D191=\"MT\",AF191*Balance!D$46,AF191*Balance!D$47))","v":0},{"$f":"IF($D191=\"BT\",AG191*Balance!E$45,IF($D191=\"MT\",AG191*Balance!E$46,AG191*Balance!E$47))","v":0},{"$f":"IF($D191=\"BT\",AH191*Balance!F$45,IF($D191=\"MT\",AH191*Balance!F$46,AH191*Balance!F$47))","v":0},{"$f":"IF($D191=\"BT\",AI191*Balance!G$45,IF($D191=\"MT\",AI191*Balance!G$46,AI191*Balance!G$47))","v":0},{"$f":"IF($D191=\"BT\",AJ191*Balance!H$45,IF($D191=\"MT\",AJ191*Balance!H$46,AJ191*Balance!H$47))","v":0},{"$f":"IF($D191=\"BT\",AK191*Balance!I$45,IF($D191=\"MT\",AK191*Balance!I$46,AK191*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX191:BA191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AN191*Balance!D$49,IF($D191=\"MT\",AN191*Balance!D$50,AN191*Balance!D$51))","v":0},{"$f":"IF($D191=\"BT\",AO191*Balance!E$49,IF($D191=\"MT\",AO191*Balance!E$50,AO191*Balance!E$51))","v":0},{"$f":"IF($D191=\"BT\",AP191*Balance!F$49,IF($D191=\"MT\",AP191*Balance!F$50,AP191*Balance!F$51))","v":0},{"$f":"IF($D191=\"BT\",AQ191*Balance!G$49,IF($D191=\"MT\",AQ191*Balance!G$50,AQ191*Balance!G$51))","v":0},{"$f":"IF($D191=\"BT\",AR191*Balance!H$49,IF($D191=\"MT\",AR191*Balance!H$50,AR191*Balance!H$51))","v":0},{"$f":"IF($D191=\"BT\",AS191*Balance!I$49,IF($D191=\"MT\",AS191*Balance!I$50,AS191*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF191:BI191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!E274","v":"Efp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,{"$f":"+[1]Energía!F192","v":118560.80630587004},{"$f":"+[1]Energía!G192","v":117944.9485310056},{"$f":"+[1]Energía!H192","v":118773.99395852753},{"$f":"+[1]Energía!I192","v":119297.40695392797},{"$f":"+[1]Energía!J192","v":119823.12652465372},{"$f":"+[1]Energía!K192","v":120351.16283531625},null,{"$f":"+[1]Energía!M192","v":0},{"$f":"+[1]Energía!N192","v":0},{"$f":"+[1]Energía!O192","v":0},{"$f":"+[1]Energía!P192","v":0},{"$f":"+[1]Energía!Q192","v":0},null,{"$f":"+[1]Energía!S192","v":0},{"$f":"+[1]Energía!T192","v":0},{"$f":"+[1]Energía!U192","v":0},{"$f":"+[1]Energía!V192","v":0},{"$f":"+[1]Energía!W192","v":0},null,{"$f":"+[1]Energía!Y192","v":117944.9485310056},{"$f":"+[1]Energía!Z192","v":118773.99395852753},{"$f":"+[1]Energía!AA192","v":119297.40695392797},{"$f":"+[1]Energía!AB192","v":119823.12652465372},{"$f":"+[1]Energía!AC192","v":120351.16283531625},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":392789.93858243548},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Ep\",F192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Ep\",G192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Ep\",H192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Ep\",I192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Ep\",J192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Ep\",K192,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH192:AK192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Efp\",F192,\"\"))","v":118560.80630587004},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Efp\",G192,\"\"))","v":117944.9485310056},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Efp\",H192,\"\"))","v":118773.99395852753},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Efp\",I192,\"\"))","v":119297.40695392797},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Efp\",J192,\"\"))","v":119823.12652465372},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Efp\",K192,\"\"))","v":120351.16283531625},{"$f":"+SUMPRODUCT(AP192:AS192,PremisaCosto!$F$84:$I$84)","v":392789.93858243548},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX192:BA192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D192=\"BT\",AN192*Balance!D$49,IF($D192=\"MT\",AN192*Balance!D$50,AN192*Balance!D$51))","v":134602.35453856736},{"$f":"IF($D192=\"BT\",AO192*Balance!E$49,IF($D192=\"MT\",AO192*Balance!E$50,AO192*Balance!E$51))","v":133903.16979834405},{"$f":"IF($D192=\"BT\",AP192*Balance!F$49,IF($D192=\"MT\",AP192*Balance!F$50,AP192*Balance!F$51))","v":127274.82940107571},{"$f":"IF($D192=\"BT\",AQ192*Balance!G$49,IF($D192=\"MT\",AQ192*Balance!G$50,AQ192*Balance!G$51))","v":132945.51036934156},{"$f":"IF($D192=\"BT\",AR192*Balance!H$49,IF($D192=\"MT\",AR192*Balance!H$50,AR192*Balance!H$51))","v":133532.63388861381},{"$f":"IF($D192=\"BT\",AS192*Balance!I$49,IF($D192=\"MT\",AS192*Balance!I$50,AS192*Balance!I$51))","v":134121.11665656831},{"$f":"+SUMPRODUCT(BF192:BI192,PremisaCosto!$F$84:$I$84)","v":432887.95275544294}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!E275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,{"$f":"+[1]Energía!F193","v":0},{"$f":"+[1]Energía!G193","v":0},{"$f":"+[1]Energía!H193","v":0},{"$f":"+[1]Energía!I193","v":0},{"$f":"+[1]Energía!J193","v":0},{"$f":"+[1]Energía!K193","v":0},null,{"$f":"+[1]Energía!M193","v":0},{"$f":"+[1]Energía!N193","v":0},{"$f":"+[1]Energía!O193","v":0},{"$f":"+[1]Energía!P193","v":0},{"$f":"+[1]Energía!Q193","v":0},null,{"$f":"+[1]Energía!S193","v":0},{"$f":"+[1]Energía!T193","v":0},{"$f":"+[1]Energía!U193","v":0},{"$f":"+[1]Energía!V193","v":0},{"$f":"+[1]Energía!W193","v":0},null,{"$f":"+[1]Energía!Y193","v":0},{"$f":"+[1]Energía!Z193","v":0},{"$f":"+[1]Energía!AA193","v":0},{"$f":"+[1]Energía!AB193","v":0},{"$f":"+[1]Energía!AC193","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Ep\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Ep\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Ep\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Ep\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Ep\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Ep\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH193:AK193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Efp\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Efp\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Efp\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Efp\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Efp\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Efp\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP193:AS193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX193:BA193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF193:BI193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!E276","v":"Ep"},null,null,{"$f":"+[1]Energía!F194","v":0},{"$f":"+[1]Energía!G194","v":0},{"$f":"+[1]Energía!H194","v":0},{"$f":"+[1]Energía!I194","v":0},{"$f":"+[1]Energía!J194","v":0},{"$f":"+[1]Energía!K194","v":0},null,{"$f":"+[1]Energía!M194","v":0},{"$f":"+[1]Energía!N194","v":0},{"$f":"+[1]Energía!O194","v":0},{"$f":"+[1]Energía!P194","v":0},{"$f":"+[1]Energía!Q194","v":0},null,{"$f":"+[1]Energía!S194","v":0},{"$f":"+[1]Energía!T194","v":0},{"$f":"+[1]Energía!U194","v":0},{"$f":"+[1]Energía!V194","v":0},{"$f":"+[1]Energía!W194","v":0},null,{"$f":"+[1]Energía!Y194","v":0},{"$f":"+[1]Energía!Z194","v":0},{"$f":"+[1]Energía!AA194","v":0},{"$f":"+[1]Energía!AB194","v":0},{"$f":"+[1]Energía!AC194","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Ep\",F194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Ep\",G194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Ep\",H194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Ep\",I194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Ep\",J194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Ep\",K194,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH194:AK194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Efp\",F194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Efp\",G194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Efp\",H194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Efp\",I194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Efp\",J194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Efp\",K194,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP194:AS194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D194=\"BT\",AF194*Balance!D$45,IF($D194=\"MT\",AF194*Balance!D$46,AF194*Balance!D$47))","v":0},{"$f":"IF($D194=\"BT\",AG194*Balance!E$45,IF($D194=\"MT\",AG194*Balance!E$46,AG194*Balance!E$47))","v":0},{"$f":"IF($D194=\"BT\",AH194*Balance!F$45,IF($D194=\"MT\",AH194*Balance!F$46,AH194*Balance!F$47))","v":0},{"$f":"IF($D194=\"BT\",AI194*Balance!G$45,IF($D194=\"MT\",AI194*Balance!G$46,AI194*Balance!G$47))","v":0},{"$f":"IF($D194=\"BT\",AJ194*Balance!H$45,IF($D194=\"MT\",AJ194*Balance!H$46,AJ194*Balance!H$47))","v":0},{"$f":"IF($D194=\"BT\",AK194*Balance!I$45,IF($D194=\"MT\",AK194*Balance!I$46,AK194*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX194:BA194,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF194:BI194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!E277","v":"Ep"},null,null,{"$f":"+[1]Energía!F195","v":0},{"$f":"+[1]Energía!G195","v":0},{"$f":"+[1]Energía!H195","v":0},{"$f":"+[1]Energía!I195","v":0},{"$f":"+[1]Energía!J195","v":0},{"$f":"+[1]Energía!K195","v":0},null,{"$f":"+[1]Energía!M195","v":0},{"$f":"+[1]Energía!N195","v":0},{"$f":"+[1]Energía!O195","v":0},{"$f":"+[1]Energía!P195","v":0},{"$f":"+[1]Energía!Q195","v":0},null,{"$f":"+[1]Energía!S195","v":0},{"$f":"+[1]Energía!T195","v":0},{"$f":"+[1]Energía!U195","v":0},{"$f":"+[1]Energía!V195","v":0},{"$f":"+[1]Energía!W195","v":0},null,{"$f":"+[1]Energía!Y195","v":0},{"$f":"+[1]Energía!Z195","v":0},{"$f":"+[1]Energía!AA195","v":0},{"$f":"+[1]Energía!AB195","v":0},{"$f":"+[1]Energía!AC195","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Ep\",F195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Ep\",G195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Ep\",H195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Ep\",I195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Ep\",J195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Ep\",K195,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH195:AK195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Efp\",F195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Efp\",G195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Efp\",H195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Efp\",I195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Efp\",J195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Efp\",K195,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP195:AS195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D195=\"BT\",AF195*Balance!D$45,IF($D195=\"MT\",AF195*Balance!D$46,AF195*Balance!D$47))","v":0},{"$f":"IF($D195=\"BT\",AG195*Balance!E$45,IF($D195=\"MT\",AG195*Balance!E$46,AG195*Balance!E$47))","v":0},{"$f":"IF($D195=\"BT\",AH195*Balance!F$45,IF($D195=\"MT\",AH195*Balance!F$46,AH195*Balance!F$47))","v":0},{"$f":"IF($D195=\"BT\",AI195*Balance!G$45,IF($D195=\"MT\",AI195*Balance!G$46,AI195*Balance!G$47))","v":0},{"$f":"IF($D195=\"BT\",AJ195*Balance!H$45,IF($D195=\"MT\",AJ195*Balance!H$46,AJ195*Balance!H$47))","v":0},{"$f":"IF($D195=\"BT\",AK195*Balance!I$45,IF($D195=\"MT\",AK195*Balance!I$46,AK195*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX195:BA195,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF195:BI195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!E278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,{"$f":"+[1]Energía!F196","v":1238.8931916233278},{"$f":"+[1]Energía!G196","v":1244.5874747067271},{"$f":"+[1]Energía!H196","v":1267.5455401152917},{"$f":"+[1]Energía!I196","v":1287.3372079645694},{"$f":"+[1]Energía!J196","v":1308.2548514414857},{"$f":"+[1]Energía!K196","v":1328.8071126161324},null,{"$f":"+[1]Energía!M196","v":8.0164952758093211},{"$f":"+[1]Energía!N196","v":8.1278378300146983},{"$f":"+[1]Energía!O196","v":8.3537223844940627},{"$f":"+[1]Energía!P196","v":8.5860456519009496},{"$f":"+[1]Energía!Q196","v":8.8251580005080701},null,{"$f":"+[1]Energía!S196","v":0},{"$f":"+[1]Energía!T196","v":0},{"$f":"+[1]Energía!U196","v":0},{"$f":"+[1]Energía!V196","v":0},{"$f":"+[1]Energía!W196","v":0},null,{"$f":"+[1]Energía!Y196","v":1236.5709794309178},{"$f":"+[1]Energía!Z196","v":1259.4177022852771},{"$f":"+[1]Energía!AA196","v":1278.9834855800755},{"$f":"+[1]Energía!AB196","v":1299.6688057895847},{"$f":"+[1]Energía!AC196","v":1319.9819546156243},{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":4230.2938020000984},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Ep\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Ep\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Ep\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Ep\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Ep\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Ep\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH196:AK196,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Efp\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Efp\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Efp\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Efp\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Efp\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Efp\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP196:AS196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX196:BA196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF196:BI196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!E279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,{"$f":"+[1]Energía!F197","v":1238.8931916233278},{"$f":"+[1]Energía!G197","v":1244.5874747067271},{"$f":"+[1]Energía!H197","v":1267.5455401152917},{"$f":"+[1]Energía!I197","v":1287.3372079645694},{"$f":"+[1]Energía!J197","v":1308.2548514414857},{"$f":"+[1]Energía!K197","v":1328.8071126161324},null,{"$f":"+[1]Energía!M197","v":8.0164952758093211},{"$f":"+[1]Energía!N197","v":8.1278378300146983},{"$f":"+[1]Energía!O197","v":8.3537223844940627},{"$f":"+[1]Energía!P197","v":8.5860456519009496},{"$f":"+[1]Energía!Q197","v":8.8251580005080701},null,{"$f":"+[1]Energía!S197","v":0},{"$f":"+[1]Energía!T197","v":0},{"$f":"+[1]Energía!U197","v":0},{"$f":"+[1]Energía!V197","v":0},{"$f":"+[1]Energía!W197","v":0},null,{"$f":"+[1]Energía!Y197","v":1236.5709794309178},{"$f":"+[1]Energía!Z197","v":1259.4177022852771},{"$f":"+[1]Energía!AA197","v":1278.9834855800755},{"$f":"+[1]Energía!AB197","v":1299.6688057895847},{"$f":"+[1]Energía!AC197","v":1319.9819546156243},{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":4230.2938020000984},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Ep\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Ep\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Ep\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Ep\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Ep\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Ep\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH197:AK197,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Efp\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Efp\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Efp\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Efp\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Efp\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Efp\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP197:AS197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!E280","v":"Ep"},{"$f":"+PremisaCosto!B280","v":"BT"},null,{"$f":"+[1]Energía!F198","v":225.97464247654483},{"$f":"+[1]Energía!G198","v":226.97697066055781},{"$f":"+[1]Energía!H198","v":231.1453559955072},{"$f":"+[1]Energía!I198","v":234.71903797488579},{"$f":"+[1]Energía!J198","v":238.49940329050588},{"$f":"+[1]Energía!K198","v":242.22184784318773},null,{"$f":"+[1]Energía!M198","v":8.0164952758093211},{"$f":"+[1]Energía!N198","v":8.1278378300146983},{"$f":"+[1]Energía!O198","v":8.3537223844940627},{"$f":"+[1]Energía!P198","v":8.5860456519009496},{"$f":"+[1]Energía!Q198","v":8.8251580005080701},null,{"$f":"+[1]Energía!S198","v":0},{"$f":"+[1]Energía!T198","v":0},{"$f":"+[1]Energía!U198","v":0},{"$f":"+[1]Energía!V198","v":0},{"$f":"+[1]Energía!W198","v":0},null,{"$f":"+[1]Energía!Y198","v":218.96047538474849},{"$f":"+[1]Energía!Z198","v":223.0175181654925},{"$f":"+[1]Energía!AA198","v":226.36531559039173},{"$f":"+[1]Energía!AB198","v":229.91335763860494},{"$f":"+[1]Energía!AC198","v":233.39668984267965},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":748.57748363635233},null,{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*F198),IF($C198=\"Ep\",F198,\"\"))","v":225.97464247654483},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*G198),IF($C198=\"Ep\",G198,\"\"))","v":226.97697066055781},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*H198),IF($C198=\"Ep\",H198,\"\"))","v":231.1453559955072},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*I198),IF($C198=\"Ep\",I198,\"\"))","v":234.71903797488579},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*J198),IF($C198=\"Ep\",J198,\"\"))","v":238.49940329050588},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*K198),IF($C198=\"Ep\",K198,\"\"))","v":242.22184784318773},{"$f":"+SUMPRODUCT(AH198:AK198,PremisaCosto!$F$84:$I$84)","v":776.33255146262877},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP198:AS198,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D198=\"BT\",AF198*Balance!D$45,IF($D198=\"MT\",AF198*Balance!D$46,AF198*Balance!D$47))","v":256.54952839037782},{"$f":"IF($D198=\"BT\",AG198*Balance!E$45,IF($D198=\"MT\",AG198*Balance!E$46,AG198*Balance!E$47))","v":257.68747386993579},{"$f":"IF($D198=\"BT\",AH198*Balance!F$45,IF($D198=\"MT\",AH198*Balance!F$46,AH198*Balance!F$47))","v":247.68878077343564},{"$f":"IF($D198=\"BT\",AI198*Balance!G$45,IF($D198=\"MT\",AI198*Balance!G$46,AI198*Balance!G$47))","v":261.57184044262755},{"$f":"IF($D198=\"BT\",AJ198*Balance!H$45,IF($D198=\"MT\",AJ198*Balance!H$46,AJ198*Balance!H$47))","v":265.78720173597986},{"$f":"IF($D198=\"BT\",AK198*Balance!I$45,IF($D198=\"MT\",AK198*Balance!I$46,AK198*Balance!I$47))","v":269.93561130605553},{"$f":"+SUMPRODUCT(AX198:BA198,PremisaCosto!$F$84:$I$84)","v":855.73158920148558},null,{"$f":"IF($D198=\"BT\",AN198*Balance!D$49,IF($D198=\"MT\",AN198*Balance!D$50,AN198*Balance!D$51))","v":0},{"$f":"IF($D198=\"BT\",AO198*Balance!E$49,IF($D198=\"MT\",AO198*Balance!E$50,AO198*Balance!E$51))","v":0},{"$f":"IF($D198=\"BT\",AP198*Balance!F$49,IF($D198=\"MT\",AP198*Balance!F$50,AP198*Balance!F$51))","v":0},{"$f":"IF($D198=\"BT\",AQ198*Balance!G$49,IF($D198=\"MT\",AQ198*Balance!G$50,AQ198*Balance!G$51))","v":0},{"$f":"IF($D198=\"BT\",AR198*Balance!H$49,IF($D198=\"MT\",AR198*Balance!H$50,AR198*Balance!H$51))","v":0},{"$f":"IF($D198=\"BT\",AS198*Balance!I$49,IF($D198=\"MT\",AS198*Balance!I$50,AS198*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF198:BI198,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!E281","v":"Efp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,{"$f":"+[1]Energía!F199","v":373.52725619218165},{"$f":"+[1]Energía!G199","v":375.31109691482044},{"$f":"+[1]Energía!H199","v":382.26835831564745},{"$f":"+[1]Energía!I199","v":388.30259941898987},{"$f":"+[1]Energía!J199","v":394.67391494485287},{"$f":"+[1]Energía!K199","v":400.91896588919531},null,{"$f":"+[1]Energía!M199","v":0},{"$f":"+[1]Energía!N199","v":0},{"$f":"+[1]Energía!O199","v":0},{"$f":"+[1]Energía!P199","v":0},{"$f":"+[1]Energía!Q199","v":0},null,{"$f":"+[1]Energía!S199","v":0},{"$f":"+[1]Energía!T199","v":0},{"$f":"+[1]Energía!U199","v":0},{"$f":"+[1]Energía!V199","v":0},{"$f":"+[1]Energía!W199","v":0},null,{"$f":"+[1]Energía!Y199","v":375.31109691482044},{"$f":"+[1]Energía!Z199","v":382.26835831564745},{"$f":"+[1]Energía!AA199","v":388.30259941898987},{"$f":"+[1]Energía!AB199","v":394.67391494485287},{"$f":"+[1]Energía!AC199","v":400.91896588919531},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":1284.4276098549628},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH199:AK199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*F199),IF($C199=\"Efp\",F199,\"\"))","v":373.52725619218165},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*G199),IF($C199=\"Efp\",G199,\"\"))","v":375.31109691482044},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*H199),IF($C199=\"Efp\",H199,\"\"))","v":382.26835831564745},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*I199),IF($C199=\"Efp\",I199,\"\"))","v":388.30259941898987},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*J199),IF($C199=\"Efp\",J199,\"\"))","v":394.67391494485287},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*K199),IF($C199=\"Efp\",K199,\"\"))","v":400.91896588919531},{"$f":"+SUMPRODUCT(AP199:AS199,PremisaCosto!$F$84:$I$84)","v":1284.4276098549628},null,{"$f":"IF($D199=\"BT\",AF199*Balance!D$45,IF($D199=\"MT\",AF199*Balance!D$46,AF199*Balance!D$47))","v":0},{"$f":"IF($D199=\"BT\",AG199*Balance!E$45,IF($D199=\"MT\",AG199*Balance!E$46,AG199*Balance!E$47))","v":0},{"$f":"IF($D199=\"BT\",AH199*Balance!F$45,IF($D199=\"MT\",AH199*Balance!F$46,AH199*Balance!F$47))","v":0},{"$f":"IF($D199=\"BT\",AI199*Balance!G$45,IF($D199=\"MT\",AI199*Balance!G$46,AI199*Balance!G$47))","v":0},{"$f":"IF($D199=\"BT\",AJ199*Balance!H$45,IF($D199=\"MT\",AJ199*Balance!H$46,AJ199*Balance!H$47))","v":0},{"$f":"IF($D199=\"BT\",AK199*Balance!I$45,IF($D199=\"MT\",AK199*Balance!I$46,AK199*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX199:BA199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D199=\"BT\",AN199*Balance!D$49,IF($D199=\"MT\",AN199*Balance!D$50,AN199*Balance!D$51))","v":424.06634818330377},{"$f":"IF($D199=\"BT\",AO199*Balance!E$49,IF($D199=\"MT\",AO199*Balance!E$50,AO199*Balance!E$51))","v":426.0915466352231},{"$f":"IF($D199=\"BT\",AP199*Balance!F$49,IF($D199=\"MT\",AP199*Balance!F$50,AP199*Balance!F$51))","v":409.62788627821669},{"$f":"IF($D199=\"BT\",AQ199*Balance!G$49,IF($D199=\"MT\",AQ199*Balance!G$50,AQ199*Balance!G$51))","v":432.72597934535293},{"$f":"IF($D199=\"BT\",AR199*Balance!H$49,IF($D199=\"MT\",AR199*Balance!H$50,AR199*Balance!H$51))","v":439.83034759882929},{"$f":"IF($D199=\"BT\",AS199*Balance!I$49,IF($D199=\"MT\",AS199*Balance!I$50,AS199*Balance!I$51))","v":446.79002784073265},{"$f":"+SUMPRODUCT(BF199:BI199,PremisaCosto!$F$84:$I$84)","v":1415.7982370878306}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!E282","v":"Efp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,{"$f":"+[1]Energía!F200","v":639.39129295460134},{"$f":"+[1]Energía!G200","v":642.29940713134874},{"$f":"+[1]Energía!H200","v":654.13182580413695},{"$f":"+[1]Energía!I200","v":664.31557057069369},{"$f":"+[1]Energía!J200","v":675.08153320612678},{"$f":"+[1]Energía!K200","v":685.66629888374928},null,{"$f":"+[1]Energía!M200","v":0},{"$f":"+[1]Energía!N200","v":0},{"$f":"+[1]Energía!O200","v":0},{"$f":"+[1]Energía!P200","v":0},{"$f":"+[1]Energía!Q200","v":0},null,{"$f":"+[1]Energía!S200","v":0},{"$f":"+[1]Energía!T200","v":0},{"$f":"+[1]Energía!U200","v":0},{"$f":"+[1]Energía!V200","v":0},{"$f":"+[1]Energía!W200","v":0},null,{"$f":"+[1]Energía!Y200","v":642.29940713134874},{"$f":"+[1]Energía!Z200","v":654.13182580413695},{"$f":"+[1]Energía!AA200","v":664.31557057069369},{"$f":"+[1]Energía!AB200","v":675.08153320612678},{"$f":"+[1]Energía!AC200","v":685.66629888374928},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":2197.2887085087827},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH200:AK200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*F200),IF($C200=\"Efp\",F200,\"\"))","v":639.39129295460134},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*G200),IF($C200=\"Efp\",G200,\"\"))","v":642.29940713134874},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*H200),IF($C200=\"Efp\",H200,\"\"))","v":654.13182580413695},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*I200),IF($C200=\"Efp\",I200,\"\"))","v":664.31557057069369},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*J200),IF($C200=\"Efp\",J200,\"\"))","v":675.08153320612678},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*K200),IF($C200=\"Efp\",K200,\"\"))","v":685.66629888374928},{"$f":"+SUMPRODUCT(AP200:AS200,PremisaCosto!$F$84:$I$84)","v":2197.2887085087827},null,{"$f":"IF($D200=\"BT\",AF200*Balance!D$45,IF($D200=\"MT\",AF200*Balance!D$46,AF200*Balance!D$47))","v":0},{"$f":"IF($D200=\"BT\",AG200*Balance!E$45,IF($D200=\"MT\",AG200*Balance!E$46,AG200*Balance!E$47))","v":0},{"$f":"IF($D200=\"BT\",AH200*Balance!F$45,IF($D200=\"MT\",AH200*Balance!F$46,AH200*Balance!F$47))","v":0},{"$f":"IF($D200=\"BT\",AI200*Balance!G$45,IF($D200=\"MT\",AI200*Balance!G$46,AI200*Balance!G$47))","v":0},{"$f":"IF($D200=\"BT\",AJ200*Balance!H$45,IF($D200=\"MT\",AJ200*Balance!H$46,AJ200*Balance!H$47))","v":0},{"$f":"IF($D200=\"BT\",AK200*Balance!I$45,IF($D200=\"MT\",AK200*Balance!I$46,AK200*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX200:BA200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D200=\"BT\",AN200*Balance!D$49,IF($D200=\"MT\",AN200*Balance!D$50,AN200*Balance!D$51))","v":725.90239713043491},{"$f":"IF($D200=\"BT\",AO200*Balance!E$49,IF($D200=\"MT\",AO200*Balance!E$50,AO200*Balance!E$51))","v":729.20398580593132},{"$f":"IF($D200=\"BT\",AP200*Balance!F$49,IF($D200=\"MT\",AP200*Balance!F$50,AP200*Balance!F$51))","v":700.94903573004206},{"$f":"IF($D200=\"BT\",AQ200*Balance!G$49,IF($D200=\"MT\",AQ200*Balance!G$50,AQ200*Balance!G$51))","v":740.31594508947762},{"$f":"IF($D200=\"BT\",AR200*Balance!H$49,IF($D200=\"MT\",AR200*Balance!H$50,AR200*Balance!H$51))","v":752.32067325526111},{"$f":"IF($D200=\"BT\",AS200*Balance!I$49,IF($D200=\"MT\",AS200*Balance!I$50,AS200*Balance!I$51))","v":764.11666903378716},{"$f":"+SUMPRODUCT(BF200:BI200,PremisaCosto!$F$84:$I$84)","v":2422.0189892932603}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!E283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,{"$f":"+[1]Energía!F201","v":0},{"$f":"+[1]Energía!G201","v":0},{"$f":"+[1]Energía!H201","v":0},{"$f":"+[1]Energía!I201","v":0},{"$f":"+[1]Energía!J201","v":0},{"$f":"+[1]Energía!K201","v":0},null,{"$f":"+[1]Energía!M201","v":0},{"$f":"+[1]Energía!N201","v":0},{"$f":"+[1]Energía!O201","v":0},{"$f":"+[1]Energía!P201","v":0},{"$f":"+[1]Energía!Q201","v":0},null,{"$f":"+[1]Energía!S201","v":0},{"$f":"+[1]Energía!T201","v":0},{"$f":"+[1]Energía!U201","v":0},{"$f":"+[1]Energía!V201","v":0},{"$f":"+[1]Energía!W201","v":0},null,{"$f":"+[1]Energía!Y201","v":0},{"$f":"+[1]Energía!Z201","v":0},{"$f":"+[1]Energía!AA201","v":0},{"$f":"+[1]Energía!AB201","v":0},{"$f":"+[1]Energía!AC201","v":0},{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Ep\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Ep\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Ep\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Ep\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Ep\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Ep\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH201:AK201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Efp\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Efp\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Efp\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Efp\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Efp\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Efp\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP201:AS201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!E284","v":"Ep"},{"$f":"+PremisaCosto!B284","v":"BT"},null,{"$f":"+[1]Energía!F202","v":0},{"$f":"+[1]Energía!G202","v":0},{"$f":"+[1]Energía!H202","v":0},{"$f":"+[1]Energía!I202","v":0},{"$f":"+[1]Energía!J202","v":0},{"$f":"+[1]Energía!K202","v":0},null,{"$f":"+[1]Energía!M202","v":0},{"$f":"+[1]Energía!N202","v":0},{"$f":"+[1]Energía!O202","v":0},{"$f":"+[1]Energía!P202","v":0},{"$f":"+[1]Energía!Q202","v":0},null,{"$f":"+[1]Energía!S202","v":0},{"$f":"+[1]Energía!T202","v":0},{"$f":"+[1]Energía!U202","v":0},{"$f":"+[1]Energía!V202","v":0},{"$f":"+[1]Energía!W202","v":0},null,{"$f":"+[1]Energía!Y202","v":0},{"$f":"+[1]Energía!Z202","v":0},{"$f":"+[1]Energía!AA202","v":0},{"$f":"+[1]Energía!AB202","v":0},{"$f":"+[1]Energía!AC202","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*F202),IF($C202=\"Ep\",F202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*G202),IF($C202=\"Ep\",G202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*H202),IF($C202=\"Ep\",H202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*I202),IF($C202=\"Ep\",I202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*J202),IF($C202=\"Ep\",J202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*K202),IF($C202=\"Ep\",K202,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH202:AK202,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP202:AS202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AF202*Balance!D$45,IF($D202=\"MT\",AF202*Balance!D$46,AF202*Balance!D$47))","v":0},{"$f":"IF($D202=\"BT\",AG202*Balance!E$45,IF($D202=\"MT\",AG202*Balance!E$46,AG202*Balance!E$47))","v":0},{"$f":"IF($D202=\"BT\",AH202*Balance!F$45,IF($D202=\"MT\",AH202*Balance!F$46,AH202*Balance!F$47))","v":0},{"$f":"IF($D202=\"BT\",AI202*Balance!G$45,IF($D202=\"MT\",AI202*Balance!G$46,AI202*Balance!G$47))","v":0},{"$f":"IF($D202=\"BT\",AJ202*Balance!H$45,IF($D202=\"MT\",AJ202*Balance!H$46,AJ202*Balance!H$47))","v":0},{"$f":"IF($D202=\"BT\",AK202*Balance!I$45,IF($D202=\"MT\",AK202*Balance!I$46,AK202*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX202:BA202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AN202*Balance!D$49,IF($D202=\"MT\",AN202*Balance!D$50,AN202*Balance!D$51))","v":0},{"$f":"IF($D202=\"BT\",AO202*Balance!E$49,IF($D202=\"MT\",AO202*Balance!E$50,AO202*Balance!E$51))","v":0},{"$f":"IF($D202=\"BT\",AP202*Balance!F$49,IF($D202=\"MT\",AP202*Balance!F$50,AP202*Balance!F$51))","v":0},{"$f":"IF($D202=\"BT\",AQ202*Balance!G$49,IF($D202=\"MT\",AQ202*Balance!G$50,AQ202*Balance!G$51))","v":0},{"$f":"IF($D202=\"BT\",AR202*Balance!H$49,IF($D202=\"MT\",AR202*Balance!H$50,AR202*Balance!H$51))","v":0},{"$f":"IF($D202=\"BT\",AS202*Balance!I$49,IF($D202=\"MT\",AS202*Balance!I$50,AS202*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF202:BI202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!E285","v":"Efp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,{"$f":"+[1]Energía!F203","v":0},{"$f":"+[1]Energía!G203","v":0},{"$f":"+[1]Energía!H203","v":0},{"$f":"+[1]Energía!I203","v":0},{"$f":"+[1]Energía!J203","v":0},{"$f":"+[1]Energía!K203","v":0},null,{"$f":"+[1]Energía!M203","v":0},{"$f":"+[1]Energía!N203","v":0},{"$f":"+[1]Energía!O203","v":0},{"$f":"+[1]Energía!P203","v":0},{"$f":"+[1]Energía!Q203","v":0},null,{"$f":"+[1]Energía!S203","v":0},{"$f":"+[1]Energía!T203","v":0},{"$f":"+[1]Energía!U203","v":0},{"$f":"+[1]Energía!V203","v":0},{"$f":"+[1]Energía!W203","v":0},null,{"$f":"+[1]Energía!Y203","v":0},{"$f":"+[1]Energía!Z203","v":0},{"$f":"+[1]Energía!AA203","v":0},{"$f":"+[1]Energía!AB203","v":0},{"$f":"+[1]Energía!AC203","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH203:AK203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*F203),IF($C203=\"Efp\",F203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*G203),IF($C203=\"Efp\",G203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*H203),IF($C203=\"Efp\",H203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*I203),IF($C203=\"Efp\",I203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*J203),IF($C203=\"Efp\",J203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*K203),IF($C203=\"Efp\",K203,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP203:AS203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AF203*Balance!D$45,IF($D203=\"MT\",AF203*Balance!D$46,AF203*Balance!D$47))","v":0},{"$f":"IF($D203=\"BT\",AG203*Balance!E$45,IF($D203=\"MT\",AG203*Balance!E$46,AG203*Balance!E$47))","v":0},{"$f":"IF($D203=\"BT\",AH203*Balance!F$45,IF($D203=\"MT\",AH203*Balance!F$46,AH203*Balance!F$47))","v":0},{"$f":"IF($D203=\"BT\",AI203*Balance!G$45,IF($D203=\"MT\",AI203*Balance!G$46,AI203*Balance!G$47))","v":0},{"$f":"IF($D203=\"BT\",AJ203*Balance!H$45,IF($D203=\"MT\",AJ203*Balance!H$46,AJ203*Balance!H$47))","v":0},{"$f":"IF($D203=\"BT\",AK203*Balance!I$45,IF($D203=\"MT\",AK203*Balance!I$46,AK203*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX203:BA203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AN203*Balance!D$49,IF($D203=\"MT\",AN203*Balance!D$50,AN203*Balance!D$51))","v":0},{"$f":"IF($D203=\"BT\",AO203*Balance!E$49,IF($D203=\"MT\",AO203*Balance!E$50,AO203*Balance!E$51))","v":0},{"$f":"IF($D203=\"BT\",AP203*Balance!F$49,IF($D203=\"MT\",AP203*Balance!F$50,AP203*Balance!F$51))","v":0},{"$f":"IF($D203=\"BT\",AQ203*Balance!G$49,IF($D203=\"MT\",AQ203*Balance!G$50,AQ203*Balance!G$51))","v":0},{"$f":"IF($D203=\"BT\",AR203*Balance!H$49,IF($D203=\"MT\",AR203*Balance!H$50,AR203*Balance!H$51))","v":0},{"$f":"IF($D203=\"BT\",AS203*Balance!I$49,IF($D203=\"MT\",AS203*Balance!I$50,AS203*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF203:BI203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!E286","v":"Efp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,{"$f":"+[1]Energía!F204","v":0},{"$f":"+[1]Energía!G204","v":0},{"$f":"+[1]Energía!H204","v":0},{"$f":"+[1]Energía!I204","v":0},{"$f":"+[1]Energía!J204","v":0},{"$f":"+[1]Energía!K204","v":0},null,{"$f":"+[1]Energía!M204","v":0},{"$f":"+[1]Energía!N204","v":0},{"$f":"+[1]Energía!O204","v":0},{"$f":"+[1]Energía!P204","v":0},{"$f":"+[1]Energía!Q204","v":0},null,{"$f":"+[1]Energía!S204","v":0},{"$f":"+[1]Energía!T204","v":0},{"$f":"+[1]Energía!U204","v":0},{"$f":"+[1]Energía!V204","v":0},{"$f":"+[1]Energía!W204","v":0},null,{"$f":"+[1]Energía!Y204","v":0},{"$f":"+[1]Energía!Z204","v":0},{"$f":"+[1]Energía!AA204","v":0},{"$f":"+[1]Energía!AB204","v":0},{"$f":"+[1]Energía!AC204","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH204:AK204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*F204),IF($C204=\"Efp\",F204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*G204),IF($C204=\"Efp\",G204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*H204),IF($C204=\"Efp\",H204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*I204),IF($C204=\"Efp\",I204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*J204),IF($C204=\"Efp\",J204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*K204),IF($C204=\"Efp\",K204,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP204:AS204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AF204*Balance!D$45,IF($D204=\"MT\",AF204*Balance!D$46,AF204*Balance!D$47))","v":0},{"$f":"IF($D204=\"BT\",AG204*Balance!E$45,IF($D204=\"MT\",AG204*Balance!E$46,AG204*Balance!E$47))","v":0},{"$f":"IF($D204=\"BT\",AH204*Balance!F$45,IF($D204=\"MT\",AH204*Balance!F$46,AH204*Balance!F$47))","v":0},{"$f":"IF($D204=\"BT\",AI204*Balance!G$45,IF($D204=\"MT\",AI204*Balance!G$46,AI204*Balance!G$47))","v":0},{"$f":"IF($D204=\"BT\",AJ204*Balance!H$45,IF($D204=\"MT\",AJ204*Balance!H$46,AJ204*Balance!H$47))","v":0},{"$f":"IF($D204=\"BT\",AK204*Balance!I$45,IF($D204=\"MT\",AK204*Balance!I$46,AK204*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX204:BA204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AN204*Balance!D$49,IF($D204=\"MT\",AN204*Balance!D$50,AN204*Balance!D$51))","v":0},{"$f":"IF($D204=\"BT\",AO204*Balance!E$49,IF($D204=\"MT\",AO204*Balance!E$50,AO204*Balance!E$51))","v":0},{"$f":"IF($D204=\"BT\",AP204*Balance!F$49,IF($D204=\"MT\",AP204*Balance!F$50,AP204*Balance!F$51))","v":0},{"$f":"IF($D204=\"BT\",AQ204*Balance!G$49,IF($D204=\"MT\",AQ204*Balance!G$50,AQ204*Balance!G$51))","v":0},{"$f":"IF($D204=\"BT\",AR204*Balance!H$49,IF($D204=\"MT\",AR204*Balance!H$50,AR204*Balance!H$51))","v":0},{"$f":"IF($D204=\"BT\",AS204*Balance!I$49,IF($D204=\"MT\",AS204*Balance!I$50,AS204*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF204:BI204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!E287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,{"$f":"+[1]Energía!F205","v":0},{"$f":"+[1]Energía!G205","v":0},{"$f":"+[1]Energía!H205","v":0},{"$f":"+[1]Energía!I205","v":0},{"$f":"+[1]Energía!J205","v":0},{"$f":"+[1]Energía!K205","v":0},null,{"$f":"+[1]Energía!M205","v":0},{"$f":"+[1]Energía!N205","v":0},{"$f":"+[1]Energía!O205","v":0},{"$f":"+[1]Energía!P205","v":0},{"$f":"+[1]Energía!Q205","v":0},null,{"$f":"+[1]Energía!S205","v":0},{"$f":"+[1]Energía!T205","v":0},{"$f":"+[1]Energía!U205","v":0},{"$f":"+[1]Energía!V205","v":0},{"$f":"+[1]Energía!W205","v":0},null,{"$f":"+[1]Energía!Y205","v":0},{"$f":"+[1]Energía!Z205","v":0},{"$f":"+[1]Energía!AA205","v":0},{"$f":"+[1]Energía!AB205","v":0},{"$f":"+[1]Energía!AC205","v":0},{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Ep\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Ep\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Ep\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Ep\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Ep\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Ep\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH205:AK205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Efp\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Efp\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Efp\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Efp\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Efp\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Efp\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP205:AS205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!E288","v":"Ep"},{"$f":"+PremisaCosto!B288","v":"BT"},null,{"$f":"+[1]Energía!F206","v":0},{"$f":"+[1]Energía!G206","v":0},{"$f":"+[1]Energía!H206","v":0},{"$f":"+[1]Energía!I206","v":0},{"$f":"+[1]Energía!J206","v":0},{"$f":"+[1]Energía!K206","v":0},null,{"$f":"+[1]Energía!M206","v":0},{"$f":"+[1]Energía!N206","v":0},{"$f":"+[1]Energía!O206","v":0},{"$f":"+[1]Energía!P206","v":0},{"$f":"+[1]Energía!Q206","v":0},null,{"$f":"+[1]Energía!S206","v":0},{"$f":"+[1]Energía!T206","v":0},{"$f":"+[1]Energía!U206","v":0},{"$f":"+[1]Energía!V206","v":0},{"$f":"+[1]Energía!W206","v":0},null,{"$f":"+[1]Energía!Y206","v":0},{"$f":"+[1]Energía!Z206","v":0},{"$f":"+[1]Energía!AA206","v":0},{"$f":"+[1]Energía!AB206","v":0},{"$f":"+[1]Energía!AC206","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*F206),IF($C206=\"Ep\",F206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*G206),IF($C206=\"Ep\",G206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*H206),IF($C206=\"Ep\",H206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*I206),IF($C206=\"Ep\",I206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*J206),IF($C206=\"Ep\",J206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*K206),IF($C206=\"Ep\",K206,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH206:AK206,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP206:AS206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AF206*Balance!D$45,IF($D206=\"MT\",AF206*Balance!D$46,AF206*Balance!D$47))","v":0},{"$f":"IF($D206=\"BT\",AG206*Balance!E$45,IF($D206=\"MT\",AG206*Balance!E$46,AG206*Balance!E$47))","v":0},{"$f":"IF($D206=\"BT\",AH206*Balance!F$45,IF($D206=\"MT\",AH206*Balance!F$46,AH206*Balance!F$47))","v":0},{"$f":"IF($D206=\"BT\",AI206*Balance!G$45,IF($D206=\"MT\",AI206*Balance!G$46,AI206*Balance!G$47))","v":0},{"$f":"IF($D206=\"BT\",AJ206*Balance!H$45,IF($D206=\"MT\",AJ206*Balance!H$46,AJ206*Balance!H$47))","v":0},{"$f":"IF($D206=\"BT\",AK206*Balance!I$45,IF($D206=\"MT\",AK206*Balance!I$46,AK206*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX206:BA206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AN206*Balance!D$49,IF($D206=\"MT\",AN206*Balance!D$50,AN206*Balance!D$51))","v":0},{"$f":"IF($D206=\"BT\",AO206*Balance!E$49,IF($D206=\"MT\",AO206*Balance!E$50,AO206*Balance!E$51))","v":0},{"$f":"IF($D206=\"BT\",AP206*Balance!F$49,IF($D206=\"MT\",AP206*Balance!F$50,AP206*Balance!F$51))","v":0},{"$f":"IF($D206=\"BT\",AQ206*Balance!G$49,IF($D206=\"MT\",AQ206*Balance!G$50,AQ206*Balance!G$51))","v":0},{"$f":"IF($D206=\"BT\",AR206*Balance!H$49,IF($D206=\"MT\",AR206*Balance!H$50,AR206*Balance!H$51))","v":0},{"$f":"IF($D206=\"BT\",AS206*Balance!I$49,IF($D206=\"MT\",AS206*Balance!I$50,AS206*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF206:BI206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!E289","v":"Efp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,{"$f":"+[1]Energía!F207","v":0},{"$f":"+[1]Energía!G207","v":0},{"$f":"+[1]Energía!H207","v":0},{"$f":"+[1]Energía!I207","v":0},{"$f":"+[1]Energía!J207","v":0},{"$f":"+[1]Energía!K207","v":0},null,{"$f":"+[1]Energía!M207","v":0},{"$f":"+[1]Energía!N207","v":0},{"$f":"+[1]Energía!O207","v":0},{"$f":"+[1]Energía!P207","v":0},{"$f":"+[1]Energía!Q207","v":0},null,{"$f":"+[1]Energía!S207","v":0},{"$f":"+[1]Energía!T207","v":0},{"$f":"+[1]Energía!U207","v":0},{"$f":"+[1]Energía!V207","v":0},{"$f":"+[1]Energía!W207","v":0},null,{"$f":"+[1]Energía!Y207","v":0},{"$f":"+[1]Energía!Z207","v":0},{"$f":"+[1]Energía!AA207","v":0},{"$f":"+[1]Energía!AB207","v":0},{"$f":"+[1]Energía!AC207","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH207:AK207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*F207),IF($C207=\"Efp\",F207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*G207),IF($C207=\"Efp\",G207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*H207),IF($C207=\"Efp\",H207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*I207),IF($C207=\"Efp\",I207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*J207),IF($C207=\"Efp\",J207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*K207),IF($C207=\"Efp\",K207,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP207:AS207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AF207*Balance!D$45,IF($D207=\"MT\",AF207*Balance!D$46,AF207*Balance!D$47))","v":0},{"$f":"IF($D207=\"BT\",AG207*Balance!E$45,IF($D207=\"MT\",AG207*Balance!E$46,AG207*Balance!E$47))","v":0},{"$f":"IF($D207=\"BT\",AH207*Balance!F$45,IF($D207=\"MT\",AH207*Balance!F$46,AH207*Balance!F$47))","v":0},{"$f":"IF($D207=\"BT\",AI207*Balance!G$45,IF($D207=\"MT\",AI207*Balance!G$46,AI207*Balance!G$47))","v":0},{"$f":"IF($D207=\"BT\",AJ207*Balance!H$45,IF($D207=\"MT\",AJ207*Balance!H$46,AJ207*Balance!H$47))","v":0},{"$f":"IF($D207=\"BT\",AK207*Balance!I$45,IF($D207=\"MT\",AK207*Balance!I$46,AK207*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX207:BA207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AN207*Balance!D$49,IF($D207=\"MT\",AN207*Balance!D$50,AN207*Balance!D$51))","v":0},{"$f":"IF($D207=\"BT\",AO207*Balance!E$49,IF($D207=\"MT\",AO207*Balance!E$50,AO207*Balance!E$51))","v":0},{"$f":"IF($D207=\"BT\",AP207*Balance!F$49,IF($D207=\"MT\",AP207*Balance!F$50,AP207*Balance!F$51))","v":0},{"$f":"IF($D207=\"BT\",AQ207*Balance!G$49,IF($D207=\"MT\",AQ207*Balance!G$50,AQ207*Balance!G$51))","v":0},{"$f":"IF($D207=\"BT\",AR207*Balance!H$49,IF($D207=\"MT\",AR207*Balance!H$50,AR207*Balance!H$51))","v":0},{"$f":"IF($D207=\"BT\",AS207*Balance!I$49,IF($D207=\"MT\",AS207*Balance!I$50,AS207*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF207:BI207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!E290","v":"Efp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,{"$f":"+[1]Energía!F208","v":0},{"$f":"+[1]Energía!G208","v":0},{"$f":"+[1]Energía!H208","v":0},{"$f":"+[1]Energía!I208","v":0},{"$f":"+[1]Energía!J208","v":0},{"$f":"+[1]Energía!K208","v":0},null,{"$f":"+[1]Energía!M208","v":0},{"$f":"+[1]Energía!N208","v":0},{"$f":"+[1]Energía!O208","v":0},{"$f":"+[1]Energía!P208","v":0},{"$f":"+[1]Energía!Q208","v":0},null,{"$f":"+[1]Energía!S208","v":0},{"$f":"+[1]Energía!T208","v":0},{"$f":"+[1]Energía!U208","v":0},{"$f":"+[1]Energía!V208","v":0},{"$f":"+[1]Energía!W208","v":0},null,{"$f":"+[1]Energía!Y208","v":0},{"$f":"+[1]Energía!Z208","v":0},{"$f":"+[1]Energía!AA208","v":0},{"$f":"+[1]Energía!AB208","v":0},{"$f":"+[1]Energía!AC208","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH208:AK208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*F208),IF($C208=\"Efp\",F208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*G208),IF($C208=\"Efp\",G208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*H208),IF($C208=\"Efp\",H208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*I208),IF($C208=\"Efp\",I208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*J208),IF($C208=\"Efp\",J208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*K208),IF($C208=\"Efp\",K208,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP208:AS208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AF208*Balance!D$45,IF($D208=\"MT\",AF208*Balance!D$46,AF208*Balance!D$47))","v":0},{"$f":"IF($D208=\"BT\",AG208*Balance!E$45,IF($D208=\"MT\",AG208*Balance!E$46,AG208*Balance!E$47))","v":0},{"$f":"IF($D208=\"BT\",AH208*Balance!F$45,IF($D208=\"MT\",AH208*Balance!F$46,AH208*Balance!F$47))","v":0},{"$f":"IF($D208=\"BT\",AI208*Balance!G$45,IF($D208=\"MT\",AI208*Balance!G$46,AI208*Balance!G$47))","v":0},{"$f":"IF($D208=\"BT\",AJ208*Balance!H$45,IF($D208=\"MT\",AJ208*Balance!H$46,AJ208*Balance!H$47))","v":0},{"$f":"IF($D208=\"BT\",AK208*Balance!I$45,IF($D208=\"MT\",AK208*Balance!I$46,AK208*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX208:BA208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AN208*Balance!D$49,IF($D208=\"MT\",AN208*Balance!D$50,AN208*Balance!D$51))","v":0},{"$f":"IF($D208=\"BT\",AO208*Balance!E$49,IF($D208=\"MT\",AO208*Balance!E$50,AO208*Balance!E$51))","v":0},{"$f":"IF($D208=\"BT\",AP208*Balance!F$49,IF($D208=\"MT\",AP208*Balance!F$50,AP208*Balance!F$51))","v":0},{"$f":"IF($D208=\"BT\",AQ208*Balance!G$49,IF($D208=\"MT\",AQ208*Balance!G$50,AQ208*Balance!G$51))","v":0},{"$f":"IF($D208=\"BT\",AR208*Balance!H$49,IF($D208=\"MT\",AR208*Balance!H$50,AR208*Balance!H$51))","v":0},{"$f":"IF($D208=\"BT\",AS208*Balance!I$49,IF($D208=\"MT\",AS208*Balance!I$50,AS208*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF208:BI208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!E291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,{"$f":"+[1]Energía!F209","v":11507.591462614319},{"$f":"+[1]Energía!G209","v":11505.968284299575},{"$f":"+[1]Energía!H209","v":11690.428136050328},{"$f":"+[1]Energía!I209","v":11819.727270411824},{"$f":"+[1]Energía!J209","v":11961.444230152334},{"$f":"+[1]Energía!K209","v":12112.866502941228},null,{"$f":"+[1]Energía!M209","v":1703.5546131199224},{"$f":"+[1]Energía!N209","v":1730.6278716543982},{"$f":"+[1]Energía!O209","v":1785.6286129144746},{"$f":"+[1]Energía!P209","v":1842.3667150681572},{"$f":"+[1]Energía!Q209","v":1900.8906238408135},null,{"$f":"+[1]Energía!S209","v":0},{"$f":"+[1]Energía!T209","v":0},{"$f":"+[1]Energía!U209","v":0},{"$f":"+[1]Energía!V209","v":0},{"$f":"+[1]Energía!W209","v":0},null,{"$f":"+[1]Energía!Y209","v":9802.4136711796527},{"$f":"+[1]Energía!Z209","v":9959.8002643959298},{"$f":"+[1]Energía!AA209","v":10034.09865749735},{"$f":"+[1]Energía!AB209","v":10119.077515084176},{"$f":"+[1]Energía!AC209","v":10211.975879100413},{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":33102.88238823929},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Ep\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Ep\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Ep\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Ep\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Ep\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Ep\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH209:AK209,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Efp\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Efp\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Efp\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Efp\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Efp\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Efp\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP209:AS209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX209:BA209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF209:BI209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!E292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,{"$f":"+[1]Energía!F210","v":11507.591462614319},{"$f":"+[1]Energía!G210","v":11505.968284299575},{"$f":"+[1]Energía!H210","v":11690.428136050328},{"$f":"+[1]Energía!I210","v":11819.727270411824},{"$f":"+[1]Energía!J210","v":11961.444230152334},{"$f":"+[1]Energía!K210","v":12112.866502941228},null,{"$f":"+[1]Energía!M210","v":1703.5546131199224},{"$f":"+[1]Energía!N210","v":1730.6278716543982},{"$f":"+[1]Energía!O210","v":1785.6286129144746},{"$f":"+[1]Energía!P210","v":1842.3667150681572},{"$f":"+[1]Energía!Q210","v":1900.8906238408135},null,{"$f":"+[1]Energía!S210","v":0},{"$f":"+[1]Energía!T210","v":0},{"$f":"+[1]Energía!U210","v":0},{"$f":"+[1]Energía!V210","v":0},{"$f":"+[1]Energía!W210","v":0},null,{"$f":"+[1]Energía!Y210","v":9802.4136711796527},{"$f":"+[1]Energía!Z210","v":9959.8002643959298},{"$f":"+[1]Energía!AA210","v":10034.09865749735},{"$f":"+[1]Energía!AB210","v":10119.077515084176},{"$f":"+[1]Energía!AC210","v":10211.975879100413},{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":33102.88238823929},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Ep\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Ep\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Ep\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Ep\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Ep\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Ep\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH210:AK210,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Efp\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Efp\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Efp\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Efp\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Efp\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Efp\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP210:AS210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX210:BA210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF210:BI210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!E293","v":"Et"},{"$f":"+PremisaCosto!B293","v":"BT"},null,{"$f":"+[1]Energía!F211","v":8660.1746856922036},{"$f":"+[1]Energía!G211","v":8659.4371129884748},{"$f":"+[1]Energía!H211","v":8798.5101427832742},{"$f":"+[1]Energía!I211","v":8896.299914025416},{"$f":"+[1]Energía!J211","v":9003.417475155964},{"$f":"+[1]Energía!K211","v":9117.7225940194294},null,{"$f":"+[1]Energía!M211","v":1271.9042679346048},{"$f":"+[1]Energía!N211","v":1292.1176457809615},{"$f":"+[1]Energía!O211","v":1333.1821804953136},{"$f":"+[1]Energía!P211","v":1375.5438598497631},{"$f":"+[1]Energía!Q211","v":1419.2388542872065},null,{"$f":"+[1]Energía!S211","v":0},{"$f":"+[1]Energía!T211","v":0},{"$f":"+[1]Energía!U211","v":0},{"$f":"+[1]Energía!V211","v":0},{"$f":"+[1]Energía!W211","v":0},null,{"$f":"+[1]Energía!Y211","v":7387.53284505387},{"$f":"+[1]Energía!Z211","v":7506.3924970023127},{"$f":"+[1]Energía!AA211","v":7563.1177335301027},{"$f":"+[1]Energía!AB211","v":7627.8736153062009},{"$f":"+[1]Energía!AC211","v":7698.4837397322226},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":24951.783238563286},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Ep\",F211,\"\"))","v":2683.2552235564162},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Ep\",G211,\"\"))","v":2683.0266951627223},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Ep\",H211,\"\"))","v":2726.1168691137441},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Ep\",I211,\"\"))","v":2756.4159016412718},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Ep\",J211,\"\"))","v":2789.6050422613835},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Ep\",K211,\"\"))","v":2825.021164730178},{"$f":"+SUMPRODUCT(AH211:AK211,PremisaCosto!$F$84:$I$84)","v":9105.582743283745},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Efp\",F211,\"\"))","v":5976.9194621357783},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Efp\",G211,\"\"))","v":5976.4104178257439},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Efp\",H211,\"\"))","v":6072.3932736695215},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Efp\",I211,\"\"))","v":6139.8840123841346},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Efp\",J211,\"\"))","v":6213.8124328945714},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Efp\",K211,\"\"))","v":6292.7014292892418},{"$f":"+SUMPRODUCT(AP211:AS211,PremisaCosto!$F$84:$I$84)","v":20282.578501901509},null,{"$f":"IF($D211=\"BT\",AF211*Balance!D$45,IF($D211=\"MT\",AF211*Balance!D$46,AF211*Balance!D$47))","v":3046.3057917034566},{"$f":"IF($D211=\"BT\",AG211*Balance!E$45,IF($D211=\"MT\",AG211*Balance!E$46,AG211*Balance!E$47))","v":3046.0463428954686},{"$f":"IF($D211=\"BT\",AH211*Balance!F$45,IF($D211=\"MT\",AH211*Balance!F$46,AH211*Balance!F$47))","v":2921.2292007709789},{"$f":"IF($D211=\"BT\",AI211*Balance!G$45,IF($D211=\"MT\",AI211*Balance!G$46,AI211*Balance!G$47))","v":3071.7609727711006},{"$f":"IF($D211=\"BT\",AJ211*Balance!H$45,IF($D211=\"MT\",AJ211*Balance!H$46,AJ211*Balance!H$47))","v":3108.776407411448},{"$f":"IF($D211=\"BT\",AK211*Balance!I$45,IF($D211=\"MT\",AK211*Balance!I$46,AK211*Balance!I$47))","v":3148.2453867979289},{"$f":"+SUMPRODUCT(AX211:BA211,PremisaCosto!$F$84:$I$84)","v":10036.239531652343},null,{"$f":"IF($D211=\"BT\",AN211*Balance!D$49,IF($D211=\"MT\",AN211*Balance!D$50,AN211*Balance!D$51))","v":6785.610334121282},{"$f":"IF($D211=\"BT\",AO211*Balance!E$49,IF($D211=\"MT\",AO211*Balance!E$50,AO211*Balance!E$51))","v":6785.0324149519547},{"$f":"IF($D211=\"BT\",AP211*Balance!F$49,IF($D211=\"MT\",AP211*Balance!F$50,AP211*Balance!F$51))","v":6507.0036984054741},{"$f":"IF($D211=\"BT\",AQ211*Balance!G$49,IF($D211=\"MT\",AQ211*Balance!G$50,AQ211*Balance!G$51))","v":6842.3114506605207},{"$f":"IF($D211=\"BT\",AR211*Balance!H$49,IF($D211=\"MT\",AR211*Balance!H$50,AR211*Balance!H$51))","v":6924.7628961134342},{"$f":"IF($D211=\"BT\",AS211*Balance!I$49,IF($D211=\"MT\",AS211*Balance!I$50,AS211*Balance!I$51))","v":7012.679583640841},{"$f":"+SUMPRODUCT(BF211:BI211,PremisaCosto!$F$84:$I$84)","v":22355.605555808259}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!E294","v":"Et"},{"$f":"+PremisaCosto!B294","v":"BT"},null,{"$f":"+[1]Energía!F212","v":0},{"$f":"+[1]Energía!G212","v":0},{"$f":"+[1]Energía!H212","v":0},{"$f":"+[1]Energía!I212","v":0},{"$f":"+[1]Energía!J212","v":0},{"$f":"+[1]Energía!K212","v":0},null,{"$f":"+[1]Energía!M212","v":0},{"$f":"+[1]Energía!N212","v":0},{"$f":"+[1]Energía!O212","v":0},{"$f":"+[1]Energía!P212","v":0},{"$f":"+[1]Energía!Q212","v":0},null,{"$f":"+[1]Energía!S212","v":0},{"$f":"+[1]Energía!T212","v":0},{"$f":"+[1]Energía!U212","v":0},{"$f":"+[1]Energía!V212","v":0},{"$f":"+[1]Energía!W212","v":0},null,{"$f":"+[1]Energía!Y212","v":0},{"$f":"+[1]Energía!Z212","v":0},{"$f":"+[1]Energía!AA212","v":0},{"$f":"+[1]Energía!AB212","v":0},{"$f":"+[1]Energía!AC212","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Ep\",F212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Ep\",G212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Ep\",H212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Ep\",I212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Ep\",J212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Ep\",K212,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH212:AK212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Efp\",F212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Efp\",G212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Efp\",H212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Efp\",I212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Efp\",J212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Efp\",K212,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP212:AS212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D212=\"BT\",AF212*Balance!D$45,IF($D212=\"MT\",AF212*Balance!D$46,AF212*Balance!D$47))","v":0},{"$f":"IF($D212=\"BT\",AG212*Balance!E$45,IF($D212=\"MT\",AG212*Balance!E$46,AG212*Balance!E$47))","v":0},{"$f":"IF($D212=\"BT\",AH212*Balance!F$45,IF($D212=\"MT\",AH212*Balance!F$46,AH212*Balance!F$47))","v":0},{"$f":"IF($D212=\"BT\",AI212*Balance!G$45,IF($D212=\"MT\",AI212*Balance!G$46,AI212*Balance!G$47))","v":0},{"$f":"IF($D212=\"BT\",AJ212*Balance!H$45,IF($D212=\"MT\",AJ212*Balance!H$46,AJ212*Balance!H$47))","v":0},{"$f":"IF($D212=\"BT\",AK212*Balance!I$45,IF($D212=\"MT\",AK212*Balance!I$46,AK212*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX212:BA212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D212=\"BT\",AN212*Balance!D$49,IF($D212=\"MT\",AN212*Balance!D$50,AN212*Balance!D$51))","v":0},{"$f":"IF($D212=\"BT\",AO212*Balance!E$49,IF($D212=\"MT\",AO212*Balance!E$50,AO212*Balance!E$51))","v":0},{"$f":"IF($D212=\"BT\",AP212*Balance!F$49,IF($D212=\"MT\",AP212*Balance!F$50,AP212*Balance!F$51))","v":0},{"$f":"IF($D212=\"BT\",AQ212*Balance!G$49,IF($D212=\"MT\",AQ212*Balance!G$50,AQ212*Balance!G$51))","v":0},{"$f":"IF($D212=\"BT\",AR212*Balance!H$49,IF($D212=\"MT\",AR212*Balance!H$50,AR212*Balance!H$51))","v":0},{"$f":"IF($D212=\"BT\",AS212*Balance!I$49,IF($D212=\"MT\",AS212*Balance!I$50,AS212*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF212:BI212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!E295","v":"Et"},{"$f":"+PremisaCosto!B295","v":"BT"},null,{"$f":"+[1]Energía!F213","v":2807.3076428181171},{"$f":"+[1]Energía!G213","v":2806.434511978799},{"$f":"+[1]Energía!H213","v":2851.1820084439632},{"$f":"+[1]Energía!I213","v":2882.247526011402},{"$f":"+[1]Energía!J213","v":2916.3595523722397},{"$f":"+[1]Energía!K213","v":2952.953868574572},null,{"$f":"+[1]Energía!M213","v":425.57005454385057},{"$f":"+[1]Energía!N213","v":432.3333059374151},{"$f":"+[1]Energía!O213","v":446.07320501534099},{"$f":"+[1]Energía!P213","v":460.24711939548274},{"$f":"+[1]Energía!Q213","v":474.86715144886398},null,{"$f":"+[1]Energía!S213","v":0},{"$f":"+[1]Energía!T213","v":0},{"$f":"+[1]Energía!U213","v":0},{"$f":"+[1]Energía!V213","v":0},{"$f":"+[1]Energía!W213","v":0},null,{"$f":"+[1]Energía!Y213","v":2380.8644574349482},{"$f":"+[1]Energía!Z213","v":2418.8487025065483},{"$f":"+[1]Energía!AA213","v":2436.1743209960609},{"$f":"+[1]Energía!AB213","v":2456.1124329767572},{"$f":"+[1]Energía!AC213","v":2478.0867171257078},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":8036.2815607866341},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Ep\",F213,\"\"))","v":869.81188834061913},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Ep\",G213,\"\"))","v":869.54135882239598},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Ep\",H213,\"\"))","v":883.40585440001917},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Ep\",I213,\"\"))","v":893.03114664995849},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Ep\",J213,\"\"))","v":903.60036450534824},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Ep\",K213,\"\"))","v":914.93869123270736},{"$f":"+SUMPRODUCT(AH213:AK213,PremisaCosto!$F$84:$I$84)","v":2949.8672461922647},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Efp\",F213,\"\"))","v":1937.495754477495},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Efp\",G213,\"\"))","v":1936.8931531564001},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Efp\",H213,\"\"))","v":1967.776154043941},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Efp\",I213,\"\"))","v":1989.2163793614404},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Efp\",J213,\"\"))","v":2012.7591878668884},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Efp\",K213,\"\"))","v":2038.0151773418615},{"$f":"+SUMPRODUCT(AP213:AS213,PremisaCosto!$F$84:$I$84)","v":6570.7946078699651},null,{"$f":"IF($D213=\"BT\",AF213*Balance!D$45,IF($D213=\"MT\",AF213*Balance!D$46,AF213*Balance!D$47))","v":987.4994260264923},{"$f":"IF($D213=\"BT\",AG213*Balance!E$45,IF($D213=\"MT\",AG213*Balance!E$46,AG213*Balance!E$47))","v":987.19229324577316},{"$f":"IF($D213=\"BT\",AH213*Balance!F$45,IF($D213=\"MT\",AH213*Balance!F$46,AH213*Balance!F$47))","v":946.63255535494716},{"$f":"IF($D213=\"BT\",AI213*Balance!G$45,IF($D213=\"MT\",AI213*Balance!G$46,AI213*Balance!G$47))","v":995.1975034373362},{"$f":"IF($D213=\"BT\",AJ213*Balance!H$45,IF($D213=\"MT\",AJ213*Balance!H$46,AJ213*Balance!H$47))","v":1006.9853804915091},{"$f":"IF($D213=\"BT\",AK213*Balance!I$45,IF($D213=\"MT\",AK213*Balance!I$46,AK213*Balance!I$47))","v":1019.6212155286354},{"$f":"+SUMPRODUCT(AX213:BA213,PremisaCosto!$F$84:$I$84)","v":3251.3550965685354},null,{"$f":"IF($D213=\"BT\",AN213*Balance!D$49,IF($D213=\"MT\",AN213*Balance!D$50,AN213*Balance!D$51))","v":2199.6433609631827},{"$f":"IF($D213=\"BT\",AO213*Balance!E$49,IF($D213=\"MT\",AO213*Balance!E$50,AO213*Balance!E$51))","v":2198.9592263052405},{"$f":"IF($D213=\"BT\",AP213*Balance!F$49,IF($D213=\"MT\",AP213*Balance!F$50,AP213*Balance!F$51))","v":2108.6128870339821},{"$f":"IF($D213=\"BT\",AQ213*Balance!G$49,IF($D213=\"MT\",AQ213*Balance!G$50,AQ213*Balance!G$51))","v":2216.790737885799},{"$f":"IF($D213=\"BT\",AR213*Balance!H$49,IF($D213=\"MT\",AR213*Balance!H$50,AR213*Balance!H$51))","v":2243.0480954281675},{"$f":"IF($D213=\"BT\",AS213*Balance!I$49,IF($D213=\"MT\",AS213*Balance!I$50,AS213*Balance!I$51))","v":2271.1942694077111},{"$f":"+SUMPRODUCT(BF213:BI213,PremisaCosto!$F$84:$I$84)","v":7242.3552498438803}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!E296","v":"Et"},{"$f":"+PremisaCosto!B296","v":"BT"},null,{"$f":"+[1]Energía!F214","v":0},{"$f":"+[1]Energía!G214","v":0},{"$f":"+[1]Energía!H214","v":0},{"$f":"+[1]Energía!I214","v":0},{"$f":"+[1]Energía!J214","v":0},{"$f":"+[1]Energía!K214","v":0},null,{"$f":"+[1]Energía!M214","v":0},{"$f":"+[1]Energía!N214","v":0},{"$f":"+[1]Energía!O214","v":0},{"$f":"+[1]Energía!P214","v":0},{"$f":"+[1]Energía!Q214","v":0},null,{"$f":"+[1]Energía!S214","v":0},{"$f":"+[1]Energía!T214","v":0},{"$f":"+[1]Energía!U214","v":0},{"$f":"+[1]Energía!V214","v":0},{"$f":"+[1]Energía!W214","v":0},null,{"$f":"+[1]Energía!Y214","v":0},{"$f":"+[1]Energía!Z214","v":0},{"$f":"+[1]Energía!AA214","v":0},{"$f":"+[1]Energía!AB214","v":0},{"$f":"+[1]Energía!AC214","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Ep\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Ep\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Ep\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Ep\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Ep\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Ep\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH214:AK214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Efp\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Efp\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Efp\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Efp\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Efp\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Efp\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP214:AS214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AF214*Balance!D$45,IF($D214=\"MT\",AF214*Balance!D$46,AF214*Balance!D$47))","v":0},{"$f":"IF($D214=\"BT\",AG214*Balance!E$45,IF($D214=\"MT\",AG214*Balance!E$46,AG214*Balance!E$47))","v":0},{"$f":"IF($D214=\"BT\",AH214*Balance!F$45,IF($D214=\"MT\",AH214*Balance!F$46,AH214*Balance!F$47))","v":0},{"$f":"IF($D214=\"BT\",AI214*Balance!G$45,IF($D214=\"MT\",AI214*Balance!G$46,AI214*Balance!G$47))","v":0},{"$f":"IF($D214=\"BT\",AJ214*Balance!H$45,IF($D214=\"MT\",AJ214*Balance!H$46,AJ214*Balance!H$47))","v":0},{"$f":"IF($D214=\"BT\",AK214*Balance!I$45,IF($D214=\"MT\",AK214*Balance!I$46,AK214*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX214:BA214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AN214*Balance!D$49,IF($D214=\"MT\",AN214*Balance!D$50,AN214*Balance!D$51))","v":0},{"$f":"IF($D214=\"BT\",AO214*Balance!E$49,IF($D214=\"MT\",AO214*Balance!E$50,AO214*Balance!E$51))","v":0},{"$f":"IF($D214=\"BT\",AP214*Balance!F$49,IF($D214=\"MT\",AP214*Balance!F$50,AP214*Balance!F$51))","v":0},{"$f":"IF($D214=\"BT\",AQ214*Balance!G$49,IF($D214=\"MT\",AQ214*Balance!G$50,AQ214*Balance!G$51))","v":0},{"$f":"IF($D214=\"BT\",AR214*Balance!H$49,IF($D214=\"MT\",AR214*Balance!H$50,AR214*Balance!H$51))","v":0},{"$f":"IF($D214=\"BT\",AS214*Balance!I$49,IF($D214=\"MT\",AS214*Balance!I$50,AS214*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF214:BI214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!E297","v":"Et"},{"$f":"+PremisaCosto!B297","v":"BT"},null,{"$f":"+[1]Energía!F215","v":0},{"$f":"+[1]Energía!G215","v":0},{"$f":"+[1]Energía!H215","v":0},{"$f":"+[1]Energía!I215","v":0},{"$f":"+[1]Energía!J215","v":0},{"$f":"+[1]Energía!K215","v":0},null,{"$f":"+[1]Energía!M215","v":0},{"$f":"+[1]Energía!N215","v":0},{"$f":"+[1]Energía!O215","v":0},{"$f":"+[1]Energía!P215","v":0},{"$f":"+[1]Energía!Q215","v":0},null,{"$f":"+[1]Energía!S215","v":0},{"$f":"+[1]Energía!T215","v":0},{"$f":"+[1]Energía!U215","v":0},{"$f":"+[1]Energía!V215","v":0},{"$f":"+[1]Energía!W215","v":0},null,{"$f":"+[1]Energía!Y215","v":0},{"$f":"+[1]Energía!Z215","v":0},{"$f":"+[1]Energía!AA215","v":0},{"$f":"+[1]Energía!AB215","v":0},{"$f":"+[1]Energía!AC215","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Ep\",F215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Ep\",G215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Ep\",H215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Ep\",I215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Ep\",J215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Ep\",K215,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH215:AK215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Efp\",F215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Efp\",G215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Efp\",H215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Efp\",I215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Efp\",J215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Efp\",K215,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP215:AS215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D215=\"BT\",AF215*Balance!D$45,IF($D215=\"MT\",AF215*Balance!D$46,AF215*Balance!D$47))","v":0},{"$f":"IF($D215=\"BT\",AG215*Balance!E$45,IF($D215=\"MT\",AG215*Balance!E$46,AG215*Balance!E$47))","v":0},{"$f":"IF($D215=\"BT\",AH215*Balance!F$45,IF($D215=\"MT\",AH215*Balance!F$46,AH215*Balance!F$47))","v":0},{"$f":"IF($D215=\"BT\",AI215*Balance!G$45,IF($D215=\"MT\",AI215*Balance!G$46,AI215*Balance!G$47))","v":0},{"$f":"IF($D215=\"BT\",AJ215*Balance!H$45,IF($D215=\"MT\",AJ215*Balance!H$46,AJ215*Balance!H$47))","v":0},{"$f":"IF($D215=\"BT\",AK215*Balance!I$45,IF($D215=\"MT\",AK215*Balance!I$46,AK215*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX215:BA215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D215=\"BT\",AN215*Balance!D$49,IF($D215=\"MT\",AN215*Balance!D$50,AN215*Balance!D$51))","v":0},{"$f":"IF($D215=\"BT\",AO215*Balance!E$49,IF($D215=\"MT\",AO215*Balance!E$50,AO215*Balance!E$51))","v":0},{"$f":"IF($D215=\"BT\",AP215*Balance!F$49,IF($D215=\"MT\",AP215*Balance!F$50,AP215*Balance!F$51))","v":0},{"$f":"IF($D215=\"BT\",AQ215*Balance!G$49,IF($D215=\"MT\",AQ215*Balance!G$50,AQ215*Balance!G$51))","v":0},{"$f":"IF($D215=\"BT\",AR215*Balance!H$49,IF($D215=\"MT\",AR215*Balance!H$50,AR215*Balance!H$51))","v":0},{"$f":"IF($D215=\"BT\",AS215*Balance!I$49,IF($D215=\"MT\",AS215*Balance!I$50,AS215*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF215:BI215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!E298","v":"Et"},{"$f":"+PremisaCosto!B298","v":"BT"},null,{"$f":"+[1]Energía!F216","v":0},{"$f":"+[1]Energía!G216","v":0},{"$f":"+[1]Energía!H216","v":0},{"$f":"+[1]Energía!I216","v":0},{"$f":"+[1]Energía!J216","v":0},{"$f":"+[1]Energía!K216","v":0},null,{"$f":"+[1]Energía!M216","v":0},{"$f":"+[1]Energía!N216","v":0},{"$f":"+[1]Energía!O216","v":0},{"$f":"+[1]Energía!P216","v":0},{"$f":"+[1]Energía!Q216","v":0},null,{"$f":"+[1]Energía!S216","v":0},{"$f":"+[1]Energía!T216","v":0},{"$f":"+[1]Energía!U216","v":0},{"$f":"+[1]Energía!V216","v":0},{"$f":"+[1]Energía!W216","v":0},null,{"$f":"+[1]Energía!Y216","v":0},{"$f":"+[1]Energía!Z216","v":0},{"$f":"+[1]Energía!AA216","v":0},{"$f":"+[1]Energía!AB216","v":0},{"$f":"+[1]Energía!AC216","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Ep\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Ep\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Ep\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Ep\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Ep\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Ep\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH216:AK216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Efp\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Efp\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Efp\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Efp\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Efp\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Efp\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP216:AS216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AF216*Balance!D$45,IF($D216=\"MT\",AF216*Balance!D$46,AF216*Balance!D$47))","v":0},{"$f":"IF($D216=\"BT\",AG216*Balance!E$45,IF($D216=\"MT\",AG216*Balance!E$46,AG216*Balance!E$47))","v":0},{"$f":"IF($D216=\"BT\",AH216*Balance!F$45,IF($D216=\"MT\",AH216*Balance!F$46,AH216*Balance!F$47))","v":0},{"$f":"IF($D216=\"BT\",AI216*Balance!G$45,IF($D216=\"MT\",AI216*Balance!G$46,AI216*Balance!G$47))","v":0},{"$f":"IF($D216=\"BT\",AJ216*Balance!H$45,IF($D216=\"MT\",AJ216*Balance!H$46,AJ216*Balance!H$47))","v":0},{"$f":"IF($D216=\"BT\",AK216*Balance!I$45,IF($D216=\"MT\",AK216*Balance!I$46,AK216*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX216:BA216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AN216*Balance!D$49,IF($D216=\"MT\",AN216*Balance!D$50,AN216*Balance!D$51))","v":0},{"$f":"IF($D216=\"BT\",AO216*Balance!E$49,IF($D216=\"MT\",AO216*Balance!E$50,AO216*Balance!E$51))","v":0},{"$f":"IF($D216=\"BT\",AP216*Balance!F$49,IF($D216=\"MT\",AP216*Balance!F$50,AP216*Balance!F$51))","v":0},{"$f":"IF($D216=\"BT\",AQ216*Balance!G$49,IF($D216=\"MT\",AQ216*Balance!G$50,AQ216*Balance!G$51))","v":0},{"$f":"IF($D216=\"BT\",AR216*Balance!H$49,IF($D216=\"MT\",AR216*Balance!H$50,AR216*Balance!H$51))","v":0},{"$f":"IF($D216=\"BT\",AS216*Balance!I$49,IF($D216=\"MT\",AS216*Balance!I$50,AS216*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF216:BI216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!E299","v":"Et"},{"$f":"+PremisaCosto!B299","v":"BT"},null,{"$f":"+[1]Energía!F217","v":0},{"$f":"+[1]Energía!G217","v":0},{"$f":"+[1]Energía!H217","v":0},{"$f":"+[1]Energía!I217","v":0},{"$f":"+[1]Energía!J217","v":0},{"$f":"+[1]Energía!K217","v":0},null,{"$f":"+[1]Energía!M217","v":0},{"$f":"+[1]Energía!N217","v":0},{"$f":"+[1]Energía!O217","v":0},{"$f":"+[1]Energía!P217","v":0},{"$f":"+[1]Energía!Q217","v":0},null,{"$f":"+[1]Energía!S217","v":0},{"$f":"+[1]Energía!T217","v":0},{"$f":"+[1]Energía!U217","v":0},{"$f":"+[1]Energía!V217","v":0},{"$f":"+[1]Energía!W217","v":0},null,{"$f":"+[1]Energía!Y217","v":0},{"$f":"+[1]Energía!Z217","v":0},{"$f":"+[1]Energía!AA217","v":0},{"$f":"+[1]Energía!AB217","v":0},{"$f":"+[1]Energía!AC217","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Ep\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Ep\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Ep\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Ep\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Ep\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Ep\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH217:AK217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Efp\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Efp\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Efp\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Efp\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Efp\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Efp\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP217:AS217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AF217*Balance!D$45,IF($D217=\"MT\",AF217*Balance!D$46,AF217*Balance!D$47))","v":0},{"$f":"IF($D217=\"BT\",AG217*Balance!E$45,IF($D217=\"MT\",AG217*Balance!E$46,AG217*Balance!E$47))","v":0},{"$f":"IF($D217=\"BT\",AH217*Balance!F$45,IF($D217=\"MT\",AH217*Balance!F$46,AH217*Balance!F$47))","v":0},{"$f":"IF($D217=\"BT\",AI217*Balance!G$45,IF($D217=\"MT\",AI217*Balance!G$46,AI217*Balance!G$47))","v":0},{"$f":"IF($D217=\"BT\",AJ217*Balance!H$45,IF($D217=\"MT\",AJ217*Balance!H$46,AJ217*Balance!H$47))","v":0},{"$f":"IF($D217=\"BT\",AK217*Balance!I$45,IF($D217=\"MT\",AK217*Balance!I$46,AK217*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX217:BA217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AN217*Balance!D$49,IF($D217=\"MT\",AN217*Balance!D$50,AN217*Balance!D$51))","v":0},{"$f":"IF($D217=\"BT\",AO217*Balance!E$49,IF($D217=\"MT\",AO217*Balance!E$50,AO217*Balance!E$51))","v":0},{"$f":"IF($D217=\"BT\",AP217*Balance!F$49,IF($D217=\"MT\",AP217*Balance!F$50,AP217*Balance!F$51))","v":0},{"$f":"IF($D217=\"BT\",AQ217*Balance!G$49,IF($D217=\"MT\",AQ217*Balance!G$50,AQ217*Balance!G$51))","v":0},{"$f":"IF($D217=\"BT\",AR217*Balance!H$49,IF($D217=\"MT\",AR217*Balance!H$50,AR217*Balance!H$51))","v":0},{"$f":"IF($D217=\"BT\",AS217*Balance!I$49,IF($D217=\"MT\",AS217*Balance!I$50,AS217*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF217:BI217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!E300","v":"Et"},{"$f":"+PremisaCosto!B300","v":"BT"},null,{"$f":"+[1]Energía!F218","v":40.10913410399754},{"$f":"+[1]Energía!G218","v":40.096659332301556},{"$f":"+[1]Energía!H218","v":40.735984823090206},{"$f":"+[1]Energía!I218","v":41.179830375005452},{"$f":"+[1]Energía!J218","v":41.667202624130404},{"$f":"+[1]Energía!K218","v":42.190040347227267},null,{"$f":"+[1]Energía!M218","v":6.080290641466668},{"$f":"+[1]Energía!N218","v":6.1769199360213651},{"$f":"+[1]Energía!O218","v":6.3732274038194818},{"$f":"+[1]Energía!P218","v":6.5757358229113763},{"$f":"+[1]Energía!Q218","v":6.7846181047425009},null,{"$f":"+[1]Energía!S218","v":0},{"$f":"+[1]Energía!T218","v":0},{"$f":"+[1]Energía!U218","v":0},{"$f":"+[1]Energía!V218","v":0},{"$f":"+[1]Energía!W218","v":0},null,{"$f":"+[1]Energía!Y218","v":34.016368690834888},{"$f":"+[1]Energía!Z218","v":34.559064887068843},{"$f":"+[1]Energía!AA218","v":34.806602971185967},{"$f":"+[1]Energía!AB218","v":35.091466801219028},{"$f":"+[1]Energía!AC218","v":35.405422242484768},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":114.81758888936886},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Ep\",F218,\"\"))","v":12.427352507644475},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Ep\",G218,\"\"))","v":12.423487343542043},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Ep\",H218,\"\"))","v":12.621574971675642},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Ep\",I218,\"\"))","v":12.759095395784001},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Ep\",J218,\"\"))","v":12.910102064903683},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Ep\",K218,\"\"))","v":13.072097302007826},{"$f":"+SUMPRODUCT(AH218:AK218,PremisaCosto!$F$84:$I$84)","v":42.145940531028955},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Efp\",F218,\"\"))","v":27.681781596353023},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Efp\",G218,\"\"))","v":27.673171988759471},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Efp\",H218,\"\"))","v":28.114409851414521},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Efp\",I218,\"\"))","v":28.420734979221407},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Efp\",J218,\"\"))","v":28.757100559226675},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Efp\",K218,\"\"))","v":29.117943045219398},{"$f":"+SUMPRODUCT(AP218:AS218,PremisaCosto!$F$84:$I$84)","v":93.879587002554757},null,{"$f":"IF($D218=\"BT\",AF218*Balance!D$45,IF($D218=\"MT\",AF218*Balance!D$46,AF218*Balance!D$47))","v":14.108801722335256},{"$f":"IF($D218=\"BT\",AG218*Balance!E$45,IF($D218=\"MT\",AG218*Balance!E$46,AG218*Balance!E$47))","v":14.104413592690429},{"$f":"IF($D218=\"BT\",AH218*Balance!F$45,IF($D218=\"MT\",AH218*Balance!F$46,AH218*Balance!F$47))","v":13.524920294031842},{"$f":"IF($D218=\"BT\",AI218*Balance!G$45,IF($D218=\"MT\",AI218*Balance!G$46,AI218*Balance!G$47))","v":14.218787252422915},{"$f":"IF($D218=\"BT\",AJ218*Balance!H$45,IF($D218=\"MT\",AJ218*Balance!H$46,AJ218*Balance!H$47))","v":14.387205395969389},{"$f":"IF($D218=\"BT\",AK218*Balance!I$45,IF($D218=\"MT\",AK218*Balance!I$46,AK218*Balance!I$47))","v":14.56773865648206},{"$f":"+SUMPRODUCT(AX218:BA218,PremisaCosto!$F$84:$I$84)","v":46.453418784224183},null,{"$f":"IF($D218=\"BT\",AN218*Balance!D$49,IF($D218=\"MT\",AN218*Balance!D$50,AN218*Balance!D$51))","v":31.427189952460875},{"$f":"IF($D218=\"BT\",AO218*Balance!E$49,IF($D218=\"MT\",AO218*Balance!E$50,AO218*Balance!E$51))","v":31.4174154452704},{"$f":"IF($D218=\"BT\",AP218*Balance!F$49,IF($D218=\"MT\",AP218*Balance!F$50,AP218*Balance!F$51))","v":30.126600935892839},{"$f":"IF($D218=\"BT\",AQ218*Balance!G$49,IF($D218=\"MT\",AQ218*Balance!G$50,AQ218*Balance!G$51))","v":31.672181427577794},{"$f":"IF($D218=\"BT\",AR218*Balance!H$49,IF($D218=\"MT\",AR218*Balance!H$50,AR218*Balance!H$51))","v":32.047330862153572},{"$f":"IF($D218=\"BT\",AS218*Balance!I$49,IF($D218=\"MT\",AS218*Balance!I$50,AS218*Balance!I$51))","v":32.449466577328238},{"$f":"+SUMPRODUCT(BF218:BI218,PremisaCosto!$F$84:$I$84)","v":103.47444416643118}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!E301","v":"Et"},{"$f":"+PremisaCosto!B301","v":"BT"},null,{"$f":"+[1]Energía!F219","v":0},{"$f":"+[1]Energía!G219","v":0},{"$f":"+[1]Energía!H219","v":0},{"$f":"+[1]Energía!I219","v":0},{"$f":"+[1]Energía!J219","v":0},{"$f":"+[1]Energía!K219","v":0},null,{"$f":"+[1]Energía!M219","v":0},{"$f":"+[1]Energía!N219","v":0},{"$f":"+[1]Energía!O219","v":0},{"$f":"+[1]Energía!P219","v":0},{"$f":"+[1]Energía!Q219","v":0},null,{"$f":"+[1]Energía!S219","v":0},{"$f":"+[1]Energía!T219","v":0},{"$f":"+[1]Energía!U219","v":0},{"$f":"+[1]Energía!V219","v":0},{"$f":"+[1]Energía!W219","v":0},null,{"$f":"+[1]Energía!Y219","v":0},{"$f":"+[1]Energía!Z219","v":0},{"$f":"+[1]Energía!AA219","v":0},{"$f":"+[1]Energía!AB219","v":0},{"$f":"+[1]Energía!AC219","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Ep\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Ep\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Ep\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Ep\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Ep\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Ep\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH219:AK219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Efp\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Efp\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Efp\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Efp\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Efp\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Efp\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP219:AS219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AF219*Balance!D$45,IF($D219=\"MT\",AF219*Balance!D$46,AF219*Balance!D$47))","v":0},{"$f":"IF($D219=\"BT\",AG219*Balance!E$45,IF($D219=\"MT\",AG219*Balance!E$46,AG219*Balance!E$47))","v":0},{"$f":"IF($D219=\"BT\",AH219*Balance!F$45,IF($D219=\"MT\",AH219*Balance!F$46,AH219*Balance!F$47))","v":0},{"$f":"IF($D219=\"BT\",AI219*Balance!G$45,IF($D219=\"MT\",AI219*Balance!G$46,AI219*Balance!G$47))","v":0},{"$f":"IF($D219=\"BT\",AJ219*Balance!H$45,IF($D219=\"MT\",AJ219*Balance!H$46,AJ219*Balance!H$47))","v":0},{"$f":"IF($D219=\"BT\",AK219*Balance!I$45,IF($D219=\"MT\",AK219*Balance!I$46,AK219*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX219:BA219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AN219*Balance!D$49,IF($D219=\"MT\",AN219*Balance!D$50,AN219*Balance!D$51))","v":0},{"$f":"IF($D219=\"BT\",AO219*Balance!E$49,IF($D219=\"MT\",AO219*Balance!E$50,AO219*Balance!E$51))","v":0},{"$f":"IF($D219=\"BT\",AP219*Balance!F$49,IF($D219=\"MT\",AP219*Balance!F$50,AP219*Balance!F$51))","v":0},{"$f":"IF($D219=\"BT\",AQ219*Balance!G$49,IF($D219=\"MT\",AQ219*Balance!G$50,AQ219*Balance!G$51))","v":0},{"$f":"IF($D219=\"BT\",AR219*Balance!H$49,IF($D219=\"MT\",AR219*Balance!H$50,AR219*Balance!H$51))","v":0},{"$f":"IF($D219=\"BT\",AS219*Balance!I$49,IF($D219=\"MT\",AS219*Balance!I$50,AS219*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF219:BI219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!E302","v":"Et"},{"$f":"+PremisaCosto!B302","v":"BT"},null,{"$f":"+[1]Energía!F220","v":0},{"$f":"+[1]Energía!G220","v":0},{"$f":"+[1]Energía!H220","v":0},{"$f":"+[1]Energía!I220","v":0},{"$f":"+[1]Energía!J220","v":0},{"$f":"+[1]Energía!K220","v":0},null,{"$f":"+[1]Energía!M220","v":0},{"$f":"+[1]Energía!N220","v":0},{"$f":"+[1]Energía!O220","v":0},{"$f":"+[1]Energía!P220","v":0},{"$f":"+[1]Energía!Q220","v":0},null,{"$f":"+[1]Energía!S220","v":0},{"$f":"+[1]Energía!T220","v":0},{"$f":"+[1]Energía!U220","v":0},{"$f":"+[1]Energía!V220","v":0},{"$f":"+[1]Energía!W220","v":0},null,{"$f":"+[1]Energía!Y220","v":0},{"$f":"+[1]Energía!Z220","v":0},{"$f":"+[1]Energía!AA220","v":0},{"$f":"+[1]Energía!AB220","v":0},{"$f":"+[1]Energía!AC220","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Ep\",F220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Ep\",G220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Ep\",H220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Ep\",I220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Ep\",J220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Ep\",K220,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH220:AK220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Efp\",F220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Efp\",G220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Efp\",H220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Efp\",I220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Efp\",J220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Efp\",K220,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP220:AS220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D220=\"BT\",AF220*Balance!D$45,IF($D220=\"MT\",AF220*Balance!D$46,AF220*Balance!D$47))","v":0},{"$f":"IF($D220=\"BT\",AG220*Balance!E$45,IF($D220=\"MT\",AG220*Balance!E$46,AG220*Balance!E$47))","v":0},{"$f":"IF($D220=\"BT\",AH220*Balance!F$45,IF($D220=\"MT\",AH220*Balance!F$46,AH220*Balance!F$47))","v":0},{"$f":"IF($D220=\"BT\",AI220*Balance!G$45,IF($D220=\"MT\",AI220*Balance!G$46,AI220*Balance!G$47))","v":0},{"$f":"IF($D220=\"BT\",AJ220*Balance!H$45,IF($D220=\"MT\",AJ220*Balance!H$46,AJ220*Balance!H$47))","v":0},{"$f":"IF($D220=\"BT\",AK220*Balance!I$45,IF($D220=\"MT\",AK220*Balance!I$46,AK220*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX220:BA220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D220=\"BT\",AN220*Balance!D$49,IF($D220=\"MT\",AN220*Balance!D$50,AN220*Balance!D$51))","v":0},{"$f":"IF($D220=\"BT\",AO220*Balance!E$49,IF($D220=\"MT\",AO220*Balance!E$50,AO220*Balance!E$51))","v":0},{"$f":"IF($D220=\"BT\",AP220*Balance!F$49,IF($D220=\"MT\",AP220*Balance!F$50,AP220*Balance!F$51))","v":0},{"$f":"IF($D220=\"BT\",AQ220*Balance!G$49,IF($D220=\"MT\",AQ220*Balance!G$50,AQ220*Balance!G$51))","v":0},{"$f":"IF($D220=\"BT\",AR220*Balance!H$49,IF($D220=\"MT\",AR220*Balance!H$50,AR220*Balance!H$51))","v":0},{"$f":"IF($D220=\"BT\",AS220*Balance!I$49,IF($D220=\"MT\",AS220*Balance!I$50,AS220*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF220:BI220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!E303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,{"$f":"+[1]Energía!F221","v":0},{"$f":"+[1]Energía!G221","v":0},{"$f":"+[1]Energía!H221","v":0},{"$f":"+[1]Energía!I221","v":0},{"$f":"+[1]Energía!J221","v":0},{"$f":"+[1]Energía!K221","v":0},null,{"$f":"+[1]Energía!M221","v":0},{"$f":"+[1]Energía!N221","v":0},{"$f":"+[1]Energía!O221","v":0},{"$f":"+[1]Energía!P221","v":0},{"$f":"+[1]Energía!Q221","v":0},null,{"$f":"+[1]Energía!S221","v":0},{"$f":"+[1]Energía!T221","v":0},{"$f":"+[1]Energía!U221","v":0},{"$f":"+[1]Energía!V221","v":0},{"$f":"+[1]Energía!W221","v":0},null,{"$f":"+[1]Energía!Y221","v":0},{"$f":"+[1]Energía!Z221","v":0},{"$f":"+[1]Energía!AA221","v":0},{"$f":"+[1]Energía!AB221","v":0},{"$f":"+[1]Energía!AC221","v":0},{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Ep\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Ep\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Ep\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Ep\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Ep\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Ep\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH221:AK221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Efp\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Efp\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Efp\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Efp\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Efp\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Efp\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP221:AS221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX221:BA221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF221:BI221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!E304","v":"Et"},{"$f":"+PremisaCosto!B304","v":"BT"},null,{"$f":"+[1]Energía!F222","v":0},{"$f":"+[1]Energía!G222","v":0},{"$f":"+[1]Energía!H222","v":0},{"$f":"+[1]Energía!I222","v":0},{"$f":"+[1]Energía!J222","v":0},{"$f":"+[1]Energía!K222","v":0},null,{"$f":"+[1]Energía!M222","v":0},{"$f":"+[1]Energía!N222","v":0},{"$f":"+[1]Energía!O222","v":0},{"$f":"+[1]Energía!P222","v":0},{"$f":"+[1]Energía!Q222","v":0},null,{"$f":"+[1]Energía!S222","v":0},{"$f":"+[1]Energía!T222","v":0},{"$f":"+[1]Energía!U222","v":0},{"$f":"+[1]Energía!V222","v":0},{"$f":"+[1]Energía!W222","v":0},null,{"$f":"+[1]Energía!Y222","v":0},{"$f":"+[1]Energía!Z222","v":0},{"$f":"+[1]Energía!AA222","v":0},{"$f":"+[1]Energía!AB222","v":0},{"$f":"+[1]Energía!AC222","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Ep\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Ep\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Ep\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Ep\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Ep\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Ep\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH222:AK222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Efp\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Efp\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Efp\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Efp\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Efp\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Efp\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP222:AS222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AF222*Balance!D$45,IF($D222=\"MT\",AF222*Balance!D$46,AF222*Balance!D$47))","v":0},{"$f":"IF($D222=\"BT\",AG222*Balance!E$45,IF($D222=\"MT\",AG222*Balance!E$46,AG222*Balance!E$47))","v":0},{"$f":"IF($D222=\"BT\",AH222*Balance!F$45,IF($D222=\"MT\",AH222*Balance!F$46,AH222*Balance!F$47))","v":0},{"$f":"IF($D222=\"BT\",AI222*Balance!G$45,IF($D222=\"MT\",AI222*Balance!G$46,AI222*Balance!G$47))","v":0},{"$f":"IF($D222=\"BT\",AJ222*Balance!H$45,IF($D222=\"MT\",AJ222*Balance!H$46,AJ222*Balance!H$47))","v":0},{"$f":"IF($D222=\"BT\",AK222*Balance!I$45,IF($D222=\"MT\",AK222*Balance!I$46,AK222*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX222:BA222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AN222*Balance!D$49,IF($D222=\"MT\",AN222*Balance!D$50,AN222*Balance!D$51))","v":0},{"$f":"IF($D222=\"BT\",AO222*Balance!E$49,IF($D222=\"MT\",AO222*Balance!E$50,AO222*Balance!E$51))","v":0},{"$f":"IF($D222=\"BT\",AP222*Balance!F$49,IF($D222=\"MT\",AP222*Balance!F$50,AP222*Balance!F$51))","v":0},{"$f":"IF($D222=\"BT\",AQ222*Balance!G$49,IF($D222=\"MT\",AQ222*Balance!G$50,AQ222*Balance!G$51))","v":0},{"$f":"IF($D222=\"BT\",AR222*Balance!H$49,IF($D222=\"MT\",AR222*Balance!H$50,AR222*Balance!H$51))","v":0},{"$f":"IF($D222=\"BT\",AS222*Balance!I$49,IF($D222=\"MT\",AS222*Balance!I$50,AS222*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF222:BI222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!E305","v":"Et"},{"$f":"+PremisaCosto!B305","v":"BT"},null,{"$f":"+[1]Energía!F223","v":0},{"$f":"+[1]Energía!G223","v":0},{"$f":"+[1]Energía!H223","v":0},{"$f":"+[1]Energía!I223","v":0},{"$f":"+[1]Energía!J223","v":0},{"$f":"+[1]Energía!K223","v":0},null,{"$f":"+[1]Energía!M223","v":0},{"$f":"+[1]Energía!N223","v":0},{"$f":"+[1]Energía!O223","v":0},{"$f":"+[1]Energía!P223","v":0},{"$f":"+[1]Energía!Q223","v":0},null,{"$f":"+[1]Energía!S223","v":0},{"$f":"+[1]Energía!T223","v":0},{"$f":"+[1]Energía!U223","v":0},{"$f":"+[1]Energía!V223","v":0},{"$f":"+[1]Energía!W223","v":0},null,{"$f":"+[1]Energía!Y223","v":0},{"$f":"+[1]Energía!Z223","v":0},{"$f":"+[1]Energía!AA223","v":0},{"$f":"+[1]Energía!AB223","v":0},{"$f":"+[1]Energía!AC223","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Ep\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Ep\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Ep\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Ep\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Ep\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Ep\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH223:AK223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Efp\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Efp\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Efp\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Efp\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Efp\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Efp\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP223:AS223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AF223*Balance!D$45,IF($D223=\"MT\",AF223*Balance!D$46,AF223*Balance!D$47))","v":0},{"$f":"IF($D223=\"BT\",AG223*Balance!E$45,IF($D223=\"MT\",AG223*Balance!E$46,AG223*Balance!E$47))","v":0},{"$f":"IF($D223=\"BT\",AH223*Balance!F$45,IF($D223=\"MT\",AH223*Balance!F$46,AH223*Balance!F$47))","v":0},{"$f":"IF($D223=\"BT\",AI223*Balance!G$45,IF($D223=\"MT\",AI223*Balance!G$46,AI223*Balance!G$47))","v":0},{"$f":"IF($D223=\"BT\",AJ223*Balance!H$45,IF($D223=\"MT\",AJ223*Balance!H$46,AJ223*Balance!H$47))","v":0},{"$f":"IF($D223=\"BT\",AK223*Balance!I$45,IF($D223=\"MT\",AK223*Balance!I$46,AK223*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX223:BA223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AN223*Balance!D$49,IF($D223=\"MT\",AN223*Balance!D$50,AN223*Balance!D$51))","v":0},{"$f":"IF($D223=\"BT\",AO223*Balance!E$49,IF($D223=\"MT\",AO223*Balance!E$50,AO223*Balance!E$51))","v":0},{"$f":"IF($D223=\"BT\",AP223*Balance!F$49,IF($D223=\"MT\",AP223*Balance!F$50,AP223*Balance!F$51))","v":0},{"$f":"IF($D223=\"BT\",AQ223*Balance!G$49,IF($D223=\"MT\",AQ223*Balance!G$50,AQ223*Balance!G$51))","v":0},{"$f":"IF($D223=\"BT\",AR223*Balance!H$49,IF($D223=\"MT\",AR223*Balance!H$50,AR223*Balance!H$51))","v":0},{"$f":"IF($D223=\"BT\",AS223*Balance!I$49,IF($D223=\"MT\",AS223*Balance!I$50,AS223*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF223:BI223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!E306","v":"Et"},{"$f":"+PremisaCosto!B306","v":"BT"},null,{"$f":"+[1]Energía!F224","v":0},{"$f":"+[1]Energía!G224","v":0},{"$f":"+[1]Energía!H224","v":0},{"$f":"+[1]Energía!I224","v":0},{"$f":"+[1]Energía!J224","v":0},{"$f":"+[1]Energía!K224","v":0},null,{"$f":"+[1]Energía!M224","v":0},{"$f":"+[1]Energía!N224","v":0},{"$f":"+[1]Energía!O224","v":0},{"$f":"+[1]Energía!P224","v":0},{"$f":"+[1]Energía!Q224","v":0},null,{"$f":"+[1]Energía!S224","v":0},{"$f":"+[1]Energía!T224","v":0},{"$f":"+[1]Energía!U224","v":0},{"$f":"+[1]Energía!V224","v":0},{"$f":"+[1]Energía!W224","v":0},null,{"$f":"+[1]Energía!Y224","v":0},{"$f":"+[1]Energía!Z224","v":0},{"$f":"+[1]Energía!AA224","v":0},{"$f":"+[1]Energía!AB224","v":0},{"$f":"+[1]Energía!AC224","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Ep\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Ep\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Ep\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Ep\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Ep\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Ep\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH224:AK224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Efp\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Efp\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Efp\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Efp\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Efp\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Efp\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP224:AS224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AF224*Balance!D$45,IF($D224=\"MT\",AF224*Balance!D$46,AF224*Balance!D$47))","v":0},{"$f":"IF($D224=\"BT\",AG224*Balance!E$45,IF($D224=\"MT\",AG224*Balance!E$46,AG224*Balance!E$47))","v":0},{"$f":"IF($D224=\"BT\",AH224*Balance!F$45,IF($D224=\"MT\",AH224*Balance!F$46,AH224*Balance!F$47))","v":0},{"$f":"IF($D224=\"BT\",AI224*Balance!G$45,IF($D224=\"MT\",AI224*Balance!G$46,AI224*Balance!G$47))","v":0},{"$f":"IF($D224=\"BT\",AJ224*Balance!H$45,IF($D224=\"MT\",AJ224*Balance!H$46,AJ224*Balance!H$47))","v":0},{"$f":"IF($D224=\"BT\",AK224*Balance!I$45,IF($D224=\"MT\",AK224*Balance!I$46,AK224*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX224:BA224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AN224*Balance!D$49,IF($D224=\"MT\",AN224*Balance!D$50,AN224*Balance!D$51))","v":0},{"$f":"IF($D224=\"BT\",AO224*Balance!E$49,IF($D224=\"MT\",AO224*Balance!E$50,AO224*Balance!E$51))","v":0},{"$f":"IF($D224=\"BT\",AP224*Balance!F$49,IF($D224=\"MT\",AP224*Balance!F$50,AP224*Balance!F$51))","v":0},{"$f":"IF($D224=\"BT\",AQ224*Balance!G$49,IF($D224=\"MT\",AQ224*Balance!G$50,AQ224*Balance!G$51))","v":0},{"$f":"IF($D224=\"BT\",AR224*Balance!H$49,IF($D224=\"MT\",AR224*Balance!H$50,AR224*Balance!H$51))","v":0},{"$f":"IF($D224=\"BT\",AS224*Balance!I$49,IF($D224=\"MT\",AS224*Balance!I$50,AS224*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF224:BI224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!E307","v":"Et"},{"$f":"+PremisaCosto!B307","v":"BT"},null,{"$f":"+[1]Energía!F225","v":0},{"$f":"+[1]Energía!G225","v":0},{"$f":"+[1]Energía!H225","v":0},{"$f":"+[1]Energía!I225","v":0},{"$f":"+[1]Energía!J225","v":0},{"$f":"+[1]Energía!K225","v":0},null,{"$f":"+[1]Energía!M225","v":0},{"$f":"+[1]Energía!N225","v":0},{"$f":"+[1]Energía!O225","v":0},{"$f":"+[1]Energía!P225","v":0},{"$f":"+[1]Energía!Q225","v":0},null,{"$f":"+[1]Energía!S225","v":0},{"$f":"+[1]Energía!T225","v":0},{"$f":"+[1]Energía!U225","v":0},{"$f":"+[1]Energía!V225","v":0},{"$f":"+[1]Energía!W225","v":0},null,{"$f":"+[1]Energía!Y225","v":0},{"$f":"+[1]Energía!Z225","v":0},{"$f":"+[1]Energía!AA225","v":0},{"$f":"+[1]Energía!AB225","v":0},{"$f":"+[1]Energía!AC225","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Ep\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Ep\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Ep\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Ep\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Ep\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Ep\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH225:AK225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Efp\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Efp\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Efp\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Efp\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Efp\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Efp\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP225:AS225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AF225*Balance!D$45,IF($D225=\"MT\",AF225*Balance!D$46,AF225*Balance!D$47))","v":0},{"$f":"IF($D225=\"BT\",AG225*Balance!E$45,IF($D225=\"MT\",AG225*Balance!E$46,AG225*Balance!E$47))","v":0},{"$f":"IF($D225=\"BT\",AH225*Balance!F$45,IF($D225=\"MT\",AH225*Balance!F$46,AH225*Balance!F$47))","v":0},{"$f":"IF($D225=\"BT\",AI225*Balance!G$45,IF($D225=\"MT\",AI225*Balance!G$46,AI225*Balance!G$47))","v":0},{"$f":"IF($D225=\"BT\",AJ225*Balance!H$45,IF($D225=\"MT\",AJ225*Balance!H$46,AJ225*Balance!H$47))","v":0},{"$f":"IF($D225=\"BT\",AK225*Balance!I$45,IF($D225=\"MT\",AK225*Balance!I$46,AK225*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX225:BA225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AN225*Balance!D$49,IF($D225=\"MT\",AN225*Balance!D$50,AN225*Balance!D$51))","v":0},{"$f":"IF($D225=\"BT\",AO225*Balance!E$49,IF($D225=\"MT\",AO225*Balance!E$50,AO225*Balance!E$51))","v":0},{"$f":"IF($D225=\"BT\",AP225*Balance!F$49,IF($D225=\"MT\",AP225*Balance!F$50,AP225*Balance!F$51))","v":0},{"$f":"IF($D225=\"BT\",AQ225*Balance!G$49,IF($D225=\"MT\",AQ225*Balance!G$50,AQ225*Balance!G$51))","v":0},{"$f":"IF($D225=\"BT\",AR225*Balance!H$49,IF($D225=\"MT\",AR225*Balance!H$50,AR225*Balance!H$51))","v":0},{"$f":"IF($D225=\"BT\",AS225*Balance!I$49,IF($D225=\"MT\",AS225*Balance!I$50,AS225*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF225:BI225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!E308","v":"Et"},{"$f":"+PremisaCosto!B308","v":"BT"},null,{"$f":"+[1]Energía!F226","v":0},{"$f":"+[1]Energía!G226","v":0},{"$f":"+[1]Energía!H226","v":0},{"$f":"+[1]Energía!I226","v":0},{"$f":"+[1]Energía!J226","v":0},{"$f":"+[1]Energía!K226","v":0},null,{"$f":"+[1]Energía!M226","v":0},{"$f":"+[1]Energía!N226","v":0},{"$f":"+[1]Energía!O226","v":0},{"$f":"+[1]Energía!P226","v":0},{"$f":"+[1]Energía!Q226","v":0},null,{"$f":"+[1]Energía!S226","v":0},{"$f":"+[1]Energía!T226","v":0},{"$f":"+[1]Energía!U226","v":0},{"$f":"+[1]Energía!V226","v":0},{"$f":"+[1]Energía!W226","v":0},null,{"$f":"+[1]Energía!Y226","v":0},{"$f":"+[1]Energía!Z226","v":0},{"$f":"+[1]Energía!AA226","v":0},{"$f":"+[1]Energía!AB226","v":0},{"$f":"+[1]Energía!AC226","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Ep\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Ep\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Ep\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Ep\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Ep\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Ep\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH226:AK226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Efp\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Efp\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Efp\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Efp\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Efp\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Efp\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP226:AS226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AF226*Balance!D$45,IF($D226=\"MT\",AF226*Balance!D$46,AF226*Balance!D$47))","v":0},{"$f":"IF($D226=\"BT\",AG226*Balance!E$45,IF($D226=\"MT\",AG226*Balance!E$46,AG226*Balance!E$47))","v":0},{"$f":"IF($D226=\"BT\",AH226*Balance!F$45,IF($D226=\"MT\",AH226*Balance!F$46,AH226*Balance!F$47))","v":0},{"$f":"IF($D226=\"BT\",AI226*Balance!G$45,IF($D226=\"MT\",AI226*Balance!G$46,AI226*Balance!G$47))","v":0},{"$f":"IF($D226=\"BT\",AJ226*Balance!H$45,IF($D226=\"MT\",AJ226*Balance!H$46,AJ226*Balance!H$47))","v":0},{"$f":"IF($D226=\"BT\",AK226*Balance!I$45,IF($D226=\"MT\",AK226*Balance!I$46,AK226*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX226:BA226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AN226*Balance!D$49,IF($D226=\"MT\",AN226*Balance!D$50,AN226*Balance!D$51))","v":0},{"$f":"IF($D226=\"BT\",AO226*Balance!E$49,IF($D226=\"MT\",AO226*Balance!E$50,AO226*Balance!E$51))","v":0},{"$f":"IF($D226=\"BT\",AP226*Balance!F$49,IF($D226=\"MT\",AP226*Balance!F$50,AP226*Balance!F$51))","v":0},{"$f":"IF($D226=\"BT\",AQ226*Balance!G$49,IF($D226=\"MT\",AQ226*Balance!G$50,AQ226*Balance!G$51))","v":0},{"$f":"IF($D226=\"BT\",AR226*Balance!H$49,IF($D226=\"MT\",AR226*Balance!H$50,AR226*Balance!H$51))","v":0},{"$f":"IF($D226=\"BT\",AS226*Balance!I$49,IF($D226=\"MT\",AS226*Balance!I$50,AS226*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF226:BI226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!E309","v":"Et"},{"$f":"+PremisaCosto!B309","v":"BT"},null,{"$f":"+[1]Energía!F227","v":0},{"$f":"+[1]Energía!G227","v":0},{"$f":"+[1]Energía!H227","v":0},{"$f":"+[1]Energía!I227","v":0},{"$f":"+[1]Energía!J227","v":0},{"$f":"+[1]Energía!K227","v":0},null,{"$f":"+[1]Energía!M227","v":0},{"$f":"+[1]Energía!N227","v":0},{"$f":"+[1]Energía!O227","v":0},{"$f":"+[1]Energía!P227","v":0},{"$f":"+[1]Energía!Q227","v":0},null,{"$f":"+[1]Energía!S227","v":0},{"$f":"+[1]Energía!T227","v":0},{"$f":"+[1]Energía!U227","v":0},{"$f":"+[1]Energía!V227","v":0},{"$f":"+[1]Energía!W227","v":0},null,{"$f":"+[1]Energía!Y227","v":0},{"$f":"+[1]Energía!Z227","v":0},{"$f":"+[1]Energía!AA227","v":0},{"$f":"+[1]Energía!AB227","v":0},{"$f":"+[1]Energía!AC227","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Ep\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Ep\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Ep\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Ep\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Ep\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Ep\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH227:AK227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Efp\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Efp\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Efp\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Efp\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Efp\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Efp\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP227:AS227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AF227*Balance!D$45,IF($D227=\"MT\",AF227*Balance!D$46,AF227*Balance!D$47))","v":0},{"$f":"IF($D227=\"BT\",AG227*Balance!E$45,IF($D227=\"MT\",AG227*Balance!E$46,AG227*Balance!E$47))","v":0},{"$f":"IF($D227=\"BT\",AH227*Balance!F$45,IF($D227=\"MT\",AH227*Balance!F$46,AH227*Balance!F$47))","v":0},{"$f":"IF($D227=\"BT\",AI227*Balance!G$45,IF($D227=\"MT\",AI227*Balance!G$46,AI227*Balance!G$47))","v":0},{"$f":"IF($D227=\"BT\",AJ227*Balance!H$45,IF($D227=\"MT\",AJ227*Balance!H$46,AJ227*Balance!H$47))","v":0},{"$f":"IF($D227=\"BT\",AK227*Balance!I$45,IF($D227=\"MT\",AK227*Balance!I$46,AK227*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX227:BA227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AN227*Balance!D$49,IF($D227=\"MT\",AN227*Balance!D$50,AN227*Balance!D$51))","v":0},{"$f":"IF($D227=\"BT\",AO227*Balance!E$49,IF($D227=\"MT\",AO227*Balance!E$50,AO227*Balance!E$51))","v":0},{"$f":"IF($D227=\"BT\",AP227*Balance!F$49,IF($D227=\"MT\",AP227*Balance!F$50,AP227*Balance!F$51))","v":0},{"$f":"IF($D227=\"BT\",AQ227*Balance!G$49,IF($D227=\"MT\",AQ227*Balance!G$50,AQ227*Balance!G$51))","v":0},{"$f":"IF($D227=\"BT\",AR227*Balance!H$49,IF($D227=\"MT\",AR227*Balance!H$50,AR227*Balance!H$51))","v":0},{"$f":"IF($D227=\"BT\",AS227*Balance!I$49,IF($D227=\"MT\",AS227*Balance!I$50,AS227*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF227:BI227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!E310","v":"Et"},{"$f":"+PremisaCosto!B310","v":"BT"},null,{"$f":"+[1]Energía!F228","v":0},{"$f":"+[1]Energía!G228","v":0},{"$f":"+[1]Energía!H228","v":0},{"$f":"+[1]Energía!I228","v":0},{"$f":"+[1]Energía!J228","v":0},{"$f":"+[1]Energía!K228","v":0},null,{"$f":"+[1]Energía!M228","v":0},{"$f":"+[1]Energía!N228","v":0},{"$f":"+[1]Energía!O228","v":0},{"$f":"+[1]Energía!P228","v":0},{"$f":"+[1]Energía!Q228","v":0},null,{"$f":"+[1]Energía!S228","v":0},{"$f":"+[1]Energía!T228","v":0},{"$f":"+[1]Energía!U228","v":0},{"$f":"+[1]Energía!V228","v":0},{"$f":"+[1]Energía!W228","v":0},null,{"$f":"+[1]Energía!Y228","v":0},{"$f":"+[1]Energía!Z228","v":0},{"$f":"+[1]Energía!AA228","v":0},{"$f":"+[1]Energía!AB228","v":0},{"$f":"+[1]Energía!AC228","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Ep\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Ep\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Ep\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Ep\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Ep\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Ep\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH228:AK228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Efp\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Efp\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Efp\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Efp\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Efp\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Efp\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP228:AS228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AF228*Balance!D$45,IF($D228=\"MT\",AF228*Balance!D$46,AF228*Balance!D$47))","v":0},{"$f":"IF($D228=\"BT\",AG228*Balance!E$45,IF($D228=\"MT\",AG228*Balance!E$46,AG228*Balance!E$47))","v":0},{"$f":"IF($D228=\"BT\",AH228*Balance!F$45,IF($D228=\"MT\",AH228*Balance!F$46,AH228*Balance!F$47))","v":0},{"$f":"IF($D228=\"BT\",AI228*Balance!G$45,IF($D228=\"MT\",AI228*Balance!G$46,AI228*Balance!G$47))","v":0},{"$f":"IF($D228=\"BT\",AJ228*Balance!H$45,IF($D228=\"MT\",AJ228*Balance!H$46,AJ228*Balance!H$47))","v":0},{"$f":"IF($D228=\"BT\",AK228*Balance!I$45,IF($D228=\"MT\",AK228*Balance!I$46,AK228*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX228:BA228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AN228*Balance!D$49,IF($D228=\"MT\",AN228*Balance!D$50,AN228*Balance!D$51))","v":0},{"$f":"IF($D228=\"BT\",AO228*Balance!E$49,IF($D228=\"MT\",AO228*Balance!E$50,AO228*Balance!E$51))","v":0},{"$f":"IF($D228=\"BT\",AP228*Balance!F$49,IF($D228=\"MT\",AP228*Balance!F$50,AP228*Balance!F$51))","v":0},{"$f":"IF($D228=\"BT\",AQ228*Balance!G$49,IF($D228=\"MT\",AQ228*Balance!G$50,AQ228*Balance!G$51))","v":0},{"$f":"IF($D228=\"BT\",AR228*Balance!H$49,IF($D228=\"MT\",AR228*Balance!H$50,AR228*Balance!H$51))","v":0},{"$f":"IF($D228=\"BT\",AS228*Balance!I$49,IF($D228=\"MT\",AS228*Balance!I$50,AS228*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF228:BI228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!E311","v":"Et"},{"$f":"+PremisaCosto!B311","v":"BT"},null,{"$f":"+[1]Energía!F229","v":0},{"$f":"+[1]Energía!G229","v":0},{"$f":"+[1]Energía!H229","v":0},{"$f":"+[1]Energía!I229","v":0},{"$f":"+[1]Energía!J229","v":0},{"$f":"+[1]Energía!K229","v":0},null,{"$f":"+[1]Energía!M229","v":0},{"$f":"+[1]Energía!N229","v":0},{"$f":"+[1]Energía!O229","v":0},{"$f":"+[1]Energía!P229","v":0},{"$f":"+[1]Energía!Q229","v":0},null,{"$f":"+[1]Energía!S229","v":0},{"$f":"+[1]Energía!T229","v":0},{"$f":"+[1]Energía!U229","v":0},{"$f":"+[1]Energía!V229","v":0},{"$f":"+[1]Energía!W229","v":0},null,{"$f":"+[1]Energía!Y229","v":0},{"$f":"+[1]Energía!Z229","v":0},{"$f":"+[1]Energía!AA229","v":0},{"$f":"+[1]Energía!AB229","v":0},{"$f":"+[1]Energía!AC229","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Ep\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Ep\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Ep\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Ep\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Ep\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Ep\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH229:AK229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Efp\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Efp\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Efp\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Efp\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Efp\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Efp\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP229:AS229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AF229*Balance!D$45,IF($D229=\"MT\",AF229*Balance!D$46,AF229*Balance!D$47))","v":0},{"$f":"IF($D229=\"BT\",AG229*Balance!E$45,IF($D229=\"MT\",AG229*Balance!E$46,AG229*Balance!E$47))","v":0},{"$f":"IF($D229=\"BT\",AH229*Balance!F$45,IF($D229=\"MT\",AH229*Balance!F$46,AH229*Balance!F$47))","v":0},{"$f":"IF($D229=\"BT\",AI229*Balance!G$45,IF($D229=\"MT\",AI229*Balance!G$46,AI229*Balance!G$47))","v":0},{"$f":"IF($D229=\"BT\",AJ229*Balance!H$45,IF($D229=\"MT\",AJ229*Balance!H$46,AJ229*Balance!H$47))","v":0},{"$f":"IF($D229=\"BT\",AK229*Balance!I$45,IF($D229=\"MT\",AK229*Balance!I$46,AK229*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX229:BA229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AN229*Balance!D$49,IF($D229=\"MT\",AN229*Balance!D$50,AN229*Balance!D$51))","v":0},{"$f":"IF($D229=\"BT\",AO229*Balance!E$49,IF($D229=\"MT\",AO229*Balance!E$50,AO229*Balance!E$51))","v":0},{"$f":"IF($D229=\"BT\",AP229*Balance!F$49,IF($D229=\"MT\",AP229*Balance!F$50,AP229*Balance!F$51))","v":0},{"$f":"IF($D229=\"BT\",AQ229*Balance!G$49,IF($D229=\"MT\",AQ229*Balance!G$50,AQ229*Balance!G$51))","v":0},{"$f":"IF($D229=\"BT\",AR229*Balance!H$49,IF($D229=\"MT\",AR229*Balance!H$50,AR229*Balance!H$51))","v":0},{"$f":"IF($D229=\"BT\",AS229*Balance!I$49,IF($D229=\"MT\",AS229*Balance!I$50,AS229*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF229:BI229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!E312","v":"Et"},{"$f":"+PremisaCosto!B312","v":"BT"},null,{"$f":"+[1]Energía!F230","v":0},{"$f":"+[1]Energía!G230","v":0},{"$f":"+[1]Energía!H230","v":0},{"$f":"+[1]Energía!I230","v":0},{"$f":"+[1]Energía!J230","v":0},{"$f":"+[1]Energía!K230","v":0},null,{"$f":"+[1]Energía!M230","v":0},{"$f":"+[1]Energía!N230","v":0},{"$f":"+[1]Energía!O230","v":0},{"$f":"+[1]Energía!P230","v":0},{"$f":"+[1]Energía!Q230","v":0},null,{"$f":"+[1]Energía!S230","v":0},{"$f":"+[1]Energía!T230","v":0},{"$f":"+[1]Energía!U230","v":0},{"$f":"+[1]Energía!V230","v":0},{"$f":"+[1]Energía!W230","v":0},null,{"$f":"+[1]Energía!Y230","v":0},{"$f":"+[1]Energía!Z230","v":0},{"$f":"+[1]Energía!AA230","v":0},{"$f":"+[1]Energía!AB230","v":0},{"$f":"+[1]Energía!AC230","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Ep\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Ep\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Ep\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Ep\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Ep\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Ep\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH230:AK230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Efp\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Efp\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Efp\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Efp\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Efp\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Efp\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP230:AS230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AF230*Balance!D$45,IF($D230=\"MT\",AF230*Balance!D$46,AF230*Balance!D$47))","v":0},{"$f":"IF($D230=\"BT\",AG230*Balance!E$45,IF($D230=\"MT\",AG230*Balance!E$46,AG230*Balance!E$47))","v":0},{"$f":"IF($D230=\"BT\",AH230*Balance!F$45,IF($D230=\"MT\",AH230*Balance!F$46,AH230*Balance!F$47))","v":0},{"$f":"IF($D230=\"BT\",AI230*Balance!G$45,IF($D230=\"MT\",AI230*Balance!G$46,AI230*Balance!G$47))","v":0},{"$f":"IF($D230=\"BT\",AJ230*Balance!H$45,IF($D230=\"MT\",AJ230*Balance!H$46,AJ230*Balance!H$47))","v":0},{"$f":"IF($D230=\"BT\",AK230*Balance!I$45,IF($D230=\"MT\",AK230*Balance!I$46,AK230*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX230:BA230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AN230*Balance!D$49,IF($D230=\"MT\",AN230*Balance!D$50,AN230*Balance!D$51))","v":0},{"$f":"IF($D230=\"BT\",AO230*Balance!E$49,IF($D230=\"MT\",AO230*Balance!E$50,AO230*Balance!E$51))","v":0},{"$f":"IF($D230=\"BT\",AP230*Balance!F$49,IF($D230=\"MT\",AP230*Balance!F$50,AP230*Balance!F$51))","v":0},{"$f":"IF($D230=\"BT\",AQ230*Balance!G$49,IF($D230=\"MT\",AQ230*Balance!G$50,AQ230*Balance!G$51))","v":0},{"$f":"IF($D230=\"BT\",AR230*Balance!H$49,IF($D230=\"MT\",AR230*Balance!H$50,AR230*Balance!H$51))","v":0},{"$f":"IF($D230=\"BT\",AS230*Balance!I$49,IF($D230=\"MT\",AS230*Balance!I$50,AS230*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF230:BI230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!E313","v":"Et"},{"$f":"+PremisaCosto!B313","v":"BT"},null,{"$f":"+[1]Energía!F231","v":0},{"$f":"+[1]Energía!G231","v":0},{"$f":"+[1]Energía!H231","v":0},{"$f":"+[1]Energía!I231","v":0},{"$f":"+[1]Energía!J231","v":0},{"$f":"+[1]Energía!K231","v":0},null,{"$f":"+[1]Energía!M231","v":0},{"$f":"+[1]Energía!N231","v":0},{"$f":"+[1]Energía!O231","v":0},{"$f":"+[1]Energía!P231","v":0},{"$f":"+[1]Energía!Q231","v":0},null,{"$f":"+[1]Energía!S231","v":0},{"$f":"+[1]Energía!T231","v":0},{"$f":"+[1]Energía!U231","v":0},{"$f":"+[1]Energía!V231","v":0},{"$f":"+[1]Energía!W231","v":0},null,{"$f":"+[1]Energía!Y231","v":0},{"$f":"+[1]Energía!Z231","v":0},{"$f":"+[1]Energía!AA231","v":0},{"$f":"+[1]Energía!AB231","v":0},{"$f":"+[1]Energía!AC231","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Ep\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Ep\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Ep\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Ep\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Ep\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Ep\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH231:AK231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Efp\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Efp\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Efp\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Efp\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Efp\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Efp\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP231:AS231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AF231*Balance!D$45,IF($D231=\"MT\",AF231*Balance!D$46,AF231*Balance!D$47))","v":0},{"$f":"IF($D231=\"BT\",AG231*Balance!E$45,IF($D231=\"MT\",AG231*Balance!E$46,AG231*Balance!E$47))","v":0},{"$f":"IF($D231=\"BT\",AH231*Balance!F$45,IF($D231=\"MT\",AH231*Balance!F$46,AH231*Balance!F$47))","v":0},{"$f":"IF($D231=\"BT\",AI231*Balance!G$45,IF($D231=\"MT\",AI231*Balance!G$46,AI231*Balance!G$47))","v":0},{"$f":"IF($D231=\"BT\",AJ231*Balance!H$45,IF($D231=\"MT\",AJ231*Balance!H$46,AJ231*Balance!H$47))","v":0},{"$f":"IF($D231=\"BT\",AK231*Balance!I$45,IF($D231=\"MT\",AK231*Balance!I$46,AK231*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX231:BA231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AN231*Balance!D$49,IF($D231=\"MT\",AN231*Balance!D$50,AN231*Balance!D$51))","v":0},{"$f":"IF($D231=\"BT\",AO231*Balance!E$49,IF($D231=\"MT\",AO231*Balance!E$50,AO231*Balance!E$51))","v":0},{"$f":"IF($D231=\"BT\",AP231*Balance!F$49,IF($D231=\"MT\",AP231*Balance!F$50,AP231*Balance!F$51))","v":0},{"$f":"IF($D231=\"BT\",AQ231*Balance!G$49,IF($D231=\"MT\",AQ231*Balance!G$50,AQ231*Balance!G$51))","v":0},{"$f":"IF($D231=\"BT\",AR231*Balance!H$49,IF($D231=\"MT\",AR231*Balance!H$50,AR231*Balance!H$51))","v":0},{"$f":"IF($D231=\"BT\",AS231*Balance!I$49,IF($D231=\"MT\",AS231*Balance!I$50,AS231*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF231:BI231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!E314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,{"$f":"+[1]Energía!F232","v":0},{"$f":"+[1]Energía!G232","v":0},{"$f":"+[1]Energía!H232","v":0},{"$f":"+[1]Energía!I232","v":0},{"$f":"+[1]Energía!J232","v":0},{"$f":"+[1]Energía!K232","v":0},null,{"$f":"+[1]Energía!M232","v":0},{"$f":"+[1]Energía!N232","v":0},{"$f":"+[1]Energía!O232","v":0},{"$f":"+[1]Energía!P232","v":0},{"$f":"+[1]Energía!Q232","v":0},null,{"$f":"+[1]Energía!S232","v":0},{"$f":"+[1]Energía!T232","v":0},{"$f":"+[1]Energía!U232","v":0},{"$f":"+[1]Energía!V232","v":0},{"$f":"+[1]Energía!W232","v":0},null,{"$f":"+[1]Energía!Y232","v":0},{"$f":"+[1]Energía!Z232","v":0},{"$f":"+[1]Energía!AA232","v":0},{"$f":"+[1]Energía!AB232","v":0},{"$f":"+[1]Energía!AC232","v":0},{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Ep\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Ep\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Ep\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Ep\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Ep\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Ep\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH232:AK232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Efp\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Efp\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Efp\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Efp\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Efp\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Efp\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP232:AS232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX232:BA232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF232:BI232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!E315","v":"Et"},{"$f":"+PremisaCosto!B315","v":"BT"},null,{"$f":"+[1]Energía!F233","v":0},{"$f":"+[1]Energía!G233","v":0},{"$f":"+[1]Energía!H233","v":0},{"$f":"+[1]Energía!I233","v":0},{"$f":"+[1]Energía!J233","v":0},{"$f":"+[1]Energía!K233","v":0},null,{"$f":"+[1]Energía!M233","v":0},{"$f":"+[1]Energía!N233","v":0},{"$f":"+[1]Energía!O233","v":0},{"$f":"+[1]Energía!P233","v":0},{"$f":"+[1]Energía!Q233","v":0},null,{"$f":"+[1]Energía!S233","v":0},{"$f":"+[1]Energía!T233","v":0},{"$f":"+[1]Energía!U233","v":0},{"$f":"+[1]Energía!V233","v":0},{"$f":"+[1]Energía!W233","v":0},null,{"$f":"+[1]Energía!Y233","v":0},{"$f":"+[1]Energía!Z233","v":0},{"$f":"+[1]Energía!AA233","v":0},{"$f":"+[1]Energía!AB233","v":0},{"$f":"+[1]Energía!AC233","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Ep\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Ep\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Ep\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Ep\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Ep\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Ep\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH233:AK233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Efp\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Efp\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Efp\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Efp\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Efp\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Efp\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP233:AS233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AF233*Balance!D$45,IF($D233=\"MT\",AF233*Balance!D$46,AF233*Balance!D$47))","v":0},{"$f":"IF($D233=\"BT\",AG233*Balance!E$45,IF($D233=\"MT\",AG233*Balance!E$46,AG233*Balance!E$47))","v":0},{"$f":"IF($D233=\"BT\",AH233*Balance!F$45,IF($D233=\"MT\",AH233*Balance!F$46,AH233*Balance!F$47))","v":0},{"$f":"IF($D233=\"BT\",AI233*Balance!G$45,IF($D233=\"MT\",AI233*Balance!G$46,AI233*Balance!G$47))","v":0},{"$f":"IF($D233=\"BT\",AJ233*Balance!H$45,IF($D233=\"MT\",AJ233*Balance!H$46,AJ233*Balance!H$47))","v":0},{"$f":"IF($D233=\"BT\",AK233*Balance!I$45,IF($D233=\"MT\",AK233*Balance!I$46,AK233*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX233:BA233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AN233*Balance!D$49,IF($D233=\"MT\",AN233*Balance!D$50,AN233*Balance!D$51))","v":0},{"$f":"IF($D233=\"BT\",AO233*Balance!E$49,IF($D233=\"MT\",AO233*Balance!E$50,AO233*Balance!E$51))","v":0},{"$f":"IF($D233=\"BT\",AP233*Balance!F$49,IF($D233=\"MT\",AP233*Balance!F$50,AP233*Balance!F$51))","v":0},{"$f":"IF($D233=\"BT\",AQ233*Balance!G$49,IF($D233=\"MT\",AQ233*Balance!G$50,AQ233*Balance!G$51))","v":0},{"$f":"IF($D233=\"BT\",AR233*Balance!H$49,IF($D233=\"MT\",AR233*Balance!H$50,AR233*Balance!H$51))","v":0},{"$f":"IF($D233=\"BT\",AS233*Balance!I$49,IF($D233=\"MT\",AS233*Balance!I$50,AS233*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF233:BI233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!E316","v":"Et"},{"$f":"+PremisaCosto!B316","v":"BT"},null,{"$f":"+[1]Energía!F234","v":0},{"$f":"+[1]Energía!G234","v":0},{"$f":"+[1]Energía!H234","v":0},{"$f":"+[1]Energía!I234","v":0},{"$f":"+[1]Energía!J234","v":0},{"$f":"+[1]Energía!K234","v":0},null,{"$f":"+[1]Energía!M234","v":0},{"$f":"+[1]Energía!N234","v":0},{"$f":"+[1]Energía!O234","v":0},{"$f":"+[1]Energía!P234","v":0},{"$f":"+[1]Energía!Q234","v":0},null,{"$f":"+[1]Energía!S234","v":0},{"$f":"+[1]Energía!T234","v":0},{"$f":"+[1]Energía!U234","v":0},{"$f":"+[1]Energía!V234","v":0},{"$f":"+[1]Energía!W234","v":0},null,{"$f":"+[1]Energía!Y234","v":0},{"$f":"+[1]Energía!Z234","v":0},{"$f":"+[1]Energía!AA234","v":0},{"$f":"+[1]Energía!AB234","v":0},{"$f":"+[1]Energía!AC234","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Ep\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Ep\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Ep\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Ep\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Ep\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Ep\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH234:AK234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Efp\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Efp\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Efp\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Efp\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Efp\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Efp\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP234:AS234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AF234*Balance!D$45,IF($D234=\"MT\",AF234*Balance!D$46,AF234*Balance!D$47))","v":0},{"$f":"IF($D234=\"BT\",AG234*Balance!E$45,IF($D234=\"MT\",AG234*Balance!E$46,AG234*Balance!E$47))","v":0},{"$f":"IF($D234=\"BT\",AH234*Balance!F$45,IF($D234=\"MT\",AH234*Balance!F$46,AH234*Balance!F$47))","v":0},{"$f":"IF($D234=\"BT\",AI234*Balance!G$45,IF($D234=\"MT\",AI234*Balance!G$46,AI234*Balance!G$47))","v":0},{"$f":"IF($D234=\"BT\",AJ234*Balance!H$45,IF($D234=\"MT\",AJ234*Balance!H$46,AJ234*Balance!H$47))","v":0},{"$f":"IF($D234=\"BT\",AK234*Balance!I$45,IF($D234=\"MT\",AK234*Balance!I$46,AK234*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX234:BA234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AN234*Balance!D$49,IF($D234=\"MT\",AN234*Balance!D$50,AN234*Balance!D$51))","v":0},{"$f":"IF($D234=\"BT\",AO234*Balance!E$49,IF($D234=\"MT\",AO234*Balance!E$50,AO234*Balance!E$51))","v":0},{"$f":"IF($D234=\"BT\",AP234*Balance!F$49,IF($D234=\"MT\",AP234*Balance!F$50,AP234*Balance!F$51))","v":0},{"$f":"IF($D234=\"BT\",AQ234*Balance!G$49,IF($D234=\"MT\",AQ234*Balance!G$50,AQ234*Balance!G$51))","v":0},{"$f":"IF($D234=\"BT\",AR234*Balance!H$49,IF($D234=\"MT\",AR234*Balance!H$50,AR234*Balance!H$51))","v":0},{"$f":"IF($D234=\"BT\",AS234*Balance!I$49,IF($D234=\"MT\",AS234*Balance!I$50,AS234*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF234:BI234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!E317","v":"Et"},{"$f":"+PremisaCosto!B317","v":"BT"},null,{"$f":"+[1]Energía!F235","v":0},{"$f":"+[1]Energía!G235","v":0},{"$f":"+[1]Energía!H235","v":0},{"$f":"+[1]Energía!I235","v":0},{"$f":"+[1]Energía!J235","v":0},{"$f":"+[1]Energía!K235","v":0},null,{"$f":"+[1]Energía!M235","v":0},{"$f":"+[1]Energía!N235","v":0},{"$f":"+[1]Energía!O235","v":0},{"$f":"+[1]Energía!P235","v":0},{"$f":"+[1]Energía!Q235","v":0},null,{"$f":"+[1]Energía!S235","v":0},{"$f":"+[1]Energía!T235","v":0},{"$f":"+[1]Energía!U235","v":0},{"$f":"+[1]Energía!V235","v":0},{"$f":"+[1]Energía!W235","v":0},null,{"$f":"+[1]Energía!Y235","v":0},{"$f":"+[1]Energía!Z235","v":0},{"$f":"+[1]Energía!AA235","v":0},{"$f":"+[1]Energía!AB235","v":0},{"$f":"+[1]Energía!AC235","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Ep\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Ep\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Ep\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Ep\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Ep\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Ep\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH235:AK235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Efp\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Efp\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Efp\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Efp\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Efp\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Efp\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP235:AS235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AF235*Balance!D$45,IF($D235=\"MT\",AF235*Balance!D$46,AF235*Balance!D$47))","v":0},{"$f":"IF($D235=\"BT\",AG235*Balance!E$45,IF($D235=\"MT\",AG235*Balance!E$46,AG235*Balance!E$47))","v":0},{"$f":"IF($D235=\"BT\",AH235*Balance!F$45,IF($D235=\"MT\",AH235*Balance!F$46,AH235*Balance!F$47))","v":0},{"$f":"IF($D235=\"BT\",AI235*Balance!G$45,IF($D235=\"MT\",AI235*Balance!G$46,AI235*Balance!G$47))","v":0},{"$f":"IF($D235=\"BT\",AJ235*Balance!H$45,IF($D235=\"MT\",AJ235*Balance!H$46,AJ235*Balance!H$47))","v":0},{"$f":"IF($D235=\"BT\",AK235*Balance!I$45,IF($D235=\"MT\",AK235*Balance!I$46,AK235*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX235:BA235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AN235*Balance!D$49,IF($D235=\"MT\",AN235*Balance!D$50,AN235*Balance!D$51))","v":0},{"$f":"IF($D235=\"BT\",AO235*Balance!E$49,IF($D235=\"MT\",AO235*Balance!E$50,AO235*Balance!E$51))","v":0},{"$f":"IF($D235=\"BT\",AP235*Balance!F$49,IF($D235=\"MT\",AP235*Balance!F$50,AP235*Balance!F$51))","v":0},{"$f":"IF($D235=\"BT\",AQ235*Balance!G$49,IF($D235=\"MT\",AQ235*Balance!G$50,AQ235*Balance!G$51))","v":0},{"$f":"IF($D235=\"BT\",AR235*Balance!H$49,IF($D235=\"MT\",AR235*Balance!H$50,AR235*Balance!H$51))","v":0},{"$f":"IF($D235=\"BT\",AS235*Balance!I$49,IF($D235=\"MT\",AS235*Balance!I$50,AS235*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF235:BI235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!E318","v":"Et"},{"$f":"+PremisaCosto!B318","v":"BT"},null,{"$f":"+[1]Energía!F236","v":0},{"$f":"+[1]Energía!G236","v":0},{"$f":"+[1]Energía!H236","v":0},{"$f":"+[1]Energía!I236","v":0},{"$f":"+[1]Energía!J236","v":0},{"$f":"+[1]Energía!K236","v":0},null,{"$f":"+[1]Energía!M236","v":0},{"$f":"+[1]Energía!N236","v":0},{"$f":"+[1]Energía!O236","v":0},{"$f":"+[1]Energía!P236","v":0},{"$f":"+[1]Energía!Q236","v":0},null,{"$f":"+[1]Energía!S236","v":0},{"$f":"+[1]Energía!T236","v":0},{"$f":"+[1]Energía!U236","v":0},{"$f":"+[1]Energía!V236","v":0},{"$f":"+[1]Energía!W236","v":0},null,{"$f":"+[1]Energía!Y236","v":0},{"$f":"+[1]Energía!Z236","v":0},{"$f":"+[1]Energía!AA236","v":0},{"$f":"+[1]Energía!AB236","v":0},{"$f":"+[1]Energía!AC236","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Ep\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Ep\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Ep\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Ep\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Ep\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Ep\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH236:AK236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Efp\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Efp\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Efp\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Efp\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Efp\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Efp\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP236:AS236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AF236*Balance!D$45,IF($D236=\"MT\",AF236*Balance!D$46,AF236*Balance!D$47))","v":0},{"$f":"IF($D236=\"BT\",AG236*Balance!E$45,IF($D236=\"MT\",AG236*Balance!E$46,AG236*Balance!E$47))","v":0},{"$f":"IF($D236=\"BT\",AH236*Balance!F$45,IF($D236=\"MT\",AH236*Balance!F$46,AH236*Balance!F$47))","v":0},{"$f":"IF($D236=\"BT\",AI236*Balance!G$45,IF($D236=\"MT\",AI236*Balance!G$46,AI236*Balance!G$47))","v":0},{"$f":"IF($D236=\"BT\",AJ236*Balance!H$45,IF($D236=\"MT\",AJ236*Balance!H$46,AJ236*Balance!H$47))","v":0},{"$f":"IF($D236=\"BT\",AK236*Balance!I$45,IF($D236=\"MT\",AK236*Balance!I$46,AK236*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX236:BA236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AN236*Balance!D$49,IF($D236=\"MT\",AN236*Balance!D$50,AN236*Balance!D$51))","v":0},{"$f":"IF($D236=\"BT\",AO236*Balance!E$49,IF($D236=\"MT\",AO236*Balance!E$50,AO236*Balance!E$51))","v":0},{"$f":"IF($D236=\"BT\",AP236*Balance!F$49,IF($D236=\"MT\",AP236*Balance!F$50,AP236*Balance!F$51))","v":0},{"$f":"IF($D236=\"BT\",AQ236*Balance!G$49,IF($D236=\"MT\",AQ236*Balance!G$50,AQ236*Balance!G$51))","v":0},{"$f":"IF($D236=\"BT\",AR236*Balance!H$49,IF($D236=\"MT\",AR236*Balance!H$50,AR236*Balance!H$51))","v":0},{"$f":"IF($D236=\"BT\",AS236*Balance!I$49,IF($D236=\"MT\",AS236*Balance!I$50,AS236*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF236:BI236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!E319","v":"Et"},{"$f":"+PremisaCosto!B319","v":"BT"},null,{"$f":"+[1]Energía!F237","v":0},{"$f":"+[1]Energía!G237","v":0},{"$f":"+[1]Energía!H237","v":0},{"$f":"+[1]Energía!I237","v":0},{"$f":"+[1]Energía!J237","v":0},{"$f":"+[1]Energía!K237","v":0},null,{"$f":"+[1]Energía!M237","v":0},{"$f":"+[1]Energía!N237","v":0},{"$f":"+[1]Energía!O237","v":0},{"$f":"+[1]Energía!P237","v":0},{"$f":"+[1]Energía!Q237","v":0},null,{"$f":"+[1]Energía!S237","v":0},{"$f":"+[1]Energía!T237","v":0},{"$f":"+[1]Energía!U237","v":0},{"$f":"+[1]Energía!V237","v":0},{"$f":"+[1]Energía!W237","v":0},null,{"$f":"+[1]Energía!Y237","v":0},{"$f":"+[1]Energía!Z237","v":0},{"$f":"+[1]Energía!AA237","v":0},{"$f":"+[1]Energía!AB237","v":0},{"$f":"+[1]Energía!AC237","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Ep\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Ep\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Ep\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Ep\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Ep\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Ep\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH237:AK237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Efp\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Efp\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Efp\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Efp\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Efp\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Efp\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP237:AS237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AF237*Balance!D$45,IF($D237=\"MT\",AF237*Balance!D$46,AF237*Balance!D$47))","v":0},{"$f":"IF($D237=\"BT\",AG237*Balance!E$45,IF($D237=\"MT\",AG237*Balance!E$46,AG237*Balance!E$47))","v":0},{"$f":"IF($D237=\"BT\",AH237*Balance!F$45,IF($D237=\"MT\",AH237*Balance!F$46,AH237*Balance!F$47))","v":0},{"$f":"IF($D237=\"BT\",AI237*Balance!G$45,IF($D237=\"MT\",AI237*Balance!G$46,AI237*Balance!G$47))","v":0},{"$f":"IF($D237=\"BT\",AJ237*Balance!H$45,IF($D237=\"MT\",AJ237*Balance!H$46,AJ237*Balance!H$47))","v":0},{"$f":"IF($D237=\"BT\",AK237*Balance!I$45,IF($D237=\"MT\",AK237*Balance!I$46,AK237*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX237:BA237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AN237*Balance!D$49,IF($D237=\"MT\",AN237*Balance!D$50,AN237*Balance!D$51))","v":0},{"$f":"IF($D237=\"BT\",AO237*Balance!E$49,IF($D237=\"MT\",AO237*Balance!E$50,AO237*Balance!E$51))","v":0},{"$f":"IF($D237=\"BT\",AP237*Balance!F$49,IF($D237=\"MT\",AP237*Balance!F$50,AP237*Balance!F$51))","v":0},{"$f":"IF($D237=\"BT\",AQ237*Balance!G$49,IF($D237=\"MT\",AQ237*Balance!G$50,AQ237*Balance!G$51))","v":0},{"$f":"IF($D237=\"BT\",AR237*Balance!H$49,IF($D237=\"MT\",AR237*Balance!H$50,AR237*Balance!H$51))","v":0},{"$f":"IF($D237=\"BT\",AS237*Balance!I$49,IF($D237=\"MT\",AS237*Balance!I$50,AS237*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF237:BI237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!E320","v":"Et"},{"$f":"+PremisaCosto!B320","v":"BT"},null,{"$f":"+[1]Energía!F238","v":0},{"$f":"+[1]Energía!G238","v":0},{"$f":"+[1]Energía!H238","v":0},{"$f":"+[1]Energía!I238","v":0},{"$f":"+[1]Energía!J238","v":0},{"$f":"+[1]Energía!K238","v":0},null,{"$f":"+[1]Energía!M238","v":0},{"$f":"+[1]Energía!N238","v":0},{"$f":"+[1]Energía!O238","v":0},{"$f":"+[1]Energía!P238","v":0},{"$f":"+[1]Energía!Q238","v":0},null,{"$f":"+[1]Energía!S238","v":0},{"$f":"+[1]Energía!T238","v":0},{"$f":"+[1]Energía!U238","v":0},{"$f":"+[1]Energía!V238","v":0},{"$f":"+[1]Energía!W238","v":0},null,{"$f":"+[1]Energía!Y238","v":0},{"$f":"+[1]Energía!Z238","v":0},{"$f":"+[1]Energía!AA238","v":0},{"$f":"+[1]Energía!AB238","v":0},{"$f":"+[1]Energía!AC238","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Ep\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Ep\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Ep\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Ep\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Ep\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Ep\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH238:AK238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Efp\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Efp\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Efp\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Efp\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Efp\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Efp\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP238:AS238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AF238*Balance!D$45,IF($D238=\"MT\",AF238*Balance!D$46,AF238*Balance!D$47))","v":0},{"$f":"IF($D238=\"BT\",AG238*Balance!E$45,IF($D238=\"MT\",AG238*Balance!E$46,AG238*Balance!E$47))","v":0},{"$f":"IF($D238=\"BT\",AH238*Balance!F$45,IF($D238=\"MT\",AH238*Balance!F$46,AH238*Balance!F$47))","v":0},{"$f":"IF($D238=\"BT\",AI238*Balance!G$45,IF($D238=\"MT\",AI238*Balance!G$46,AI238*Balance!G$47))","v":0},{"$f":"IF($D238=\"BT\",AJ238*Balance!H$45,IF($D238=\"MT\",AJ238*Balance!H$46,AJ238*Balance!H$47))","v":0},{"$f":"IF($D238=\"BT\",AK238*Balance!I$45,IF($D238=\"MT\",AK238*Balance!I$46,AK238*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX238:BA238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AN238*Balance!D$49,IF($D238=\"MT\",AN238*Balance!D$50,AN238*Balance!D$51))","v":0},{"$f":"IF($D238=\"BT\",AO238*Balance!E$49,IF($D238=\"MT\",AO238*Balance!E$50,AO238*Balance!E$51))","v":0},{"$f":"IF($D238=\"BT\",AP238*Balance!F$49,IF($D238=\"MT\",AP238*Balance!F$50,AP238*Balance!F$51))","v":0},{"$f":"IF($D238=\"BT\",AQ238*Balance!G$49,IF($D238=\"MT\",AQ238*Balance!G$50,AQ238*Balance!G$51))","v":0},{"$f":"IF($D238=\"BT\",AR238*Balance!H$49,IF($D238=\"MT\",AR238*Balance!H$50,AR238*Balance!H$51))","v":0},{"$f":"IF($D238=\"BT\",AS238*Balance!I$49,IF($D238=\"MT\",AS238*Balance!I$50,AS238*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF238:BI238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!E321","v":"Et"},{"$f":"+PremisaCosto!B321","v":"BT"},null,{"$f":"+[1]Energía!F239","v":0},{"$f":"+[1]Energía!G239","v":0},{"$f":"+[1]Energía!H239","v":0},{"$f":"+[1]Energía!I239","v":0},{"$f":"+[1]Energía!J239","v":0},{"$f":"+[1]Energía!K239","v":0},null,{"$f":"+[1]Energía!M239","v":0},{"$f":"+[1]Energía!N239","v":0},{"$f":"+[1]Energía!O239","v":0},{"$f":"+[1]Energía!P239","v":0},{"$f":"+[1]Energía!Q239","v":0},null,{"$f":"+[1]Energía!S239","v":0},{"$f":"+[1]Energía!T239","v":0},{"$f":"+[1]Energía!U239","v":0},{"$f":"+[1]Energía!V239","v":0},{"$f":"+[1]Energía!W239","v":0},null,{"$f":"+[1]Energía!Y239","v":0},{"$f":"+[1]Energía!Z239","v":0},{"$f":"+[1]Energía!AA239","v":0},{"$f":"+[1]Energía!AB239","v":0},{"$f":"+[1]Energía!AC239","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Ep\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Ep\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Ep\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Ep\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Ep\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Ep\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH239:AK239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Efp\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Efp\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Efp\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Efp\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Efp\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Efp\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP239:AS239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AF239*Balance!D$45,IF($D239=\"MT\",AF239*Balance!D$46,AF239*Balance!D$47))","v":0},{"$f":"IF($D239=\"BT\",AG239*Balance!E$45,IF($D239=\"MT\",AG239*Balance!E$46,AG239*Balance!E$47))","v":0},{"$f":"IF($D239=\"BT\",AH239*Balance!F$45,IF($D239=\"MT\",AH239*Balance!F$46,AH239*Balance!F$47))","v":0},{"$f":"IF($D239=\"BT\",AI239*Balance!G$45,IF($D239=\"MT\",AI239*Balance!G$46,AI239*Balance!G$47))","v":0},{"$f":"IF($D239=\"BT\",AJ239*Balance!H$45,IF($D239=\"MT\",AJ239*Balance!H$46,AJ239*Balance!H$47))","v":0},{"$f":"IF($D239=\"BT\",AK239*Balance!I$45,IF($D239=\"MT\",AK239*Balance!I$46,AK239*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX239:BA239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AN239*Balance!D$49,IF($D239=\"MT\",AN239*Balance!D$50,AN239*Balance!D$51))","v":0},{"$f":"IF($D239=\"BT\",AO239*Balance!E$49,IF($D239=\"MT\",AO239*Balance!E$50,AO239*Balance!E$51))","v":0},{"$f":"IF($D239=\"BT\",AP239*Balance!F$49,IF($D239=\"MT\",AP239*Balance!F$50,AP239*Balance!F$51))","v":0},{"$f":"IF($D239=\"BT\",AQ239*Balance!G$49,IF($D239=\"MT\",AQ239*Balance!G$50,AQ239*Balance!G$51))","v":0},{"$f":"IF($D239=\"BT\",AR239*Balance!H$49,IF($D239=\"MT\",AR239*Balance!H$50,AR239*Balance!H$51))","v":0},{"$f":"IF($D239=\"BT\",AS239*Balance!I$49,IF($D239=\"MT\",AS239*Balance!I$50,AS239*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF239:BI239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!E322","v":"Et"},{"$f":"+PremisaCosto!B322","v":"BT"},null,{"$f":"+[1]Energía!F240","v":0},{"$f":"+[1]Energía!G240","v":0},{"$f":"+[1]Energía!H240","v":0},{"$f":"+[1]Energía!I240","v":0},{"$f":"+[1]Energía!J240","v":0},{"$f":"+[1]Energía!K240","v":0},null,{"$f":"+[1]Energía!M240","v":0},{"$f":"+[1]Energía!N240","v":0},{"$f":"+[1]Energía!O240","v":0},{"$f":"+[1]Energía!P240","v":0},{"$f":"+[1]Energía!Q240","v":0},null,{"$f":"+[1]Energía!S240","v":0},{"$f":"+[1]Energía!T240","v":0},{"$f":"+[1]Energía!U240","v":0},{"$f":"+[1]Energía!V240","v":0},{"$f":"+[1]Energía!W240","v":0},null,{"$f":"+[1]Energía!Y240","v":0},{"$f":"+[1]Energía!Z240","v":0},{"$f":"+[1]Energía!AA240","v":0},{"$f":"+[1]Energía!AB240","v":0},{"$f":"+[1]Energía!AC240","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Ep\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Ep\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Ep\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Ep\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Ep\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Ep\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH240:AK240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Efp\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Efp\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Efp\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Efp\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Efp\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Efp\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP240:AS240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AF240*Balance!D$45,IF($D240=\"MT\",AF240*Balance!D$46,AF240*Balance!D$47))","v":0},{"$f":"IF($D240=\"BT\",AG240*Balance!E$45,IF($D240=\"MT\",AG240*Balance!E$46,AG240*Balance!E$47))","v":0},{"$f":"IF($D240=\"BT\",AH240*Balance!F$45,IF($D240=\"MT\",AH240*Balance!F$46,AH240*Balance!F$47))","v":0},{"$f":"IF($D240=\"BT\",AI240*Balance!G$45,IF($D240=\"MT\",AI240*Balance!G$46,AI240*Balance!G$47))","v":0},{"$f":"IF($D240=\"BT\",AJ240*Balance!H$45,IF($D240=\"MT\",AJ240*Balance!H$46,AJ240*Balance!H$47))","v":0},{"$f":"IF($D240=\"BT\",AK240*Balance!I$45,IF($D240=\"MT\",AK240*Balance!I$46,AK240*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX240:BA240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AN240*Balance!D$49,IF($D240=\"MT\",AN240*Balance!D$50,AN240*Balance!D$51))","v":0},{"$f":"IF($D240=\"BT\",AO240*Balance!E$49,IF($D240=\"MT\",AO240*Balance!E$50,AO240*Balance!E$51))","v":0},{"$f":"IF($D240=\"BT\",AP240*Balance!F$49,IF($D240=\"MT\",AP240*Balance!F$50,AP240*Balance!F$51))","v":0},{"$f":"IF($D240=\"BT\",AQ240*Balance!G$49,IF($D240=\"MT\",AQ240*Balance!G$50,AQ240*Balance!G$51))","v":0},{"$f":"IF($D240=\"BT\",AR240*Balance!H$49,IF($D240=\"MT\",AR240*Balance!H$50,AR240*Balance!H$51))","v":0},{"$f":"IF($D240=\"BT\",AS240*Balance!I$49,IF($D240=\"MT\",AS240*Balance!I$50,AS240*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF240:BI240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!E323","v":"Et"},{"$f":"+PremisaCosto!B323","v":"BT"},null,{"$f":"+[1]Energía!F241","v":0},{"$f":"+[1]Energía!G241","v":0},{"$f":"+[1]Energía!H241","v":0},{"$f":"+[1]Energía!I241","v":0},{"$f":"+[1]Energía!J241","v":0},{"$f":"+[1]Energía!K241","v":0},null,{"$f":"+[1]Energía!M241","v":0},{"$f":"+[1]Energía!N241","v":0},{"$f":"+[1]Energía!O241","v":0},{"$f":"+[1]Energía!P241","v":0},{"$f":"+[1]Energía!Q241","v":0},null,{"$f":"+[1]Energía!S241","v":0},{"$f":"+[1]Energía!T241","v":0},{"$f":"+[1]Energía!U241","v":0},{"$f":"+[1]Energía!V241","v":0},{"$f":"+[1]Energía!W241","v":0},null,{"$f":"+[1]Energía!Y241","v":0},{"$f":"+[1]Energía!Z241","v":0},{"$f":"+[1]Energía!AA241","v":0},{"$f":"+[1]Energía!AB241","v":0},{"$f":"+[1]Energía!AC241","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Ep\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Ep\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Ep\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Ep\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Ep\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Ep\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH241:AK241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Efp\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Efp\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Efp\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Efp\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Efp\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Efp\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP241:AS241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AF241*Balance!D$45,IF($D241=\"MT\",AF241*Balance!D$46,AF241*Balance!D$47))","v":0},{"$f":"IF($D241=\"BT\",AG241*Balance!E$45,IF($D241=\"MT\",AG241*Balance!E$46,AG241*Balance!E$47))","v":0},{"$f":"IF($D241=\"BT\",AH241*Balance!F$45,IF($D241=\"MT\",AH241*Balance!F$46,AH241*Balance!F$47))","v":0},{"$f":"IF($D241=\"BT\",AI241*Balance!G$45,IF($D241=\"MT\",AI241*Balance!G$46,AI241*Balance!G$47))","v":0},{"$f":"IF($D241=\"BT\",AJ241*Balance!H$45,IF($D241=\"MT\",AJ241*Balance!H$46,AJ241*Balance!H$47))","v":0},{"$f":"IF($D241=\"BT\",AK241*Balance!I$45,IF($D241=\"MT\",AK241*Balance!I$46,AK241*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX241:BA241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AN241*Balance!D$49,IF($D241=\"MT\",AN241*Balance!D$50,AN241*Balance!D$51))","v":0},{"$f":"IF($D241=\"BT\",AO241*Balance!E$49,IF($D241=\"MT\",AO241*Balance!E$50,AO241*Balance!E$51))","v":0},{"$f":"IF($D241=\"BT\",AP241*Balance!F$49,IF($D241=\"MT\",AP241*Balance!F$50,AP241*Balance!F$51))","v":0},{"$f":"IF($D241=\"BT\",AQ241*Balance!G$49,IF($D241=\"MT\",AQ241*Balance!G$50,AQ241*Balance!G$51))","v":0},{"$f":"IF($D241=\"BT\",AR241*Balance!H$49,IF($D241=\"MT\",AR241*Balance!H$50,AR241*Balance!H$51))","v":0},{"$f":"IF($D241=\"BT\",AS241*Balance!I$49,IF($D241=\"MT\",AS241*Balance!I$50,AS241*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF241:BI241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!E324","v":"Et"},{"$f":"+PremisaCosto!B324","v":"BT"},null,{"$f":"+[1]Energía!F242","v":0},{"$f":"+[1]Energía!G242","v":0},{"$f":"+[1]Energía!H242","v":0},{"$f":"+[1]Energía!I242","v":0},{"$f":"+[1]Energía!J242","v":0},{"$f":"+[1]Energía!K242","v":0},null,{"$f":"+[1]Energía!M242","v":0},{"$f":"+[1]Energía!N242","v":0},{"$f":"+[1]Energía!O242","v":0},{"$f":"+[1]Energía!P242","v":0},{"$f":"+[1]Energía!Q242","v":0},null,{"$f":"+[1]Energía!S242","v":0},{"$f":"+[1]Energía!T242","v":0},{"$f":"+[1]Energía!U242","v":0},{"$f":"+[1]Energía!V242","v":0},{"$f":"+[1]Energía!W242","v":0},null,{"$f":"+[1]Energía!Y242","v":0},{"$f":"+[1]Energía!Z242","v":0},{"$f":"+[1]Energía!AA242","v":0},{"$f":"+[1]Energía!AB242","v":0},{"$f":"+[1]Energía!AC242","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Ep\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Ep\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Ep\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Ep\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Ep\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Ep\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH242:AK242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Efp\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Efp\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Efp\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Efp\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Efp\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Efp\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP242:AS242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AF242*Balance!D$45,IF($D242=\"MT\",AF242*Balance!D$46,AF242*Balance!D$47))","v":0},{"$f":"IF($D242=\"BT\",AG242*Balance!E$45,IF($D242=\"MT\",AG242*Balance!E$46,AG242*Balance!E$47))","v":0},{"$f":"IF($D242=\"BT\",AH242*Balance!F$45,IF($D242=\"MT\",AH242*Balance!F$46,AH242*Balance!F$47))","v":0},{"$f":"IF($D242=\"BT\",AI242*Balance!G$45,IF($D242=\"MT\",AI242*Balance!G$46,AI242*Balance!G$47))","v":0},{"$f":"IF($D242=\"BT\",AJ242*Balance!H$45,IF($D242=\"MT\",AJ242*Balance!H$46,AJ242*Balance!H$47))","v":0},{"$f":"IF($D242=\"BT\",AK242*Balance!I$45,IF($D242=\"MT\",AK242*Balance!I$46,AK242*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX242:BA242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AN242*Balance!D$49,IF($D242=\"MT\",AN242*Balance!D$50,AN242*Balance!D$51))","v":0},{"$f":"IF($D242=\"BT\",AO242*Balance!E$49,IF($D242=\"MT\",AO242*Balance!E$50,AO242*Balance!E$51))","v":0},{"$f":"IF($D242=\"BT\",AP242*Balance!F$49,IF($D242=\"MT\",AP242*Balance!F$50,AP242*Balance!F$51))","v":0},{"$f":"IF($D242=\"BT\",AQ242*Balance!G$49,IF($D242=\"MT\",AQ242*Balance!G$50,AQ242*Balance!G$51))","v":0},{"$f":"IF($D242=\"BT\",AR242*Balance!H$49,IF($D242=\"MT\",AR242*Balance!H$50,AR242*Balance!H$51))","v":0},{"$f":"IF($D242=\"BT\",AS242*Balance!I$49,IF($D242=\"MT\",AS242*Balance!I$50,AS242*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF242:BI242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!E325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,{"$f":"+[1]Energía!F243","v":0},{"$f":"+[1]Energía!G243","v":0},{"$f":"+[1]Energía!H243","v":0},{"$f":"+[1]Energía!I243","v":0},{"$f":"+[1]Energía!J243","v":0},{"$f":"+[1]Energía!K243","v":0},null,{"$f":"+[1]Energía!M243","v":0},{"$f":"+[1]Energía!N243","v":0},{"$f":"+[1]Energía!O243","v":0},{"$f":"+[1]Energía!P243","v":0},{"$f":"+[1]Energía!Q243","v":0},null,{"$f":"+[1]Energía!S243","v":0},{"$f":"+[1]Energía!T243","v":0},{"$f":"+[1]Energía!U243","v":0},{"$f":"+[1]Energía!V243","v":0},{"$f":"+[1]Energía!W243","v":0},null,{"$f":"+[1]Energía!Y243","v":0},{"$f":"+[1]Energía!Z243","v":0},{"$f":"+[1]Energía!AA243","v":0},{"$f":"+[1]Energía!AB243","v":0},{"$f":"+[1]Energía!AC243","v":0},{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Ep\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Ep\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Ep\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Ep\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Ep\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Ep\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH243:AK243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Efp\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Efp\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Efp\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Efp\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Efp\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Efp\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP243:AS243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX243:BA243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF243:BI243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!E326","v":"Et"},{"$f":"+PremisaCosto!B326","v":"BT"},null,{"$f":"+[1]Energía!F244","v":0},{"$f":"+[1]Energía!G244","v":0},{"$f":"+[1]Energía!H244","v":0},{"$f":"+[1]Energía!I244","v":0},{"$f":"+[1]Energía!J244","v":0},{"$f":"+[1]Energía!K244","v":0},null,{"$f":"+[1]Energía!M244","v":0},{"$f":"+[1]Energía!N244","v":0},{"$f":"+[1]Energía!O244","v":0},{"$f":"+[1]Energía!P244","v":0},{"$f":"+[1]Energía!Q244","v":0},null,{"$f":"+[1]Energía!S244","v":0},{"$f":"+[1]Energía!T244","v":0},{"$f":"+[1]Energía!U244","v":0},{"$f":"+[1]Energía!V244","v":0},{"$f":"+[1]Energía!W244","v":0},null,{"$f":"+[1]Energía!Y244","v":0},{"$f":"+[1]Energía!Z244","v":0},{"$f":"+[1]Energía!AA244","v":0},{"$f":"+[1]Energía!AB244","v":0},{"$f":"+[1]Energía!AC244","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Ep\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Ep\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Ep\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Ep\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Ep\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Ep\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH244:AK244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Efp\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Efp\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Efp\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Efp\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Efp\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Efp\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP244:AS244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AF244*Balance!D$45,IF($D244=\"MT\",AF244*Balance!D$46,AF244*Balance!D$47))","v":0},{"$f":"IF($D244=\"BT\",AG244*Balance!E$45,IF($D244=\"MT\",AG244*Balance!E$46,AG244*Balance!E$47))","v":0},{"$f":"IF($D244=\"BT\",AH244*Balance!F$45,IF($D244=\"MT\",AH244*Balance!F$46,AH244*Balance!F$47))","v":0},{"$f":"IF($D244=\"BT\",AI244*Balance!G$45,IF($D244=\"MT\",AI244*Balance!G$46,AI244*Balance!G$47))","v":0},{"$f":"IF($D244=\"BT\",AJ244*Balance!H$45,IF($D244=\"MT\",AJ244*Balance!H$46,AJ244*Balance!H$47))","v":0},{"$f":"IF($D244=\"BT\",AK244*Balance!I$45,IF($D244=\"MT\",AK244*Balance!I$46,AK244*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX244:BA244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AN244*Balance!D$49,IF($D244=\"MT\",AN244*Balance!D$50,AN244*Balance!D$51))","v":0},{"$f":"IF($D244=\"BT\",AO244*Balance!E$49,IF($D244=\"MT\",AO244*Balance!E$50,AO244*Balance!E$51))","v":0},{"$f":"IF($D244=\"BT\",AP244*Balance!F$49,IF($D244=\"MT\",AP244*Balance!F$50,AP244*Balance!F$51))","v":0},{"$f":"IF($D244=\"BT\",AQ244*Balance!G$49,IF($D244=\"MT\",AQ244*Balance!G$50,AQ244*Balance!G$51))","v":0},{"$f":"IF($D244=\"BT\",AR244*Balance!H$49,IF($D244=\"MT\",AR244*Balance!H$50,AR244*Balance!H$51))","v":0},{"$f":"IF($D244=\"BT\",AS244*Balance!I$49,IF($D244=\"MT\",AS244*Balance!I$50,AS244*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF244:BI244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!E327","v":"Et"},{"$f":"+PremisaCosto!B327","v":"BT"},null,{"$f":"+[1]Energía!F245","v":0},{"$f":"+[1]Energía!G245","v":0},{"$f":"+[1]Energía!H245","v":0},{"$f":"+[1]Energía!I245","v":0},{"$f":"+[1]Energía!J245","v":0},{"$f":"+[1]Energía!K245","v":0},null,{"$f":"+[1]Energía!M245","v":0},{"$f":"+[1]Energía!N245","v":0},{"$f":"+[1]Energía!O245","v":0},{"$f":"+[1]Energía!P245","v":0},{"$f":"+[1]Energía!Q245","v":0},null,{"$f":"+[1]Energía!S245","v":0},{"$f":"+[1]Energía!T245","v":0},{"$f":"+[1]Energía!U245","v":0},{"$f":"+[1]Energía!V245","v":0},{"$f":"+[1]Energía!W245","v":0},null,{"$f":"+[1]Energía!Y245","v":0},{"$f":"+[1]Energía!Z245","v":0},{"$f":"+[1]Energía!AA245","v":0},{"$f":"+[1]Energía!AB245","v":0},{"$f":"+[1]Energía!AC245","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Ep\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Ep\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Ep\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Ep\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Ep\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Ep\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH245:AK245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Efp\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Efp\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Efp\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Efp\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Efp\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Efp\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP245:AS245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AF245*Balance!D$45,IF($D245=\"MT\",AF245*Balance!D$46,AF245*Balance!D$47))","v":0},{"$f":"IF($D245=\"BT\",AG245*Balance!E$45,IF($D245=\"MT\",AG245*Balance!E$46,AG245*Balance!E$47))","v":0},{"$f":"IF($D245=\"BT\",AH245*Balance!F$45,IF($D245=\"MT\",AH245*Balance!F$46,AH245*Balance!F$47))","v":0},{"$f":"IF($D245=\"BT\",AI245*Balance!G$45,IF($D245=\"MT\",AI245*Balance!G$46,AI245*Balance!G$47))","v":0},{"$f":"IF($D245=\"BT\",AJ245*Balance!H$45,IF($D245=\"MT\",AJ245*Balance!H$46,AJ245*Balance!H$47))","v":0},{"$f":"IF($D245=\"BT\",AK245*Balance!I$45,IF($D245=\"MT\",AK245*Balance!I$46,AK245*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX245:BA245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AN245*Balance!D$49,IF($D245=\"MT\",AN245*Balance!D$50,AN245*Balance!D$51))","v":0},{"$f":"IF($D245=\"BT\",AO245*Balance!E$49,IF($D245=\"MT\",AO245*Balance!E$50,AO245*Balance!E$51))","v":0},{"$f":"IF($D245=\"BT\",AP245*Balance!F$49,IF($D245=\"MT\",AP245*Balance!F$50,AP245*Balance!F$51))","v":0},{"$f":"IF($D245=\"BT\",AQ245*Balance!G$49,IF($D245=\"MT\",AQ245*Balance!G$50,AQ245*Balance!G$51))","v":0},{"$f":"IF($D245=\"BT\",AR245*Balance!H$49,IF($D245=\"MT\",AR245*Balance!H$50,AR245*Balance!H$51))","v":0},{"$f":"IF($D245=\"BT\",AS245*Balance!I$49,IF($D245=\"MT\",AS245*Balance!I$50,AS245*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF245:BI245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!E328","v":"Et"},{"$f":"+PremisaCosto!B328","v":"BT"},null,{"$f":"+[1]Energía!F246","v":0},{"$f":"+[1]Energía!G246","v":0},{"$f":"+[1]Energía!H246","v":0},{"$f":"+[1]Energía!I246","v":0},{"$f":"+[1]Energía!J246","v":0},{"$f":"+[1]Energía!K246","v":0},null,{"$f":"+[1]Energía!M246","v":0},{"$f":"+[1]Energía!N246","v":0},{"$f":"+[1]Energía!O246","v":0},{"$f":"+[1]Energía!P246","v":0},{"$f":"+[1]Energía!Q246","v":0},null,{"$f":"+[1]Energía!S246","v":0},{"$f":"+[1]Energía!T246","v":0},{"$f":"+[1]Energía!U246","v":0},{"$f":"+[1]Energía!V246","v":0},{"$f":"+[1]Energía!W246","v":0},null,{"$f":"+[1]Energía!Y246","v":0},{"$f":"+[1]Energía!Z246","v":0},{"$f":"+[1]Energía!AA246","v":0},{"$f":"+[1]Energía!AB246","v":0},{"$f":"+[1]Energía!AC246","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Ep\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Ep\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Ep\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Ep\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Ep\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Ep\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH246:AK246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Efp\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Efp\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Efp\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Efp\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Efp\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Efp\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP246:AS246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AF246*Balance!D$45,IF($D246=\"MT\",AF246*Balance!D$46,AF246*Balance!D$47))","v":0},{"$f":"IF($D246=\"BT\",AG246*Balance!E$45,IF($D246=\"MT\",AG246*Balance!E$46,AG246*Balance!E$47))","v":0},{"$f":"IF($D246=\"BT\",AH246*Balance!F$45,IF($D246=\"MT\",AH246*Balance!F$46,AH246*Balance!F$47))","v":0},{"$f":"IF($D246=\"BT\",AI246*Balance!G$45,IF($D246=\"MT\",AI246*Balance!G$46,AI246*Balance!G$47))","v":0},{"$f":"IF($D246=\"BT\",AJ246*Balance!H$45,IF($D246=\"MT\",AJ246*Balance!H$46,AJ246*Balance!H$47))","v":0},{"$f":"IF($D246=\"BT\",AK246*Balance!I$45,IF($D246=\"MT\",AK246*Balance!I$46,AK246*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX246:BA246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AN246*Balance!D$49,IF($D246=\"MT\",AN246*Balance!D$50,AN246*Balance!D$51))","v":0},{"$f":"IF($D246=\"BT\",AO246*Balance!E$49,IF($D246=\"MT\",AO246*Balance!E$50,AO246*Balance!E$51))","v":0},{"$f":"IF($D246=\"BT\",AP246*Balance!F$49,IF($D246=\"MT\",AP246*Balance!F$50,AP246*Balance!F$51))","v":0},{"$f":"IF($D246=\"BT\",AQ246*Balance!G$49,IF($D246=\"MT\",AQ246*Balance!G$50,AQ246*Balance!G$51))","v":0},{"$f":"IF($D246=\"BT\",AR246*Balance!H$49,IF($D246=\"MT\",AR246*Balance!H$50,AR246*Balance!H$51))","v":0},{"$f":"IF($D246=\"BT\",AS246*Balance!I$49,IF($D246=\"MT\",AS246*Balance!I$50,AS246*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF246:BI246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!E329","v":"Et"},{"$f":"+PremisaCosto!B329","v":"BT"},null,{"$f":"+[1]Energía!F247","v":0},{"$f":"+[1]Energía!G247","v":0},{"$f":"+[1]Energía!H247","v":0},{"$f":"+[1]Energía!I247","v":0},{"$f":"+[1]Energía!J247","v":0},{"$f":"+[1]Energía!K247","v":0},null,{"$f":"+[1]Energía!M247","v":0},{"$f":"+[1]Energía!N247","v":0},{"$f":"+[1]Energía!O247","v":0},{"$f":"+[1]Energía!P247","v":0},{"$f":"+[1]Energía!Q247","v":0},null,{"$f":"+[1]Energía!S247","v":0},{"$f":"+[1]Energía!T247","v":0},{"$f":"+[1]Energía!U247","v":0},{"$f":"+[1]Energía!V247","v":0},{"$f":"+[1]Energía!W247","v":0},null,{"$f":"+[1]Energía!Y247","v":0},{"$f":"+[1]Energía!Z247","v":0},{"$f":"+[1]Energía!AA247","v":0},{"$f":"+[1]Energía!AB247","v":0},{"$f":"+[1]Energía!AC247","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Ep\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Ep\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Ep\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Ep\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Ep\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Ep\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH247:AK247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Efp\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Efp\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Efp\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Efp\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Efp\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Efp\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP247:AS247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AF247*Balance!D$45,IF($D247=\"MT\",AF247*Balance!D$46,AF247*Balance!D$47))","v":0},{"$f":"IF($D247=\"BT\",AG247*Balance!E$45,IF($D247=\"MT\",AG247*Balance!E$46,AG247*Balance!E$47))","v":0},{"$f":"IF($D247=\"BT\",AH247*Balance!F$45,IF($D247=\"MT\",AH247*Balance!F$46,AH247*Balance!F$47))","v":0},{"$f":"IF($D247=\"BT\",AI247*Balance!G$45,IF($D247=\"MT\",AI247*Balance!G$46,AI247*Balance!G$47))","v":0},{"$f":"IF($D247=\"BT\",AJ247*Balance!H$45,IF($D247=\"MT\",AJ247*Balance!H$46,AJ247*Balance!H$47))","v":0},{"$f":"IF($D247=\"BT\",AK247*Balance!I$45,IF($D247=\"MT\",AK247*Balance!I$46,AK247*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX247:BA247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AN247*Balance!D$49,IF($D247=\"MT\",AN247*Balance!D$50,AN247*Balance!D$51))","v":0},{"$f":"IF($D247=\"BT\",AO247*Balance!E$49,IF($D247=\"MT\",AO247*Balance!E$50,AO247*Balance!E$51))","v":0},{"$f":"IF($D247=\"BT\",AP247*Balance!F$49,IF($D247=\"MT\",AP247*Balance!F$50,AP247*Balance!F$51))","v":0},{"$f":"IF($D247=\"BT\",AQ247*Balance!G$49,IF($D247=\"MT\",AQ247*Balance!G$50,AQ247*Balance!G$51))","v":0},{"$f":"IF($D247=\"BT\",AR247*Balance!H$49,IF($D247=\"MT\",AR247*Balance!H$50,AR247*Balance!H$51))","v":0},{"$f":"IF($D247=\"BT\",AS247*Balance!I$49,IF($D247=\"MT\",AS247*Balance!I$50,AS247*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF247:BI247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!E330","v":"Et"},{"$f":"+PremisaCosto!B330","v":"BT"},null,{"$f":"+[1]Energía!F248","v":0},{"$f":"+[1]Energía!G248","v":0},{"$f":"+[1]Energía!H248","v":0},{"$f":"+[1]Energía!I248","v":0},{"$f":"+[1]Energía!J248","v":0},{"$f":"+[1]Energía!K248","v":0},null,{"$f":"+[1]Energía!M248","v":0},{"$f":"+[1]Energía!N248","v":0},{"$f":"+[1]Energía!O248","v":0},{"$f":"+[1]Energía!P248","v":0},{"$f":"+[1]Energía!Q248","v":0},null,{"$f":"+[1]Energía!S248","v":0},{"$f":"+[1]Energía!T248","v":0},{"$f":"+[1]Energía!U248","v":0},{"$f":"+[1]Energía!V248","v":0},{"$f":"+[1]Energía!W248","v":0},null,{"$f":"+[1]Energía!Y248","v":0},{"$f":"+[1]Energía!Z248","v":0},{"$f":"+[1]Energía!AA248","v":0},{"$f":"+[1]Energía!AB248","v":0},{"$f":"+[1]Energía!AC248","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Ep\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Ep\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Ep\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Ep\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Ep\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Ep\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH248:AK248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Efp\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Efp\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Efp\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Efp\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Efp\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Efp\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP248:AS248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AF248*Balance!D$45,IF($D248=\"MT\",AF248*Balance!D$46,AF248*Balance!D$47))","v":0},{"$f":"IF($D248=\"BT\",AG248*Balance!E$45,IF($D248=\"MT\",AG248*Balance!E$46,AG248*Balance!E$47))","v":0},{"$f":"IF($D248=\"BT\",AH248*Balance!F$45,IF($D248=\"MT\",AH248*Balance!F$46,AH248*Balance!F$47))","v":0},{"$f":"IF($D248=\"BT\",AI248*Balance!G$45,IF($D248=\"MT\",AI248*Balance!G$46,AI248*Balance!G$47))","v":0},{"$f":"IF($D248=\"BT\",AJ248*Balance!H$45,IF($D248=\"MT\",AJ248*Balance!H$46,AJ248*Balance!H$47))","v":0},{"$f":"IF($D248=\"BT\",AK248*Balance!I$45,IF($D248=\"MT\",AK248*Balance!I$46,AK248*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX248:BA248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AN248*Balance!D$49,IF($D248=\"MT\",AN248*Balance!D$50,AN248*Balance!D$51))","v":0},{"$f":"IF($D248=\"BT\",AO248*Balance!E$49,IF($D248=\"MT\",AO248*Balance!E$50,AO248*Balance!E$51))","v":0},{"$f":"IF($D248=\"BT\",AP248*Balance!F$49,IF($D248=\"MT\",AP248*Balance!F$50,AP248*Balance!F$51))","v":0},{"$f":"IF($D248=\"BT\",AQ248*Balance!G$49,IF($D248=\"MT\",AQ248*Balance!G$50,AQ248*Balance!G$51))","v":0},{"$f":"IF($D248=\"BT\",AR248*Balance!H$49,IF($D248=\"MT\",AR248*Balance!H$50,AR248*Balance!H$51))","v":0},{"$f":"IF($D248=\"BT\",AS248*Balance!I$49,IF($D248=\"MT\",AS248*Balance!I$50,AS248*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF248:BI248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!E331","v":"Et"},{"$f":"+PremisaCosto!B331","v":"BT"},null,{"$f":"+[1]Energía!F249","v":0},{"$f":"+[1]Energía!G249","v":0},{"$f":"+[1]Energía!H249","v":0},{"$f":"+[1]Energía!I249","v":0},{"$f":"+[1]Energía!J249","v":0},{"$f":"+[1]Energía!K249","v":0},null,{"$f":"+[1]Energía!M249","v":0},{"$f":"+[1]Energía!N249","v":0},{"$f":"+[1]Energía!O249","v":0},{"$f":"+[1]Energía!P249","v":0},{"$f":"+[1]Energía!Q249","v":0},null,{"$f":"+[1]Energía!S249","v":0},{"$f":"+[1]Energía!T249","v":0},{"$f":"+[1]Energía!U249","v":0},{"$f":"+[1]Energía!V249","v":0},{"$f":"+[1]Energía!W249","v":0},null,{"$f":"+[1]Energía!Y249","v":0},{"$f":"+[1]Energía!Z249","v":0},{"$f":"+[1]Energía!AA249","v":0},{"$f":"+[1]Energía!AB249","v":0},{"$f":"+[1]Energía!AC249","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Ep\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Ep\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Ep\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Ep\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Ep\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Ep\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH249:AK249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Efp\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Efp\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Efp\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Efp\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Efp\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Efp\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP249:AS249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AF249*Balance!D$45,IF($D249=\"MT\",AF249*Balance!D$46,AF249*Balance!D$47))","v":0},{"$f":"IF($D249=\"BT\",AG249*Balance!E$45,IF($D249=\"MT\",AG249*Balance!E$46,AG249*Balance!E$47))","v":0},{"$f":"IF($D249=\"BT\",AH249*Balance!F$45,IF($D249=\"MT\",AH249*Balance!F$46,AH249*Balance!F$47))","v":0},{"$f":"IF($D249=\"BT\",AI249*Balance!G$45,IF($D249=\"MT\",AI249*Balance!G$46,AI249*Balance!G$47))","v":0},{"$f":"IF($D249=\"BT\",AJ249*Balance!H$45,IF($D249=\"MT\",AJ249*Balance!H$46,AJ249*Balance!H$47))","v":0},{"$f":"IF($D249=\"BT\",AK249*Balance!I$45,IF($D249=\"MT\",AK249*Balance!I$46,AK249*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX249:BA249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AN249*Balance!D$49,IF($D249=\"MT\",AN249*Balance!D$50,AN249*Balance!D$51))","v":0},{"$f":"IF($D249=\"BT\",AO249*Balance!E$49,IF($D249=\"MT\",AO249*Balance!E$50,AO249*Balance!E$51))","v":0},{"$f":"IF($D249=\"BT\",AP249*Balance!F$49,IF($D249=\"MT\",AP249*Balance!F$50,AP249*Balance!F$51))","v":0},{"$f":"IF($D249=\"BT\",AQ249*Balance!G$49,IF($D249=\"MT\",AQ249*Balance!G$50,AQ249*Balance!G$51))","v":0},{"$f":"IF($D249=\"BT\",AR249*Balance!H$49,IF($D249=\"MT\",AR249*Balance!H$50,AR249*Balance!H$51))","v":0},{"$f":"IF($D249=\"BT\",AS249*Balance!I$49,IF($D249=\"MT\",AS249*Balance!I$50,AS249*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF249:BI249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!E332","v":"Et"},{"$f":"+PremisaCosto!B332","v":"BT"},null,{"$f":"+[1]Energía!F250","v":0},{"$f":"+[1]Energía!G250","v":0},{"$f":"+[1]Energía!H250","v":0},{"$f":"+[1]Energía!I250","v":0},{"$f":"+[1]Energía!J250","v":0},{"$f":"+[1]Energía!K250","v":0},null,{"$f":"+[1]Energía!M250","v":0},{"$f":"+[1]Energía!N250","v":0},{"$f":"+[1]Energía!O250","v":0},{"$f":"+[1]Energía!P250","v":0},{"$f":"+[1]Energía!Q250","v":0},null,{"$f":"+[1]Energía!S250","v":0},{"$f":"+[1]Energía!T250","v":0},{"$f":"+[1]Energía!U250","v":0},{"$f":"+[1]Energía!V250","v":0},{"$f":"+[1]Energía!W250","v":0},null,{"$f":"+[1]Energía!Y250","v":0},{"$f":"+[1]Energía!Z250","v":0},{"$f":"+[1]Energía!AA250","v":0},{"$f":"+[1]Energía!AB250","v":0},{"$f":"+[1]Energía!AC250","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Ep\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Ep\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Ep\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Ep\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Ep\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Ep\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH250:AK250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Efp\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Efp\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Efp\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Efp\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Efp\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Efp\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP250:AS250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AF250*Balance!D$45,IF($D250=\"MT\",AF250*Balance!D$46,AF250*Balance!D$47))","v":0},{"$f":"IF($D250=\"BT\",AG250*Balance!E$45,IF($D250=\"MT\",AG250*Balance!E$46,AG250*Balance!E$47))","v":0},{"$f":"IF($D250=\"BT\",AH250*Balance!F$45,IF($D250=\"MT\",AH250*Balance!F$46,AH250*Balance!F$47))","v":0},{"$f":"IF($D250=\"BT\",AI250*Balance!G$45,IF($D250=\"MT\",AI250*Balance!G$46,AI250*Balance!G$47))","v":0},{"$f":"IF($D250=\"BT\",AJ250*Balance!H$45,IF($D250=\"MT\",AJ250*Balance!H$46,AJ250*Balance!H$47))","v":0},{"$f":"IF($D250=\"BT\",AK250*Balance!I$45,IF($D250=\"MT\",AK250*Balance!I$46,AK250*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX250:BA250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AN250*Balance!D$49,IF($D250=\"MT\",AN250*Balance!D$50,AN250*Balance!D$51))","v":0},{"$f":"IF($D250=\"BT\",AO250*Balance!E$49,IF($D250=\"MT\",AO250*Balance!E$50,AO250*Balance!E$51))","v":0},{"$f":"IF($D250=\"BT\",AP250*Balance!F$49,IF($D250=\"MT\",AP250*Balance!F$50,AP250*Balance!F$51))","v":0},{"$f":"IF($D250=\"BT\",AQ250*Balance!G$49,IF($D250=\"MT\",AQ250*Balance!G$50,AQ250*Balance!G$51))","v":0},{"$f":"IF($D250=\"BT\",AR250*Balance!H$49,IF($D250=\"MT\",AR250*Balance!H$50,AR250*Balance!H$51))","v":0},{"$f":"IF($D250=\"BT\",AS250*Balance!I$49,IF($D250=\"MT\",AS250*Balance!I$50,AS250*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF250:BI250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!E333","v":"Et"},{"$f":"+PremisaCosto!B333","v":"BT"},null,{"$f":"+[1]Energía!F251","v":0},{"$f":"+[1]Energía!G251","v":0},{"$f":"+[1]Energía!H251","v":0},{"$f":"+[1]Energía!I251","v":0},{"$f":"+[1]Energía!J251","v":0},{"$f":"+[1]Energía!K251","v":0},null,{"$f":"+[1]Energía!M251","v":0},{"$f":"+[1]Energía!N251","v":0},{"$f":"+[1]Energía!O251","v":0},{"$f":"+[1]Energía!P251","v":0},{"$f":"+[1]Energía!Q251","v":0},null,{"$f":"+[1]Energía!S251","v":0},{"$f":"+[1]Energía!T251","v":0},{"$f":"+[1]Energía!U251","v":0},{"$f":"+[1]Energía!V251","v":0},{"$f":"+[1]Energía!W251","v":0},null,{"$f":"+[1]Energía!Y251","v":0},{"$f":"+[1]Energía!Z251","v":0},{"$f":"+[1]Energía!AA251","v":0},{"$f":"+[1]Energía!AB251","v":0},{"$f":"+[1]Energía!AC251","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Ep\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Ep\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Ep\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Ep\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Ep\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Ep\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH251:AK251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Efp\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Efp\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Efp\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Efp\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Efp\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Efp\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP251:AS251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AF251*Balance!D$45,IF($D251=\"MT\",AF251*Balance!D$46,AF251*Balance!D$47))","v":0},{"$f":"IF($D251=\"BT\",AG251*Balance!E$45,IF($D251=\"MT\",AG251*Balance!E$46,AG251*Balance!E$47))","v":0},{"$f":"IF($D251=\"BT\",AH251*Balance!F$45,IF($D251=\"MT\",AH251*Balance!F$46,AH251*Balance!F$47))","v":0},{"$f":"IF($D251=\"BT\",AI251*Balance!G$45,IF($D251=\"MT\",AI251*Balance!G$46,AI251*Balance!G$47))","v":0},{"$f":"IF($D251=\"BT\",AJ251*Balance!H$45,IF($D251=\"MT\",AJ251*Balance!H$46,AJ251*Balance!H$47))","v":0},{"$f":"IF($D251=\"BT\",AK251*Balance!I$45,IF($D251=\"MT\",AK251*Balance!I$46,AK251*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX251:BA251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AN251*Balance!D$49,IF($D251=\"MT\",AN251*Balance!D$50,AN251*Balance!D$51))","v":0},{"$f":"IF($D251=\"BT\",AO251*Balance!E$49,IF($D251=\"MT\",AO251*Balance!E$50,AO251*Balance!E$51))","v":0},{"$f":"IF($D251=\"BT\",AP251*Balance!F$49,IF($D251=\"MT\",AP251*Balance!F$50,AP251*Balance!F$51))","v":0},{"$f":"IF($D251=\"BT\",AQ251*Balance!G$49,IF($D251=\"MT\",AQ251*Balance!G$50,AQ251*Balance!G$51))","v":0},{"$f":"IF($D251=\"BT\",AR251*Balance!H$49,IF($D251=\"MT\",AR251*Balance!H$50,AR251*Balance!H$51))","v":0},{"$f":"IF($D251=\"BT\",AS251*Balance!I$49,IF($D251=\"MT\",AS251*Balance!I$50,AS251*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF251:BI251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!E334","v":"Et"},{"$f":"+PremisaCosto!B334","v":"BT"},null,{"$f":"+[1]Energía!F252","v":0},{"$f":"+[1]Energía!G252","v":0},{"$f":"+[1]Energía!H252","v":0},{"$f":"+[1]Energía!I252","v":0},{"$f":"+[1]Energía!J252","v":0},{"$f":"+[1]Energía!K252","v":0},null,{"$f":"+[1]Energía!M252","v":0},{"$f":"+[1]Energía!N252","v":0},{"$f":"+[1]Energía!O252","v":0},{"$f":"+[1]Energía!P252","v":0},{"$f":"+[1]Energía!Q252","v":0},null,{"$f":"+[1]Energía!S252","v":0},{"$f":"+[1]Energía!T252","v":0},{"$f":"+[1]Energía!U252","v":0},{"$f":"+[1]Energía!V252","v":0},{"$f":"+[1]Energía!W252","v":0},null,{"$f":"+[1]Energía!Y252","v":0},{"$f":"+[1]Energía!Z252","v":0},{"$f":"+[1]Energía!AA252","v":0},{"$f":"+[1]Energía!AB252","v":0},{"$f":"+[1]Energía!AC252","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Ep\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Ep\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Ep\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Ep\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Ep\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Ep\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH252:AK252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Efp\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Efp\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Efp\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Efp\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Efp\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Efp\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP252:AS252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AF252*Balance!D$45,IF($D252=\"MT\",AF252*Balance!D$46,AF252*Balance!D$47))","v":0},{"$f":"IF($D252=\"BT\",AG252*Balance!E$45,IF($D252=\"MT\",AG252*Balance!E$46,AG252*Balance!E$47))","v":0},{"$f":"IF($D252=\"BT\",AH252*Balance!F$45,IF($D252=\"MT\",AH252*Balance!F$46,AH252*Balance!F$47))","v":0},{"$f":"IF($D252=\"BT\",AI252*Balance!G$45,IF($D252=\"MT\",AI252*Balance!G$46,AI252*Balance!G$47))","v":0},{"$f":"IF($D252=\"BT\",AJ252*Balance!H$45,IF($D252=\"MT\",AJ252*Balance!H$46,AJ252*Balance!H$47))","v":0},{"$f":"IF($D252=\"BT\",AK252*Balance!I$45,IF($D252=\"MT\",AK252*Balance!I$46,AK252*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX252:BA252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AN252*Balance!D$49,IF($D252=\"MT\",AN252*Balance!D$50,AN252*Balance!D$51))","v":0},{"$f":"IF($D252=\"BT\",AO252*Balance!E$49,IF($D252=\"MT\",AO252*Balance!E$50,AO252*Balance!E$51))","v":0},{"$f":"IF($D252=\"BT\",AP252*Balance!F$49,IF($D252=\"MT\",AP252*Balance!F$50,AP252*Balance!F$51))","v":0},{"$f":"IF($D252=\"BT\",AQ252*Balance!G$49,IF($D252=\"MT\",AQ252*Balance!G$50,AQ252*Balance!G$51))","v":0},{"$f":"IF($D252=\"BT\",AR252*Balance!H$49,IF($D252=\"MT\",AR252*Balance!H$50,AR252*Balance!H$51))","v":0},{"$f":"IF($D252=\"BT\",AS252*Balance!I$49,IF($D252=\"MT\",AS252*Balance!I$50,AS252*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF252:BI252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!E335","v":"Et"},{"$f":"+PremisaCosto!B335","v":"BT"},null,{"$f":"+[1]Energía!F253","v":0},{"$f":"+[1]Energía!G253","v":0},{"$f":"+[1]Energía!H253","v":0},{"$f":"+[1]Energía!I253","v":0},{"$f":"+[1]Energía!J253","v":0},{"$f":"+[1]Energía!K253","v":0},null,{"$f":"+[1]Energía!M253","v":0},{"$f":"+[1]Energía!N253","v":0},{"$f":"+[1]Energía!O253","v":0},{"$f":"+[1]Energía!P253","v":0},{"$f":"+[1]Energía!Q253","v":0},null,{"$f":"+[1]Energía!S253","v":0},{"$f":"+[1]Energía!T253","v":0},{"$f":"+[1]Energía!U253","v":0},{"$f":"+[1]Energía!V253","v":0},{"$f":"+[1]Energía!W253","v":0},null,{"$f":"+[1]Energía!Y253","v":0},{"$f":"+[1]Energía!Z253","v":0},{"$f":"+[1]Energía!AA253","v":0},{"$f":"+[1]Energía!AB253","v":0},{"$f":"+[1]Energía!AC253","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Ep\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Ep\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Ep\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Ep\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Ep\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Ep\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH253:AK253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Efp\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Efp\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Efp\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Efp\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Efp\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Efp\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP253:AS253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AF253*Balance!D$45,IF($D253=\"MT\",AF253*Balance!D$46,AF253*Balance!D$47))","v":0},{"$f":"IF($D253=\"BT\",AG253*Balance!E$45,IF($D253=\"MT\",AG253*Balance!E$46,AG253*Balance!E$47))","v":0},{"$f":"IF($D253=\"BT\",AH253*Balance!F$45,IF($D253=\"MT\",AH253*Balance!F$46,AH253*Balance!F$47))","v":0},{"$f":"IF($D253=\"BT\",AI253*Balance!G$45,IF($D253=\"MT\",AI253*Balance!G$46,AI253*Balance!G$47))","v":0},{"$f":"IF($D253=\"BT\",AJ253*Balance!H$45,IF($D253=\"MT\",AJ253*Balance!H$46,AJ253*Balance!H$47))","v":0},{"$f":"IF($D253=\"BT\",AK253*Balance!I$45,IF($D253=\"MT\",AK253*Balance!I$46,AK253*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX253:BA253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AN253*Balance!D$49,IF($D253=\"MT\",AN253*Balance!D$50,AN253*Balance!D$51))","v":0},{"$f":"IF($D253=\"BT\",AO253*Balance!E$49,IF($D253=\"MT\",AO253*Balance!E$50,AO253*Balance!E$51))","v":0},{"$f":"IF($D253=\"BT\",AP253*Balance!F$49,IF($D253=\"MT\",AP253*Balance!F$50,AP253*Balance!F$51))","v":0},{"$f":"IF($D253=\"BT\",AQ253*Balance!G$49,IF($D253=\"MT\",AQ253*Balance!G$50,AQ253*Balance!G$51))","v":0},{"$f":"IF($D253=\"BT\",AR253*Balance!H$49,IF($D253=\"MT\",AR253*Balance!H$50,AR253*Balance!H$51))","v":0},{"$f":"IF($D253=\"BT\",AS253*Balance!I$49,IF($D253=\"MT\",AS253*Balance!I$50,AS253*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF253:BI253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!E336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,{"$f":"+[1]Energía!F254","v":0},{"$f":"+[1]Energía!G254","v":0},{"$f":"+[1]Energía!H254","v":0},{"$f":"+[1]Energía!I254","v":0},{"$f":"+[1]Energía!J254","v":0},{"$f":"+[1]Energía!K254","v":0},null,{"$f":"+[1]Energía!M254","v":0},{"$f":"+[1]Energía!N254","v":0},{"$f":"+[1]Energía!O254","v":0},{"$f":"+[1]Energía!P254","v":0},{"$f":"+[1]Energía!Q254","v":0},null,{"$f":"+[1]Energía!S254","v":0},{"$f":"+[1]Energía!T254","v":0},{"$f":"+[1]Energía!U254","v":0},{"$f":"+[1]Energía!V254","v":0},{"$f":"+[1]Energía!W254","v":0},null,{"$f":"+[1]Energía!Y254","v":0},{"$f":"+[1]Energía!Z254","v":0},{"$f":"+[1]Energía!AA254","v":0},{"$f":"+[1]Energía!AB254","v":0},{"$f":"+[1]Energía!AC254","v":0},{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Ep\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Ep\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Ep\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Ep\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Ep\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Ep\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH254:AK254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Efp\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Efp\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Efp\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Efp\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Efp\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Efp\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP254:AS254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX254:BA254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF254:BI254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!E337","v":"Et"},{"$f":"+PremisaCosto!B337","v":"BT"},null,{"$f":"+[1]Energía!F255","v":0},{"$f":"+[1]Energía!G255","v":0},{"$f":"+[1]Energía!H255","v":0},{"$f":"+[1]Energía!I255","v":0},{"$f":"+[1]Energía!J255","v":0},{"$f":"+[1]Energía!K255","v":0},null,{"$f":"+[1]Energía!M255","v":0},{"$f":"+[1]Energía!N255","v":0},{"$f":"+[1]Energía!O255","v":0},{"$f":"+[1]Energía!P255","v":0},{"$f":"+[1]Energía!Q255","v":0},null,{"$f":"+[1]Energía!S255","v":0},{"$f":"+[1]Energía!T255","v":0},{"$f":"+[1]Energía!U255","v":0},{"$f":"+[1]Energía!V255","v":0},{"$f":"+[1]Energía!W255","v":0},null,{"$f":"+[1]Energía!Y255","v":0},{"$f":"+[1]Energía!Z255","v":0},{"$f":"+[1]Energía!AA255","v":0},{"$f":"+[1]Energía!AB255","v":0},{"$f":"+[1]Energía!AC255","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Ep\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Ep\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Ep\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Ep\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Ep\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Ep\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH255:AK255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Efp\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Efp\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Efp\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Efp\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Efp\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Efp\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP255:AS255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AF255*Balance!D$45,IF($D255=\"MT\",AF255*Balance!D$46,AF255*Balance!D$47))","v":0},{"$f":"IF($D255=\"BT\",AG255*Balance!E$45,IF($D255=\"MT\",AG255*Balance!E$46,AG255*Balance!E$47))","v":0},{"$f":"IF($D255=\"BT\",AH255*Balance!F$45,IF($D255=\"MT\",AH255*Balance!F$46,AH255*Balance!F$47))","v":0},{"$f":"IF($D255=\"BT\",AI255*Balance!G$45,IF($D255=\"MT\",AI255*Balance!G$46,AI255*Balance!G$47))","v":0},{"$f":"IF($D255=\"BT\",AJ255*Balance!H$45,IF($D255=\"MT\",AJ255*Balance!H$46,AJ255*Balance!H$47))","v":0},{"$f":"IF($D255=\"BT\",AK255*Balance!I$45,IF($D255=\"MT\",AK255*Balance!I$46,AK255*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX255:BA255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AN255*Balance!D$49,IF($D255=\"MT\",AN255*Balance!D$50,AN255*Balance!D$51))","v":0},{"$f":"IF($D255=\"BT\",AO255*Balance!E$49,IF($D255=\"MT\",AO255*Balance!E$50,AO255*Balance!E$51))","v":0},{"$f":"IF($D255=\"BT\",AP255*Balance!F$49,IF($D255=\"MT\",AP255*Balance!F$50,AP255*Balance!F$51))","v":0},{"$f":"IF($D255=\"BT\",AQ255*Balance!G$49,IF($D255=\"MT\",AQ255*Balance!G$50,AQ255*Balance!G$51))","v":0},{"$f":"IF($D255=\"BT\",AR255*Balance!H$49,IF($D255=\"MT\",AR255*Balance!H$50,AR255*Balance!H$51))","v":0},{"$f":"IF($D255=\"BT\",AS255*Balance!I$49,IF($D255=\"MT\",AS255*Balance!I$50,AS255*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF255:BI255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!E338","v":"Et"},{"$f":"+PremisaCosto!B338","v":"BT"},null,{"$f":"+[1]Energía!F256","v":0},{"$f":"+[1]Energía!G256","v":0},{"$f":"+[1]Energía!H256","v":0},{"$f":"+[1]Energía!I256","v":0},{"$f":"+[1]Energía!J256","v":0},{"$f":"+[1]Energía!K256","v":0},null,{"$f":"+[1]Energía!M256","v":0},{"$f":"+[1]Energía!N256","v":0},{"$f":"+[1]Energía!O256","v":0},{"$f":"+[1]Energía!P256","v":0},{"$f":"+[1]Energía!Q256","v":0},null,{"$f":"+[1]Energía!S256","v":0},{"$f":"+[1]Energía!T256","v":0},{"$f":"+[1]Energía!U256","v":0},{"$f":"+[1]Energía!V256","v":0},{"$f":"+[1]Energía!W256","v":0},null,{"$f":"+[1]Energía!Y256","v":0},{"$f":"+[1]Energía!Z256","v":0},{"$f":"+[1]Energía!AA256","v":0},{"$f":"+[1]Energía!AB256","v":0},{"$f":"+[1]Energía!AC256","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Ep\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Ep\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Ep\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Ep\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Ep\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Ep\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH256:AK256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Efp\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Efp\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Efp\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Efp\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Efp\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Efp\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP256:AS256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AF256*Balance!D$45,IF($D256=\"MT\",AF256*Balance!D$46,AF256*Balance!D$47))","v":0},{"$f":"IF($D256=\"BT\",AG256*Balance!E$45,IF($D256=\"MT\",AG256*Balance!E$46,AG256*Balance!E$47))","v":0},{"$f":"IF($D256=\"BT\",AH256*Balance!F$45,IF($D256=\"MT\",AH256*Balance!F$46,AH256*Balance!F$47))","v":0},{"$f":"IF($D256=\"BT\",AI256*Balance!G$45,IF($D256=\"MT\",AI256*Balance!G$46,AI256*Balance!G$47))","v":0},{"$f":"IF($D256=\"BT\",AJ256*Balance!H$45,IF($D256=\"MT\",AJ256*Balance!H$46,AJ256*Balance!H$47))","v":0},{"$f":"IF($D256=\"BT\",AK256*Balance!I$45,IF($D256=\"MT\",AK256*Balance!I$46,AK256*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX256:BA256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AN256*Balance!D$49,IF($D256=\"MT\",AN256*Balance!D$50,AN256*Balance!D$51))","v":0},{"$f":"IF($D256=\"BT\",AO256*Balance!E$49,IF($D256=\"MT\",AO256*Balance!E$50,AO256*Balance!E$51))","v":0},{"$f":"IF($D256=\"BT\",AP256*Balance!F$49,IF($D256=\"MT\",AP256*Balance!F$50,AP256*Balance!F$51))","v":0},{"$f":"IF($D256=\"BT\",AQ256*Balance!G$49,IF($D256=\"MT\",AQ256*Balance!G$50,AQ256*Balance!G$51))","v":0},{"$f":"IF($D256=\"BT\",AR256*Balance!H$49,IF($D256=\"MT\",AR256*Balance!H$50,AR256*Balance!H$51))","v":0},{"$f":"IF($D256=\"BT\",AS256*Balance!I$49,IF($D256=\"MT\",AS256*Balance!I$50,AS256*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF256:BI256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!E339","v":"Et"},{"$f":"+PremisaCosto!B339","v":"BT"},null,{"$f":"+[1]Energía!F257","v":0},{"$f":"+[1]Energía!G257","v":0},{"$f":"+[1]Energía!H257","v":0},{"$f":"+[1]Energía!I257","v":0},{"$f":"+[1]Energía!J257","v":0},{"$f":"+[1]Energía!K257","v":0},null,{"$f":"+[1]Energía!M257","v":0},{"$f":"+[1]Energía!N257","v":0},{"$f":"+[1]Energía!O257","v":0},{"$f":"+[1]Energía!P257","v":0},{"$f":"+[1]Energía!Q257","v":0},null,{"$f":"+[1]Energía!S257","v":0},{"$f":"+[1]Energía!T257","v":0},{"$f":"+[1]Energía!U257","v":0},{"$f":"+[1]Energía!V257","v":0},{"$f":"+[1]Energía!W257","v":0},null,{"$f":"+[1]Energía!Y257","v":0},{"$f":"+[1]Energía!Z257","v":0},{"$f":"+[1]Energía!AA257","v":0},{"$f":"+[1]Energía!AB257","v":0},{"$f":"+[1]Energía!AC257","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Ep\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Ep\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Ep\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Ep\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Ep\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Ep\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH257:AK257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Efp\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Efp\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Efp\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Efp\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Efp\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Efp\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP257:AS257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AF257*Balance!D$45,IF($D257=\"MT\",AF257*Balance!D$46,AF257*Balance!D$47))","v":0},{"$f":"IF($D257=\"BT\",AG257*Balance!E$45,IF($D257=\"MT\",AG257*Balance!E$46,AG257*Balance!E$47))","v":0},{"$f":"IF($D257=\"BT\",AH257*Balance!F$45,IF($D257=\"MT\",AH257*Balance!F$46,AH257*Balance!F$47))","v":0},{"$f":"IF($D257=\"BT\",AI257*Balance!G$45,IF($D257=\"MT\",AI257*Balance!G$46,AI257*Balance!G$47))","v":0},{"$f":"IF($D257=\"BT\",AJ257*Balance!H$45,IF($D257=\"MT\",AJ257*Balance!H$46,AJ257*Balance!H$47))","v":0},{"$f":"IF($D257=\"BT\",AK257*Balance!I$45,IF($D257=\"MT\",AK257*Balance!I$46,AK257*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX257:BA257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AN257*Balance!D$49,IF($D257=\"MT\",AN257*Balance!D$50,AN257*Balance!D$51))","v":0},{"$f":"IF($D257=\"BT\",AO257*Balance!E$49,IF($D257=\"MT\",AO257*Balance!E$50,AO257*Balance!E$51))","v":0},{"$f":"IF($D257=\"BT\",AP257*Balance!F$49,IF($D257=\"MT\",AP257*Balance!F$50,AP257*Balance!F$51))","v":0},{"$f":"IF($D257=\"BT\",AQ257*Balance!G$49,IF($D257=\"MT\",AQ257*Balance!G$50,AQ257*Balance!G$51))","v":0},{"$f":"IF($D257=\"BT\",AR257*Balance!H$49,IF($D257=\"MT\",AR257*Balance!H$50,AR257*Balance!H$51))","v":0},{"$f":"IF($D257=\"BT\",AS257*Balance!I$49,IF($D257=\"MT\",AS257*Balance!I$50,AS257*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF257:BI257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!E340","v":"Et"},{"$f":"+PremisaCosto!B340","v":"BT"},null,{"$f":"+[1]Energía!F258","v":0},{"$f":"+[1]Energía!G258","v":0},{"$f":"+[1]Energía!H258","v":0},{"$f":"+[1]Energía!I258","v":0},{"$f":"+[1]Energía!J258","v":0},{"$f":"+[1]Energía!K258","v":0},null,{"$f":"+[1]Energía!M258","v":0},{"$f":"+[1]Energía!N258","v":0},{"$f":"+[1]Energía!O258","v":0},{"$f":"+[1]Energía!P258","v":0},{"$f":"+[1]Energía!Q258","v":0},null,{"$f":"+[1]Energía!S258","v":0},{"$f":"+[1]Energía!T258","v":0},{"$f":"+[1]Energía!U258","v":0},{"$f":"+[1]Energía!V258","v":0},{"$f":"+[1]Energía!W258","v":0},null,{"$f":"+[1]Energía!Y258","v":0},{"$f":"+[1]Energía!Z258","v":0},{"$f":"+[1]Energía!AA258","v":0},{"$f":"+[1]Energía!AB258","v":0},{"$f":"+[1]Energía!AC258","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Ep\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Ep\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Ep\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Ep\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Ep\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Ep\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH258:AK258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Efp\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Efp\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Efp\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Efp\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Efp\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Efp\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP258:AS258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AF258*Balance!D$45,IF($D258=\"MT\",AF258*Balance!D$46,AF258*Balance!D$47))","v":0},{"$f":"IF($D258=\"BT\",AG258*Balance!E$45,IF($D258=\"MT\",AG258*Balance!E$46,AG258*Balance!E$47))","v":0},{"$f":"IF($D258=\"BT\",AH258*Balance!F$45,IF($D258=\"MT\",AH258*Balance!F$46,AH258*Balance!F$47))","v":0},{"$f":"IF($D258=\"BT\",AI258*Balance!G$45,IF($D258=\"MT\",AI258*Balance!G$46,AI258*Balance!G$47))","v":0},{"$f":"IF($D258=\"BT\",AJ258*Balance!H$45,IF($D258=\"MT\",AJ258*Balance!H$46,AJ258*Balance!H$47))","v":0},{"$f":"IF($D258=\"BT\",AK258*Balance!I$45,IF($D258=\"MT\",AK258*Balance!I$46,AK258*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX258:BA258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AN258*Balance!D$49,IF($D258=\"MT\",AN258*Balance!D$50,AN258*Balance!D$51))","v":0},{"$f":"IF($D258=\"BT\",AO258*Balance!E$49,IF($D258=\"MT\",AO258*Balance!E$50,AO258*Balance!E$51))","v":0},{"$f":"IF($D258=\"BT\",AP258*Balance!F$49,IF($D258=\"MT\",AP258*Balance!F$50,AP258*Balance!F$51))","v":0},{"$f":"IF($D258=\"BT\",AQ258*Balance!G$49,IF($D258=\"MT\",AQ258*Balance!G$50,AQ258*Balance!G$51))","v":0},{"$f":"IF($D258=\"BT\",AR258*Balance!H$49,IF($D258=\"MT\",AR258*Balance!H$50,AR258*Balance!H$51))","v":0},{"$f":"IF($D258=\"BT\",AS258*Balance!I$49,IF($D258=\"MT\",AS258*Balance!I$50,AS258*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF258:BI258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!E341","v":"Et"},{"$f":"+PremisaCosto!B341","v":"BT"},null,{"$f":"+[1]Energía!F259","v":0},{"$f":"+[1]Energía!G259","v":0},{"$f":"+[1]Energía!H259","v":0},{"$f":"+[1]Energía!I259","v":0},{"$f":"+[1]Energía!J259","v":0},{"$f":"+[1]Energía!K259","v":0},null,{"$f":"+[1]Energía!M259","v":0},{"$f":"+[1]Energía!N259","v":0},{"$f":"+[1]Energía!O259","v":0},{"$f":"+[1]Energía!P259","v":0},{"$f":"+[1]Energía!Q259","v":0},null,{"$f":"+[1]Energía!S259","v":0},{"$f":"+[1]Energía!T259","v":0},{"$f":"+[1]Energía!U259","v":0},{"$f":"+[1]Energía!V259","v":0},{"$f":"+[1]Energía!W259","v":0},null,{"$f":"+[1]Energía!Y259","v":0},{"$f":"+[1]Energía!Z259","v":0},{"$f":"+[1]Energía!AA259","v":0},{"$f":"+[1]Energía!AB259","v":0},{"$f":"+[1]Energía!AC259","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Ep\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Ep\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Ep\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Ep\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Ep\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Ep\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH259:AK259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Efp\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Efp\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Efp\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Efp\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Efp\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Efp\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP259:AS259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AF259*Balance!D$45,IF($D259=\"MT\",AF259*Balance!D$46,AF259*Balance!D$47))","v":0},{"$f":"IF($D259=\"BT\",AG259*Balance!E$45,IF($D259=\"MT\",AG259*Balance!E$46,AG259*Balance!E$47))","v":0},{"$f":"IF($D259=\"BT\",AH259*Balance!F$45,IF($D259=\"MT\",AH259*Balance!F$46,AH259*Balance!F$47))","v":0},{"$f":"IF($D259=\"BT\",AI259*Balance!G$45,IF($D259=\"MT\",AI259*Balance!G$46,AI259*Balance!G$47))","v":0},{"$f":"IF($D259=\"BT\",AJ259*Balance!H$45,IF($D259=\"MT\",AJ259*Balance!H$46,AJ259*Balance!H$47))","v":0},{"$f":"IF($D259=\"BT\",AK259*Balance!I$45,IF($D259=\"MT\",AK259*Balance!I$46,AK259*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX259:BA259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AN259*Balance!D$49,IF($D259=\"MT\",AN259*Balance!D$50,AN259*Balance!D$51))","v":0},{"$f":"IF($D259=\"BT\",AO259*Balance!E$49,IF($D259=\"MT\",AO259*Balance!E$50,AO259*Balance!E$51))","v":0},{"$f":"IF($D259=\"BT\",AP259*Balance!F$49,IF($D259=\"MT\",AP259*Balance!F$50,AP259*Balance!F$51))","v":0},{"$f":"IF($D259=\"BT\",AQ259*Balance!G$49,IF($D259=\"MT\",AQ259*Balance!G$50,AQ259*Balance!G$51))","v":0},{"$f":"IF($D259=\"BT\",AR259*Balance!H$49,IF($D259=\"MT\",AR259*Balance!H$50,AR259*Balance!H$51))","v":0},{"$f":"IF($D259=\"BT\",AS259*Balance!I$49,IF($D259=\"MT\",AS259*Balance!I$50,AS259*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF259:BI259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!E342","v":"Et"},{"$f":"+PremisaCosto!B342","v":"BT"},null,{"$f":"+[1]Energía!F260","v":0},{"$f":"+[1]Energía!G260","v":0},{"$f":"+[1]Energía!H260","v":0},{"$f":"+[1]Energía!I260","v":0},{"$f":"+[1]Energía!J260","v":0},{"$f":"+[1]Energía!K260","v":0},null,{"$f":"+[1]Energía!M260","v":0},{"$f":"+[1]Energía!N260","v":0},{"$f":"+[1]Energía!O260","v":0},{"$f":"+[1]Energía!P260","v":0},{"$f":"+[1]Energía!Q260","v":0},null,{"$f":"+[1]Energía!S260","v":0},{"$f":"+[1]Energía!T260","v":0},{"$f":"+[1]Energía!U260","v":0},{"$f":"+[1]Energía!V260","v":0},{"$f":"+[1]Energía!W260","v":0},null,{"$f":"+[1]Energía!Y260","v":0},{"$f":"+[1]Energía!Z260","v":0},{"$f":"+[1]Energía!AA260","v":0},{"$f":"+[1]Energía!AB260","v":0},{"$f":"+[1]Energía!AC260","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Ep\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Ep\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Ep\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Ep\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Ep\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Ep\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH260:AK260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Efp\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Efp\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Efp\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Efp\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Efp\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Efp\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP260:AS260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AF260*Balance!D$45,IF($D260=\"MT\",AF260*Balance!D$46,AF260*Balance!D$47))","v":0},{"$f":"IF($D260=\"BT\",AG260*Balance!E$45,IF($D260=\"MT\",AG260*Balance!E$46,AG260*Balance!E$47))","v":0},{"$f":"IF($D260=\"BT\",AH260*Balance!F$45,IF($D260=\"MT\",AH260*Balance!F$46,AH260*Balance!F$47))","v":0},{"$f":"IF($D260=\"BT\",AI260*Balance!G$45,IF($D260=\"MT\",AI260*Balance!G$46,AI260*Balance!G$47))","v":0},{"$f":"IF($D260=\"BT\",AJ260*Balance!H$45,IF($D260=\"MT\",AJ260*Balance!H$46,AJ260*Balance!H$47))","v":0},{"$f":"IF($D260=\"BT\",AK260*Balance!I$45,IF($D260=\"MT\",AK260*Balance!I$46,AK260*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX260:BA260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AN260*Balance!D$49,IF($D260=\"MT\",AN260*Balance!D$50,AN260*Balance!D$51))","v":0},{"$f":"IF($D260=\"BT\",AO260*Balance!E$49,IF($D260=\"MT\",AO260*Balance!E$50,AO260*Balance!E$51))","v":0},{"$f":"IF($D260=\"BT\",AP260*Balance!F$49,IF($D260=\"MT\",AP260*Balance!F$50,AP260*Balance!F$51))","v":0},{"$f":"IF($D260=\"BT\",AQ260*Balance!G$49,IF($D260=\"MT\",AQ260*Balance!G$50,AQ260*Balance!G$51))","v":0},{"$f":"IF($D260=\"BT\",AR260*Balance!H$49,IF($D260=\"MT\",AR260*Balance!H$50,AR260*Balance!H$51))","v":0},{"$f":"IF($D260=\"BT\",AS260*Balance!I$49,IF($D260=\"MT\",AS260*Balance!I$50,AS260*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF260:BI260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!E343","v":"Et"},{"$f":"+PremisaCosto!B343","v":"BT"},null,{"$f":"+[1]Energía!F261","v":0},{"$f":"+[1]Energía!G261","v":0},{"$f":"+[1]Energía!H261","v":0},{"$f":"+[1]Energía!I261","v":0},{"$f":"+[1]Energía!J261","v":0},{"$f":"+[1]Energía!K261","v":0},null,{"$f":"+[1]Energía!M261","v":0},{"$f":"+[1]Energía!N261","v":0},{"$f":"+[1]Energía!O261","v":0},{"$f":"+[1]Energía!P261","v":0},{"$f":"+[1]Energía!Q261","v":0},null,{"$f":"+[1]Energía!S261","v":0},{"$f":"+[1]Energía!T261","v":0},{"$f":"+[1]Energía!U261","v":0},{"$f":"+[1]Energía!V261","v":0},{"$f":"+[1]Energía!W261","v":0},null,{"$f":"+[1]Energía!Y261","v":0},{"$f":"+[1]Energía!Z261","v":0},{"$f":"+[1]Energía!AA261","v":0},{"$f":"+[1]Energía!AB261","v":0},{"$f":"+[1]Energía!AC261","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Ep\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Ep\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Ep\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Ep\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Ep\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Ep\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH261:AK261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Efp\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Efp\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Efp\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Efp\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Efp\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Efp\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP261:AS261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AF261*Balance!D$45,IF($D261=\"MT\",AF261*Balance!D$46,AF261*Balance!D$47))","v":0},{"$f":"IF($D261=\"BT\",AG261*Balance!E$45,IF($D261=\"MT\",AG261*Balance!E$46,AG261*Balance!E$47))","v":0},{"$f":"IF($D261=\"BT\",AH261*Balance!F$45,IF($D261=\"MT\",AH261*Balance!F$46,AH261*Balance!F$47))","v":0},{"$f":"IF($D261=\"BT\",AI261*Balance!G$45,IF($D261=\"MT\",AI261*Balance!G$46,AI261*Balance!G$47))","v":0},{"$f":"IF($D261=\"BT\",AJ261*Balance!H$45,IF($D261=\"MT\",AJ261*Balance!H$46,AJ261*Balance!H$47))","v":0},{"$f":"IF($D261=\"BT\",AK261*Balance!I$45,IF($D261=\"MT\",AK261*Balance!I$46,AK261*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX261:BA261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AN261*Balance!D$49,IF($D261=\"MT\",AN261*Balance!D$50,AN261*Balance!D$51))","v":0},{"$f":"IF($D261=\"BT\",AO261*Balance!E$49,IF($D261=\"MT\",AO261*Balance!E$50,AO261*Balance!E$51))","v":0},{"$f":"IF($D261=\"BT\",AP261*Balance!F$49,IF($D261=\"MT\",AP261*Balance!F$50,AP261*Balance!F$51))","v":0},{"$f":"IF($D261=\"BT\",AQ261*Balance!G$49,IF($D261=\"MT\",AQ261*Balance!G$50,AQ261*Balance!G$51))","v":0},{"$f":"IF($D261=\"BT\",AR261*Balance!H$49,IF($D261=\"MT\",AR261*Balance!H$50,AR261*Balance!H$51))","v":0},{"$f":"IF($D261=\"BT\",AS261*Balance!I$49,IF($D261=\"MT\",AS261*Balance!I$50,AS261*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF261:BI261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!E344","v":"Et"},{"$f":"+PremisaCosto!B344","v":"BT"},null,{"$f":"+[1]Energía!F262","v":0},{"$f":"+[1]Energía!G262","v":0},{"$f":"+[1]Energía!H262","v":0},{"$f":"+[1]Energía!I262","v":0},{"$f":"+[1]Energía!J262","v":0},{"$f":"+[1]Energía!K262","v":0},null,{"$f":"+[1]Energía!M262","v":0},{"$f":"+[1]Energía!N262","v":0},{"$f":"+[1]Energía!O262","v":0},{"$f":"+[1]Energía!P262","v":0},{"$f":"+[1]Energía!Q262","v":0},null,{"$f":"+[1]Energía!S262","v":0},{"$f":"+[1]Energía!T262","v":0},{"$f":"+[1]Energía!U262","v":0},{"$f":"+[1]Energía!V262","v":0},{"$f":"+[1]Energía!W262","v":0},null,{"$f":"+[1]Energía!Y262","v":0},{"$f":"+[1]Energía!Z262","v":0},{"$f":"+[1]Energía!AA262","v":0},{"$f":"+[1]Energía!AB262","v":0},{"$f":"+[1]Energía!AC262","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Ep\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Ep\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Ep\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Ep\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Ep\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Ep\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH262:AK262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Efp\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Efp\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Efp\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Efp\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Efp\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Efp\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP262:AS262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AF262*Balance!D$45,IF($D262=\"MT\",AF262*Balance!D$46,AF262*Balance!D$47))","v":0},{"$f":"IF($D262=\"BT\",AG262*Balance!E$45,IF($D262=\"MT\",AG262*Balance!E$46,AG262*Balance!E$47))","v":0},{"$f":"IF($D262=\"BT\",AH262*Balance!F$45,IF($D262=\"MT\",AH262*Balance!F$46,AH262*Balance!F$47))","v":0},{"$f":"IF($D262=\"BT\",AI262*Balance!G$45,IF($D262=\"MT\",AI262*Balance!G$46,AI262*Balance!G$47))","v":0},{"$f":"IF($D262=\"BT\",AJ262*Balance!H$45,IF($D262=\"MT\",AJ262*Balance!H$46,AJ262*Balance!H$47))","v":0},{"$f":"IF($D262=\"BT\",AK262*Balance!I$45,IF($D262=\"MT\",AK262*Balance!I$46,AK262*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX262:BA262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AN262*Balance!D$49,IF($D262=\"MT\",AN262*Balance!D$50,AN262*Balance!D$51))","v":0},{"$f":"IF($D262=\"BT\",AO262*Balance!E$49,IF($D262=\"MT\",AO262*Balance!E$50,AO262*Balance!E$51))","v":0},{"$f":"IF($D262=\"BT\",AP262*Balance!F$49,IF($D262=\"MT\",AP262*Balance!F$50,AP262*Balance!F$51))","v":0},{"$f":"IF($D262=\"BT\",AQ262*Balance!G$49,IF($D262=\"MT\",AQ262*Balance!G$50,AQ262*Balance!G$51))","v":0},{"$f":"IF($D262=\"BT\",AR262*Balance!H$49,IF($D262=\"MT\",AR262*Balance!H$50,AR262*Balance!H$51))","v":0},{"$f":"IF($D262=\"BT\",AS262*Balance!I$49,IF($D262=\"MT\",AS262*Balance!I$50,AS262*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF262:BI262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!E345","v":"Et"},{"$f":"+PremisaCosto!B345","v":"BT"},null,{"$f":"+[1]Energía!F263","v":0},{"$f":"+[1]Energía!G263","v":0},{"$f":"+[1]Energía!H263","v":0},{"$f":"+[1]Energía!I263","v":0},{"$f":"+[1]Energía!J263","v":0},{"$f":"+[1]Energía!K263","v":0},null,{"$f":"+[1]Energía!M263","v":0},{"$f":"+[1]Energía!N263","v":0},{"$f":"+[1]Energía!O263","v":0},{"$f":"+[1]Energía!P263","v":0},{"$f":"+[1]Energía!Q263","v":0},null,{"$f":"+[1]Energía!S263","v":0},{"$f":"+[1]Energía!T263","v":0},{"$f":"+[1]Energía!U263","v":0},{"$f":"+[1]Energía!V263","v":0},{"$f":"+[1]Energía!W263","v":0},null,{"$f":"+[1]Energía!Y263","v":0},{"$f":"+[1]Energía!Z263","v":0},{"$f":"+[1]Energía!AA263","v":0},{"$f":"+[1]Energía!AB263","v":0},{"$f":"+[1]Energía!AC263","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Ep\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Ep\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Ep\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Ep\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Ep\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Ep\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH263:AK263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Efp\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Efp\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Efp\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Efp\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Efp\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Efp\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP263:AS263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AF263*Balance!D$45,IF($D263=\"MT\",AF263*Balance!D$46,AF263*Balance!D$47))","v":0},{"$f":"IF($D263=\"BT\",AG263*Balance!E$45,IF($D263=\"MT\",AG263*Balance!E$46,AG263*Balance!E$47))","v":0},{"$f":"IF($D263=\"BT\",AH263*Balance!F$45,IF($D263=\"MT\",AH263*Balance!F$46,AH263*Balance!F$47))","v":0},{"$f":"IF($D263=\"BT\",AI263*Balance!G$45,IF($D263=\"MT\",AI263*Balance!G$46,AI263*Balance!G$47))","v":0},{"$f":"IF($D263=\"BT\",AJ263*Balance!H$45,IF($D263=\"MT\",AJ263*Balance!H$46,AJ263*Balance!H$47))","v":0},{"$f":"IF($D263=\"BT\",AK263*Balance!I$45,IF($D263=\"MT\",AK263*Balance!I$46,AK263*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX263:BA263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AN263*Balance!D$49,IF($D263=\"MT\",AN263*Balance!D$50,AN263*Balance!D$51))","v":0},{"$f":"IF($D263=\"BT\",AO263*Balance!E$49,IF($D263=\"MT\",AO263*Balance!E$50,AO263*Balance!E$51))","v":0},{"$f":"IF($D263=\"BT\",AP263*Balance!F$49,IF($D263=\"MT\",AP263*Balance!F$50,AP263*Balance!F$51))","v":0},{"$f":"IF($D263=\"BT\",AQ263*Balance!G$49,IF($D263=\"MT\",AQ263*Balance!G$50,AQ263*Balance!G$51))","v":0},{"$f":"IF($D263=\"BT\",AR263*Balance!H$49,IF($D263=\"MT\",AR263*Balance!H$50,AR263*Balance!H$51))","v":0},{"$f":"IF($D263=\"BT\",AS263*Balance!I$49,IF($D263=\"MT\",AS263*Balance!I$50,AS263*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF263:BI263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!E346","v":"Et"},{"$f":"+PremisaCosto!B346","v":"BT"},null,{"$f":"+[1]Energía!F264","v":0},{"$f":"+[1]Energía!G264","v":0},{"$f":"+[1]Energía!H264","v":0},{"$f":"+[1]Energía!I264","v":0},{"$f":"+[1]Energía!J264","v":0},{"$f":"+[1]Energía!K264","v":0},null,{"$f":"+[1]Energía!M264","v":0},{"$f":"+[1]Energía!N264","v":0},{"$f":"+[1]Energía!O264","v":0},{"$f":"+[1]Energía!P264","v":0},{"$f":"+[1]Energía!Q264","v":0},null,{"$f":"+[1]Energía!S264","v":0},{"$f":"+[1]Energía!T264","v":0},{"$f":"+[1]Energía!U264","v":0},{"$f":"+[1]Energía!V264","v":0},{"$f":"+[1]Energía!W264","v":0},null,{"$f":"+[1]Energía!Y264","v":0},{"$f":"+[1]Energía!Z264","v":0},{"$f":"+[1]Energía!AA264","v":0},{"$f":"+[1]Energía!AB264","v":0},{"$f":"+[1]Energía!AC264","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Ep\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Ep\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Ep\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Ep\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Ep\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Ep\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH264:AK264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Efp\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Efp\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Efp\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Efp\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Efp\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Efp\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP264:AS264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AF264*Balance!D$45,IF($D264=\"MT\",AF264*Balance!D$46,AF264*Balance!D$47))","v":0},{"$f":"IF($D264=\"BT\",AG264*Balance!E$45,IF($D264=\"MT\",AG264*Balance!E$46,AG264*Balance!E$47))","v":0},{"$f":"IF($D264=\"BT\",AH264*Balance!F$45,IF($D264=\"MT\",AH264*Balance!F$46,AH264*Balance!F$47))","v":0},{"$f":"IF($D264=\"BT\",AI264*Balance!G$45,IF($D264=\"MT\",AI264*Balance!G$46,AI264*Balance!G$47))","v":0},{"$f":"IF($D264=\"BT\",AJ264*Balance!H$45,IF($D264=\"MT\",AJ264*Balance!H$46,AJ264*Balance!H$47))","v":0},{"$f":"IF($D264=\"BT\",AK264*Balance!I$45,IF($D264=\"MT\",AK264*Balance!I$46,AK264*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX264:BA264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AN264*Balance!D$49,IF($D264=\"MT\",AN264*Balance!D$50,AN264*Balance!D$51))","v":0},{"$f":"IF($D264=\"BT\",AO264*Balance!E$49,IF($D264=\"MT\",AO264*Balance!E$50,AO264*Balance!E$51))","v":0},{"$f":"IF($D264=\"BT\",AP264*Balance!F$49,IF($D264=\"MT\",AP264*Balance!F$50,AP264*Balance!F$51))","v":0},{"$f":"IF($D264=\"BT\",AQ264*Balance!G$49,IF($D264=\"MT\",AQ264*Balance!G$50,AQ264*Balance!G$51))","v":0},{"$f":"IF($D264=\"BT\",AR264*Balance!H$49,IF($D264=\"MT\",AR264*Balance!H$50,AR264*Balance!H$51))","v":0},{"$f":"IF($D264=\"BT\",AS264*Balance!I$49,IF($D264=\"MT\",AS264*Balance!I$50,AS264*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF264:BI264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!E347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,{"$f":"+[1]Energía!F265","v":0},{"$f":"+[1]Energía!G265","v":0},{"$f":"+[1]Energía!H265","v":0},{"$f":"+[1]Energía!I265","v":0},{"$f":"+[1]Energía!J265","v":0},{"$f":"+[1]Energía!K265","v":0},null,{"$f":"+[1]Energía!M265","v":0},{"$f":"+[1]Energía!N265","v":0},{"$f":"+[1]Energía!O265","v":0},{"$f":"+[1]Energía!P265","v":0},{"$f":"+[1]Energía!Q265","v":0},null,{"$f":"+[1]Energía!S265","v":0},{"$f":"+[1]Energía!T265","v":0},{"$f":"+[1]Energía!U265","v":0},{"$f":"+[1]Energía!V265","v":0},{"$f":"+[1]Energía!W265","v":0},null,{"$f":"+[1]Energía!Y265","v":0},{"$f":"+[1]Energía!Z265","v":0},{"$f":"+[1]Energía!AA265","v":0},{"$f":"+[1]Energía!AB265","v":0},{"$f":"+[1]Energía!AC265","v":0},{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Ep\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Ep\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Ep\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Ep\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Ep\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Ep\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH265:AK265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Efp\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Efp\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Efp\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Efp\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Efp\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Efp\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP265:AS265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX265:BA265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF265:BI265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!E348","v":"Ep"},{"$f":"+PremisaCosto!B348","v":"X2"},null,{"$f":"+[1]Energía!F266","v":0},{"$f":"+[1]Energía!G266","v":0},{"$f":"+[1]Energía!H266","v":0},{"$f":"+[1]Energía!I266","v":0},{"$f":"+[1]Energía!J266","v":0},{"$f":"+[1]Energía!K266","v":0},null,{"$f":"+[1]Energía!M266","v":0},{"$f":"+[1]Energía!N266","v":0},{"$f":"+[1]Energía!O266","v":0},{"$f":"+[1]Energía!P266","v":0},{"$f":"+[1]Energía!Q266","v":0},null,{"$f":"+[1]Energía!S266","v":0},{"$f":"+[1]Energía!T266","v":0},{"$f":"+[1]Energía!U266","v":0},{"$f":"+[1]Energía!V266","v":0},{"$f":"+[1]Energía!W266","v":0},null,{"$f":"+[1]Energía!Y266","v":0},{"$f":"+[1]Energía!Z266","v":0},{"$f":"+[1]Energía!AA266","v":0},{"$f":"+[1]Energía!AB266","v":0},{"$f":"+[1]Energía!AC266","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Ep\",F266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Ep\",G266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Ep\",H266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Ep\",I266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Ep\",J266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Ep\",K266,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH266:AK266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Efp\",F266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Efp\",G266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Efp\",H266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Efp\",I266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Efp\",J266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Efp\",K266,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP266:AS266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D266=\"BT\",AF266*Balance!D$45,IF($D266=\"MT\",AF266*Balance!D$46,AF266*Balance!D$47))","v":0},{"$f":"IF($D266=\"BT\",AG266*Balance!E$45,IF($D266=\"MT\",AG266*Balance!E$46,AG266*Balance!E$47))","v":0},{"$f":"IF($D266=\"BT\",AH266*Balance!F$45,IF($D266=\"MT\",AH266*Balance!F$46,AH266*Balance!F$47))","v":0},{"$f":"IF($D266=\"BT\",AI266*Balance!G$45,IF($D266=\"MT\",AI266*Balance!G$46,AI266*Balance!G$47))","v":0},{"$f":"IF($D266=\"BT\",AJ266*Balance!H$45,IF($D266=\"MT\",AJ266*Balance!H$46,AJ266*Balance!H$47))","v":0},{"$f":"IF($D266=\"BT\",AK266*Balance!I$45,IF($D266=\"MT\",AK266*Balance!I$46,AK266*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX266:BA266,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF266:BI266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!E349","v":"Efp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,{"$f":"+[1]Energía!F267","v":0},{"$f":"+[1]Energía!G267","v":0},{"$f":"+[1]Energía!H267","v":0},{"$f":"+[1]Energía!I267","v":0},{"$f":"+[1]Energía!J267","v":0},{"$f":"+[1]Energía!K267","v":0},null,{"$f":"+[1]Energía!M267","v":0},{"$f":"+[1]Energía!N267","v":0},{"$f":"+[1]Energía!O267","v":0},{"$f":"+[1]Energía!P267","v":0},{"$f":"+[1]Energía!Q267","v":0},null,{"$f":"+[1]Energía!S267","v":0},{"$f":"+[1]Energía!T267","v":0},{"$f":"+[1]Energía!U267","v":0},{"$f":"+[1]Energía!V267","v":0},{"$f":"+[1]Energía!W267","v":0},null,{"$f":"+[1]Energía!Y267","v":0},{"$f":"+[1]Energía!Z267","v":0},{"$f":"+[1]Energía!AA267","v":0},{"$f":"+[1]Energía!AB267","v":0},{"$f":"+[1]Energía!AC267","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Ep\",F267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Ep\",G267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Ep\",H267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Ep\",I267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Ep\",J267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Ep\",K267,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH267:AK267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Efp\",F267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Efp\",G267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Efp\",H267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Efp\",I267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Efp\",J267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Efp\",K267,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP267:AS267,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX267:BA267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D267=\"BT\",AN267*Balance!D$49,IF($D267=\"MT\",AN267*Balance!D$50,AN267*Balance!D$51))","v":0},{"$f":"IF($D267=\"BT\",AO267*Balance!E$49,IF($D267=\"MT\",AO267*Balance!E$50,AO267*Balance!E$51))","v":0},{"$f":"IF($D267=\"BT\",AP267*Balance!F$49,IF($D267=\"MT\",AP267*Balance!F$50,AP267*Balance!F$51))","v":0},{"$f":"IF($D267=\"BT\",AQ267*Balance!G$49,IF($D267=\"MT\",AQ267*Balance!G$50,AQ267*Balance!G$51))","v":0},{"$f":"IF($D267=\"BT\",AR267*Balance!H$49,IF($D267=\"MT\",AR267*Balance!H$50,AR267*Balance!H$51))","v":0},{"$f":"IF($D267=\"BT\",AS267*Balance!I$49,IF($D267=\"MT\",AS267*Balance!I$50,AS267*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF267:BI267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!E350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,{"$f":"+[1]Energía!F268","v":0},{"$f":"+[1]Energía!G268","v":0},{"$f":"+[1]Energía!H268","v":0},{"$f":"+[1]Energía!I268","v":0},{"$f":"+[1]Energía!J268","v":0},{"$f":"+[1]Energía!K268","v":0},null,{"$f":"+[1]Energía!M268","v":0},{"$f":"+[1]Energía!N268","v":0},{"$f":"+[1]Energía!O268","v":0},{"$f":"+[1]Energía!P268","v":0},{"$f":"+[1]Energía!Q268","v":0},null,{"$f":"+[1]Energía!S268","v":0},{"$f":"+[1]Energía!T268","v":0},{"$f":"+[1]Energía!U268","v":0},{"$f":"+[1]Energía!V268","v":0},{"$f":"+[1]Energía!W268","v":0},null,{"$f":"+[1]Energía!Y268","v":0},{"$f":"+[1]Energía!Z268","v":0},{"$f":"+[1]Energía!AA268","v":0},{"$f":"+[1]Energía!AB268","v":0},{"$f":"+[1]Energía!AC268","v":0},{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Ep\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Ep\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Ep\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Ep\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Ep\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Ep\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH268:AK268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Efp\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Efp\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Efp\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Efp\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Efp\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Efp\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP268:AS268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX268:BA268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF268:BI268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!E351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,{"$f":"+[1]Energía!F269","v":0},{"$f":"+[1]Energía!G269","v":0},{"$f":"+[1]Energía!H269","v":0},{"$f":"+[1]Energía!I269","v":0},{"$f":"+[1]Energía!J269","v":0},{"$f":"+[1]Energía!K269","v":0},null,{"$f":"+[1]Energía!M269","v":0},{"$f":"+[1]Energía!N269","v":0},{"$f":"+[1]Energía!O269","v":0},{"$f":"+[1]Energía!P269","v":0},{"$f":"+[1]Energía!Q269","v":0},null,{"$f":"+[1]Energía!S269","v":0},{"$f":"+[1]Energía!T269","v":0},{"$f":"+[1]Energía!U269","v":0},{"$f":"+[1]Energía!V269","v":0},{"$f":"+[1]Energía!W269","v":0},null,{"$f":"+[1]Energía!Y269","v":0},{"$f":"+[1]Energía!Z269","v":0},{"$f":"+[1]Energía!AA269","v":0},{"$f":"+[1]Energía!AB269","v":0},{"$f":"+[1]Energía!AC269","v":0},{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Ep\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Ep\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Ep\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Ep\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Ep\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Ep\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH269:AK269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Efp\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Efp\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Efp\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Efp\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Efp\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Efp\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP269:AS269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX269:BA269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF269:BI269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!E352","v":"Et"},{"$f":"+PremisaCosto!B352","v":"X2"},null,{"$f":"+[1]Energía!F270","v":0},{"$f":"+[1]Energía!G270","v":0},{"$f":"+[1]Energía!H270","v":0},{"$f":"+[1]Energía!I270","v":0},{"$f":"+[1]Energía!J270","v":0},{"$f":"+[1]Energía!K270","v":0},null,{"$f":"+[1]Energía!M270","v":0},{"$f":"+[1]Energía!N270","v":0},{"$f":"+[1]Energía!O270","v":0},{"$f":"+[1]Energía!P270","v":0},{"$f":"+[1]Energía!Q270","v":0},null,{"$f":"+[1]Energía!S270","v":0},{"$f":"+[1]Energía!T270","v":0},{"$f":"+[1]Energía!U270","v":0},{"$f":"+[1]Energía!V270","v":0},{"$f":"+[1]Energía!W270","v":0},null,{"$f":"+[1]Energía!Y270","v":0},{"$f":"+[1]Energía!Z270","v":0},{"$f":"+[1]Energía!AA270","v":0},{"$f":"+[1]Energía!AB270","v":0},{"$f":"+[1]Energía!AC270","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Ep\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Ep\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Ep\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Ep\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Ep\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Ep\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH270:AK270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Efp\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Efp\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Efp\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Efp\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Efp\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Efp\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP270:AS270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AF270*Balance!D$45,IF($D270=\"MT\",AF270*Balance!D$46,AF270*Balance!D$47))","v":0},{"$f":"IF($D270=\"BT\",AG270*Balance!E$45,IF($D270=\"MT\",AG270*Balance!E$46,AG270*Balance!E$47))","v":0},{"$f":"IF($D270=\"BT\",AH270*Balance!F$45,IF($D270=\"MT\",AH270*Balance!F$46,AH270*Balance!F$47))","v":0},{"$f":"IF($D270=\"BT\",AI270*Balance!G$45,IF($D270=\"MT\",AI270*Balance!G$46,AI270*Balance!G$47))","v":0},{"$f":"IF($D270=\"BT\",AJ270*Balance!H$45,IF($D270=\"MT\",AJ270*Balance!H$46,AJ270*Balance!H$47))","v":0},{"$f":"IF($D270=\"BT\",AK270*Balance!I$45,IF($D270=\"MT\",AK270*Balance!I$46,AK270*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX270:BA270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AN270*Balance!D$49,IF($D270=\"MT\",AN270*Balance!D$50,AN270*Balance!D$51))","v":0},{"$f":"IF($D270=\"BT\",AO270*Balance!E$49,IF($D270=\"MT\",AO270*Balance!E$50,AO270*Balance!E$51))","v":0},{"$f":"IF($D270=\"BT\",AP270*Balance!F$49,IF($D270=\"MT\",AP270*Balance!F$50,AP270*Balance!F$51))","v":0},{"$f":"IF($D270=\"BT\",AQ270*Balance!G$49,IF($D270=\"MT\",AQ270*Balance!G$50,AQ270*Balance!G$51))","v":0},{"$f":"IF($D270=\"BT\",AR270*Balance!H$49,IF($D270=\"MT\",AR270*Balance!H$50,AR270*Balance!H$51))","v":0},{"$f":"IF($D270=\"BT\",AS270*Balance!I$49,IF($D270=\"MT\",AS270*Balance!I$50,AS270*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF270:BI270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!E353","v":"Et"},{"$f":"+PremisaCosto!B353","v":"X2"},null,{"$f":"+[1]Energía!F271","v":0},{"$f":"+[1]Energía!G271","v":0},{"$f":"+[1]Energía!H271","v":0},{"$f":"+[1]Energía!I271","v":0},{"$f":"+[1]Energía!J271","v":0},{"$f":"+[1]Energía!K271","v":0},null,{"$f":"+[1]Energía!M271","v":0},{"$f":"+[1]Energía!N271","v":0},{"$f":"+[1]Energía!O271","v":0},{"$f":"+[1]Energía!P271","v":0},{"$f":"+[1]Energía!Q271","v":0},null,{"$f":"+[1]Energía!S271","v":0},{"$f":"+[1]Energía!T271","v":0},{"$f":"+[1]Energía!U271","v":0},{"$f":"+[1]Energía!V271","v":0},{"$f":"+[1]Energía!W271","v":0},null,{"$f":"+[1]Energía!Y271","v":0},{"$f":"+[1]Energía!Z271","v":0},{"$f":"+[1]Energía!AA271","v":0},{"$f":"+[1]Energía!AB271","v":0},{"$f":"+[1]Energía!AC271","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Ep\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Ep\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Ep\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Ep\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Ep\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Ep\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH271:AK271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Efp\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Efp\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Efp\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Efp\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Efp\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Efp\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP271:AS271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AF271*Balance!D$45,IF($D271=\"MT\",AF271*Balance!D$46,AF271*Balance!D$47))","v":0},{"$f":"IF($D271=\"BT\",AG271*Balance!E$45,IF($D271=\"MT\",AG271*Balance!E$46,AG271*Balance!E$47))","v":0},{"$f":"IF($D271=\"BT\",AH271*Balance!F$45,IF($D271=\"MT\",AH271*Balance!F$46,AH271*Balance!F$47))","v":0},{"$f":"IF($D271=\"BT\",AI271*Balance!G$45,IF($D271=\"MT\",AI271*Balance!G$46,AI271*Balance!G$47))","v":0},{"$f":"IF($D271=\"BT\",AJ271*Balance!H$45,IF($D271=\"MT\",AJ271*Balance!H$46,AJ271*Balance!H$47))","v":0},{"$f":"IF($D271=\"BT\",AK271*Balance!I$45,IF($D271=\"MT\",AK271*Balance!I$46,AK271*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX271:BA271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AN271*Balance!D$49,IF($D271=\"MT\",AN271*Balance!D$50,AN271*Balance!D$51))","v":0},{"$f":"IF($D271=\"BT\",AO271*Balance!E$49,IF($D271=\"MT\",AO271*Balance!E$50,AO271*Balance!E$51))","v":0},{"$f":"IF($D271=\"BT\",AP271*Balance!F$49,IF($D271=\"MT\",AP271*Balance!F$50,AP271*Balance!F$51))","v":0},{"$f":"IF($D271=\"BT\",AQ271*Balance!G$49,IF($D271=\"MT\",AQ271*Balance!G$50,AQ271*Balance!G$51))","v":0},{"$f":"IF($D271=\"BT\",AR271*Balance!H$49,IF($D271=\"MT\",AR271*Balance!H$50,AR271*Balance!H$51))","v":0},{"$f":"IF($D271=\"BT\",AS271*Balance!I$49,IF($D271=\"MT\",AS271*Balance!I$50,AS271*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF271:BI271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!E354","v":"Et"},{"$f":"+PremisaCosto!B354","v":"X2"},null,{"$f":"+[1]Energía!F272","v":0},{"$f":"+[1]Energía!G272","v":0},{"$f":"+[1]Energía!H272","v":0},{"$f":"+[1]Energía!I272","v":0},{"$f":"+[1]Energía!J272","v":0},{"$f":"+[1]Energía!K272","v":0},null,{"$f":"+[1]Energía!M272","v":0},{"$f":"+[1]Energía!N272","v":0},{"$f":"+[1]Energía!O272","v":0},{"$f":"+[1]Energía!P272","v":0},{"$f":"+[1]Energía!Q272","v":0},null,{"$f":"+[1]Energía!S272","v":0},{"$f":"+[1]Energía!T272","v":0},{"$f":"+[1]Energía!U272","v":0},{"$f":"+[1]Energía!V272","v":0},{"$f":"+[1]Energía!W272","v":0},null,{"$f":"+[1]Energía!Y272","v":0},{"$f":"+[1]Energía!Z272","v":0},{"$f":"+[1]Energía!AA272","v":0},{"$f":"+[1]Energía!AB272","v":0},{"$f":"+[1]Energía!AC272","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Ep\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Ep\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Ep\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Ep\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Ep\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Ep\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH272:AK272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Efp\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Efp\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Efp\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Efp\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Efp\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Efp\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP272:AS272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AF272*Balance!D$45,IF($D272=\"MT\",AF272*Balance!D$46,AF272*Balance!D$47))","v":0},{"$f":"IF($D272=\"BT\",AG272*Balance!E$45,IF($D272=\"MT\",AG272*Balance!E$46,AG272*Balance!E$47))","v":0},{"$f":"IF($D272=\"BT\",AH272*Balance!F$45,IF($D272=\"MT\",AH272*Balance!F$46,AH272*Balance!F$47))","v":0},{"$f":"IF($D272=\"BT\",AI272*Balance!G$45,IF($D272=\"MT\",AI272*Balance!G$46,AI272*Balance!G$47))","v":0},{"$f":"IF($D272=\"BT\",AJ272*Balance!H$45,IF($D272=\"MT\",AJ272*Balance!H$46,AJ272*Balance!H$47))","v":0},{"$f":"IF($D272=\"BT\",AK272*Balance!I$45,IF($D272=\"MT\",AK272*Balance!I$46,AK272*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX272:BA272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AN272*Balance!D$49,IF($D272=\"MT\",AN272*Balance!D$50,AN272*Balance!D$51))","v":0},{"$f":"IF($D272=\"BT\",AO272*Balance!E$49,IF($D272=\"MT\",AO272*Balance!E$50,AO272*Balance!E$51))","v":0},{"$f":"IF($D272=\"BT\",AP272*Balance!F$49,IF($D272=\"MT\",AP272*Balance!F$50,AP272*Balance!F$51))","v":0},{"$f":"IF($D272=\"BT\",AQ272*Balance!G$49,IF($D272=\"MT\",AQ272*Balance!G$50,AQ272*Balance!G$51))","v":0},{"$f":"IF($D272=\"BT\",AR272*Balance!H$49,IF($D272=\"MT\",AR272*Balance!H$50,AR272*Balance!H$51))","v":0},{"$f":"IF($D272=\"BT\",AS272*Balance!I$49,IF($D272=\"MT\",AS272*Balance!I$50,AS272*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF272:BI272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!E355","v":"Et"},{"$f":"+PremisaCosto!B355","v":"X2"},null,{"$f":"+[1]Energía!F273","v":0},{"$f":"+[1]Energía!G273","v":0},{"$f":"+[1]Energía!H273","v":0},{"$f":"+[1]Energía!I273","v":0},{"$f":"+[1]Energía!J273","v":0},{"$f":"+[1]Energía!K273","v":0},null,{"$f":"+[1]Energía!M273","v":0},{"$f":"+[1]Energía!N273","v":0},{"$f":"+[1]Energía!O273","v":0},{"$f":"+[1]Energía!P273","v":0},{"$f":"+[1]Energía!Q273","v":0},null,{"$f":"+[1]Energía!S273","v":0},{"$f":"+[1]Energía!T273","v":0},{"$f":"+[1]Energía!U273","v":0},{"$f":"+[1]Energía!V273","v":0},{"$f":"+[1]Energía!W273","v":0},null,{"$f":"+[1]Energía!Y273","v":0},{"$f":"+[1]Energía!Z273","v":0},{"$f":"+[1]Energía!AA273","v":0},{"$f":"+[1]Energía!AB273","v":0},{"$f":"+[1]Energía!AC273","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Ep\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Ep\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Ep\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Ep\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Ep\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Ep\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH273:AK273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Efp\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Efp\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Efp\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Efp\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Efp\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Efp\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP273:AS273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AF273*Balance!D$45,IF($D273=\"MT\",AF273*Balance!D$46,AF273*Balance!D$47))","v":0},{"$f":"IF($D273=\"BT\",AG273*Balance!E$45,IF($D273=\"MT\",AG273*Balance!E$46,AG273*Balance!E$47))","v":0},{"$f":"IF($D273=\"BT\",AH273*Balance!F$45,IF($D273=\"MT\",AH273*Balance!F$46,AH273*Balance!F$47))","v":0},{"$f":"IF($D273=\"BT\",AI273*Balance!G$45,IF($D273=\"MT\",AI273*Balance!G$46,AI273*Balance!G$47))","v":0},{"$f":"IF($D273=\"BT\",AJ273*Balance!H$45,IF($D273=\"MT\",AJ273*Balance!H$46,AJ273*Balance!H$47))","v":0},{"$f":"IF($D273=\"BT\",AK273*Balance!I$45,IF($D273=\"MT\",AK273*Balance!I$46,AK273*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX273:BA273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AN273*Balance!D$49,IF($D273=\"MT\",AN273*Balance!D$50,AN273*Balance!D$51))","v":0},{"$f":"IF($D273=\"BT\",AO273*Balance!E$49,IF($D273=\"MT\",AO273*Balance!E$50,AO273*Balance!E$51))","v":0},{"$f":"IF($D273=\"BT\",AP273*Balance!F$49,IF($D273=\"MT\",AP273*Balance!F$50,AP273*Balance!F$51))","v":0},{"$f":"IF($D273=\"BT\",AQ273*Balance!G$49,IF($D273=\"MT\",AQ273*Balance!G$50,AQ273*Balance!G$51))","v":0},{"$f":"IF($D273=\"BT\",AR273*Balance!H$49,IF($D273=\"MT\",AR273*Balance!H$50,AR273*Balance!H$51))","v":0},{"$f":"IF($D273=\"BT\",AS273*Balance!I$49,IF($D273=\"MT\",AS273*Balance!I$50,AS273*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF273:BI273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!E356","v":"Et"},{"$f":"+PremisaCosto!B356","v":"X2"},null,{"$f":"+[1]Energía!F274","v":0},{"$f":"+[1]Energía!G274","v":0},{"$f":"+[1]Energía!H274","v":0},{"$f":"+[1]Energía!I274","v":0},{"$f":"+[1]Energía!J274","v":0},{"$f":"+[1]Energía!K274","v":0},null,{"$f":"+[1]Energía!M274","v":0},{"$f":"+[1]Energía!N274","v":0},{"$f":"+[1]Energía!O274","v":0},{"$f":"+[1]Energía!P274","v":0},{"$f":"+[1]Energía!Q274","v":0},null,{"$f":"+[1]Energía!S274","v":0},{"$f":"+[1]Energía!T274","v":0},{"$f":"+[1]Energía!U274","v":0},{"$f":"+[1]Energía!V274","v":0},{"$f":"+[1]Energía!W274","v":0},null,{"$f":"+[1]Energía!Y274","v":0},{"$f":"+[1]Energía!Z274","v":0},{"$f":"+[1]Energía!AA274","v":0},{"$f":"+[1]Energía!AB274","v":0},{"$f":"+[1]Energía!AC274","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Ep\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Ep\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Ep\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Ep\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Ep\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Ep\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH274:AK274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Efp\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Efp\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Efp\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Efp\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Efp\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Efp\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP274:AS274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AF274*Balance!D$45,IF($D274=\"MT\",AF274*Balance!D$46,AF274*Balance!D$47))","v":0},{"$f":"IF($D274=\"BT\",AG274*Balance!E$45,IF($D274=\"MT\",AG274*Balance!E$46,AG274*Balance!E$47))","v":0},{"$f":"IF($D274=\"BT\",AH274*Balance!F$45,IF($D274=\"MT\",AH274*Balance!F$46,AH274*Balance!F$47))","v":0},{"$f":"IF($D274=\"BT\",AI274*Balance!G$45,IF($D274=\"MT\",AI274*Balance!G$46,AI274*Balance!G$47))","v":0},{"$f":"IF($D274=\"BT\",AJ274*Balance!H$45,IF($D274=\"MT\",AJ274*Balance!H$46,AJ274*Balance!H$47))","v":0},{"$f":"IF($D274=\"BT\",AK274*Balance!I$45,IF($D274=\"MT\",AK274*Balance!I$46,AK274*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX274:BA274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AN274*Balance!D$49,IF($D274=\"MT\",AN274*Balance!D$50,AN274*Balance!D$51))","v":0},{"$f":"IF($D274=\"BT\",AO274*Balance!E$49,IF($D274=\"MT\",AO274*Balance!E$50,AO274*Balance!E$51))","v":0},{"$f":"IF($D274=\"BT\",AP274*Balance!F$49,IF($D274=\"MT\",AP274*Balance!F$50,AP274*Balance!F$51))","v":0},{"$f":"IF($D274=\"BT\",AQ274*Balance!G$49,IF($D274=\"MT\",AQ274*Balance!G$50,AQ274*Balance!G$51))","v":0},{"$f":"IF($D274=\"BT\",AR274*Balance!H$49,IF($D274=\"MT\",AR274*Balance!H$50,AR274*Balance!H$51))","v":0},{"$f":"IF($D274=\"BT\",AS274*Balance!I$49,IF($D274=\"MT\",AS274*Balance!I$50,AS274*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF274:BI274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!E357","v":"Et"},{"$f":"+PremisaCosto!B357","v":"X2"},null,{"$f":"+[1]Energía!F275","v":0},{"$f":"+[1]Energía!G275","v":0},{"$f":"+[1]Energía!H275","v":0},{"$f":"+[1]Energía!I275","v":0},{"$f":"+[1]Energía!J275","v":0},{"$f":"+[1]Energía!K275","v":0},null,{"$f":"+[1]Energía!M275","v":0},{"$f":"+[1]Energía!N275","v":0},{"$f":"+[1]Energía!O275","v":0},{"$f":"+[1]Energía!P275","v":0},{"$f":"+[1]Energía!Q275","v":0},null,{"$f":"+[1]Energía!S275","v":0},{"$f":"+[1]Energía!T275","v":0},{"$f":"+[1]Energía!U275","v":0},{"$f":"+[1]Energía!V275","v":0},{"$f":"+[1]Energía!W275","v":0},null,{"$f":"+[1]Energía!Y275","v":0},{"$f":"+[1]Energía!Z275","v":0},{"$f":"+[1]Energía!AA275","v":0},{"$f":"+[1]Energía!AB275","v":0},{"$f":"+[1]Energía!AC275","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Ep\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Ep\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Ep\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Ep\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Ep\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Ep\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH275:AK275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Efp\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Efp\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Efp\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Efp\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Efp\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Efp\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP275:AS275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AF275*Balance!D$45,IF($D275=\"MT\",AF275*Balance!D$46,AF275*Balance!D$47))","v":0},{"$f":"IF($D275=\"BT\",AG275*Balance!E$45,IF($D275=\"MT\",AG275*Balance!E$46,AG275*Balance!E$47))","v":0},{"$f":"IF($D275=\"BT\",AH275*Balance!F$45,IF($D275=\"MT\",AH275*Balance!F$46,AH275*Balance!F$47))","v":0},{"$f":"IF($D275=\"BT\",AI275*Balance!G$45,IF($D275=\"MT\",AI275*Balance!G$46,AI275*Balance!G$47))","v":0},{"$f":"IF($D275=\"BT\",AJ275*Balance!H$45,IF($D275=\"MT\",AJ275*Balance!H$46,AJ275*Balance!H$47))","v":0},{"$f":"IF($D275=\"BT\",AK275*Balance!I$45,IF($D275=\"MT\",AK275*Balance!I$46,AK275*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX275:BA275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AN275*Balance!D$49,IF($D275=\"MT\",AN275*Balance!D$50,AN275*Balance!D$51))","v":0},{"$f":"IF($D275=\"BT\",AO275*Balance!E$49,IF($D275=\"MT\",AO275*Balance!E$50,AO275*Balance!E$51))","v":0},{"$f":"IF($D275=\"BT\",AP275*Balance!F$49,IF($D275=\"MT\",AP275*Balance!F$50,AP275*Balance!F$51))","v":0},{"$f":"IF($D275=\"BT\",AQ275*Balance!G$49,IF($D275=\"MT\",AQ275*Balance!G$50,AQ275*Balance!G$51))","v":0},{"$f":"IF($D275=\"BT\",AR275*Balance!H$49,IF($D275=\"MT\",AR275*Balance!H$50,AR275*Balance!H$51))","v":0},{"$f":"IF($D275=\"BT\",AS275*Balance!I$49,IF($D275=\"MT\",AS275*Balance!I$50,AS275*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF275:BI275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!E358","v":"Et"},{"$f":"+PremisaCosto!B358","v":"X2"},null,{"$f":"+[1]Energía!F276","v":0},{"$f":"+[1]Energía!G276","v":0},{"$f":"+[1]Energía!H276","v":0},{"$f":"+[1]Energía!I276","v":0},{"$f":"+[1]Energía!J276","v":0},{"$f":"+[1]Energía!K276","v":0},null,{"$f":"+[1]Energía!M276","v":0},{"$f":"+[1]Energía!N276","v":0},{"$f":"+[1]Energía!O276","v":0},{"$f":"+[1]Energía!P276","v":0},{"$f":"+[1]Energía!Q276","v":0},null,{"$f":"+[1]Energía!S276","v":0},{"$f":"+[1]Energía!T276","v":0},{"$f":"+[1]Energía!U276","v":0},{"$f":"+[1]Energía!V276","v":0},{"$f":"+[1]Energía!W276","v":0},null,{"$f":"+[1]Energía!Y276","v":0},{"$f":"+[1]Energía!Z276","v":0},{"$f":"+[1]Energía!AA276","v":0},{"$f":"+[1]Energía!AB276","v":0},{"$f":"+[1]Energía!AC276","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Ep\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Ep\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Ep\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Ep\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Ep\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Ep\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH276:AK276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Efp\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Efp\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Efp\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Efp\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Efp\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Efp\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP276:AS276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AF276*Balance!D$45,IF($D276=\"MT\",AF276*Balance!D$46,AF276*Balance!D$47))","v":0},{"$f":"IF($D276=\"BT\",AG276*Balance!E$45,IF($D276=\"MT\",AG276*Balance!E$46,AG276*Balance!E$47))","v":0},{"$f":"IF($D276=\"BT\",AH276*Balance!F$45,IF($D276=\"MT\",AH276*Balance!F$46,AH276*Balance!F$47))","v":0},{"$f":"IF($D276=\"BT\",AI276*Balance!G$45,IF($D276=\"MT\",AI276*Balance!G$46,AI276*Balance!G$47))","v":0},{"$f":"IF($D276=\"BT\",AJ276*Balance!H$45,IF($D276=\"MT\",AJ276*Balance!H$46,AJ276*Balance!H$47))","v":0},{"$f":"IF($D276=\"BT\",AK276*Balance!I$45,IF($D276=\"MT\",AK276*Balance!I$46,AK276*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX276:BA276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AN276*Balance!D$49,IF($D276=\"MT\",AN276*Balance!D$50,AN276*Balance!D$51))","v":0},{"$f":"IF($D276=\"BT\",AO276*Balance!E$49,IF($D276=\"MT\",AO276*Balance!E$50,AO276*Balance!E$51))","v":0},{"$f":"IF($D276=\"BT\",AP276*Balance!F$49,IF($D276=\"MT\",AP276*Balance!F$50,AP276*Balance!F$51))","v":0},{"$f":"IF($D276=\"BT\",AQ276*Balance!G$49,IF($D276=\"MT\",AQ276*Balance!G$50,AQ276*Balance!G$51))","v":0},{"$f":"IF($D276=\"BT\",AR276*Balance!H$49,IF($D276=\"MT\",AR276*Balance!H$50,AR276*Balance!H$51))","v":0},{"$f":"IF($D276=\"BT\",AS276*Balance!I$49,IF($D276=\"MT\",AS276*Balance!I$50,AS276*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF276:BI276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!E359","v":"Et"},{"$f":"+PremisaCosto!B359","v":"X2"},null,{"$f":"+[1]Energía!F277","v":0},{"$f":"+[1]Energía!G277","v":0},{"$f":"+[1]Energía!H277","v":0},{"$f":"+[1]Energía!I277","v":0},{"$f":"+[1]Energía!J277","v":0},{"$f":"+[1]Energía!K277","v":0},null,{"$f":"+[1]Energía!M277","v":0},{"$f":"+[1]Energía!N277","v":0},{"$f":"+[1]Energía!O277","v":0},{"$f":"+[1]Energía!P277","v":0},{"$f":"+[1]Energía!Q277","v":0},null,{"$f":"+[1]Energía!S277","v":0},{"$f":"+[1]Energía!T277","v":0},{"$f":"+[1]Energía!U277","v":0},{"$f":"+[1]Energía!V277","v":0},{"$f":"+[1]Energía!W277","v":0},null,{"$f":"+[1]Energía!Y277","v":0},{"$f":"+[1]Energía!Z277","v":0},{"$f":"+[1]Energía!AA277","v":0},{"$f":"+[1]Energía!AB277","v":0},{"$f":"+[1]Energía!AC277","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Ep\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Ep\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Ep\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Ep\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Ep\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Ep\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH277:AK277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Efp\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Efp\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Efp\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Efp\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Efp\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Efp\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP277:AS277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AF277*Balance!D$45,IF($D277=\"MT\",AF277*Balance!D$46,AF277*Balance!D$47))","v":0},{"$f":"IF($D277=\"BT\",AG277*Balance!E$45,IF($D277=\"MT\",AG277*Balance!E$46,AG277*Balance!E$47))","v":0},{"$f":"IF($D277=\"BT\",AH277*Balance!F$45,IF($D277=\"MT\",AH277*Balance!F$46,AH277*Balance!F$47))","v":0},{"$f":"IF($D277=\"BT\",AI277*Balance!G$45,IF($D277=\"MT\",AI277*Balance!G$46,AI277*Balance!G$47))","v":0},{"$f":"IF($D277=\"BT\",AJ277*Balance!H$45,IF($D277=\"MT\",AJ277*Balance!H$46,AJ277*Balance!H$47))","v":0},{"$f":"IF($D277=\"BT\",AK277*Balance!I$45,IF($D277=\"MT\",AK277*Balance!I$46,AK277*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX277:BA277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AN277*Balance!D$49,IF($D277=\"MT\",AN277*Balance!D$50,AN277*Balance!D$51))","v":0},{"$f":"IF($D277=\"BT\",AO277*Balance!E$49,IF($D277=\"MT\",AO277*Balance!E$50,AO277*Balance!E$51))","v":0},{"$f":"IF($D277=\"BT\",AP277*Balance!F$49,IF($D277=\"MT\",AP277*Balance!F$50,AP277*Balance!F$51))","v":0},{"$f":"IF($D277=\"BT\",AQ277*Balance!G$49,IF($D277=\"MT\",AQ277*Balance!G$50,AQ277*Balance!G$51))","v":0},{"$f":"IF($D277=\"BT\",AR277*Balance!H$49,IF($D277=\"MT\",AR277*Balance!H$50,AR277*Balance!H$51))","v":0},{"$f":"IF($D277=\"BT\",AS277*Balance!I$49,IF($D277=\"MT\",AS277*Balance!I$50,AS277*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF277:BI277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!E360","v":"Et"},{"$f":"+PremisaCosto!B360","v":"X2"},null,{"$f":"+[1]Energía!F278","v":0},{"$f":"+[1]Energía!G278","v":0},{"$f":"+[1]Energía!H278","v":0},{"$f":"+[1]Energía!I278","v":0},{"$f":"+[1]Energía!J278","v":0},{"$f":"+[1]Energía!K278","v":0},null,{"$f":"+[1]Energía!M278","v":0},{"$f":"+[1]Energía!N278","v":0},{"$f":"+[1]Energía!O278","v":0},{"$f":"+[1]Energía!P278","v":0},{"$f":"+[1]Energía!Q278","v":0},null,{"$f":"+[1]Energía!S278","v":0},{"$f":"+[1]Energía!T278","v":0},{"$f":"+[1]Energía!U278","v":0},{"$f":"+[1]Energía!V278","v":0},{"$f":"+[1]Energía!W278","v":0},null,{"$f":"+[1]Energía!Y278","v":0},{"$f":"+[1]Energía!Z278","v":0},{"$f":"+[1]Energía!AA278","v":0},{"$f":"+[1]Energía!AB278","v":0},{"$f":"+[1]Energía!AC278","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Ep\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Ep\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Ep\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Ep\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Ep\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Ep\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH278:AK278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Efp\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Efp\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Efp\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Efp\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Efp\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Efp\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP278:AS278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AF278*Balance!D$45,IF($D278=\"MT\",AF278*Balance!D$46,AF278*Balance!D$47))","v":0},{"$f":"IF($D278=\"BT\",AG278*Balance!E$45,IF($D278=\"MT\",AG278*Balance!E$46,AG278*Balance!E$47))","v":0},{"$f":"IF($D278=\"BT\",AH278*Balance!F$45,IF($D278=\"MT\",AH278*Balance!F$46,AH278*Balance!F$47))","v":0},{"$f":"IF($D278=\"BT\",AI278*Balance!G$45,IF($D278=\"MT\",AI278*Balance!G$46,AI278*Balance!G$47))","v":0},{"$f":"IF($D278=\"BT\",AJ278*Balance!H$45,IF($D278=\"MT\",AJ278*Balance!H$46,AJ278*Balance!H$47))","v":0},{"$f":"IF($D278=\"BT\",AK278*Balance!I$45,IF($D278=\"MT\",AK278*Balance!I$46,AK278*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX278:BA278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AN278*Balance!D$49,IF($D278=\"MT\",AN278*Balance!D$50,AN278*Balance!D$51))","v":0},{"$f":"IF($D278=\"BT\",AO278*Balance!E$49,IF($D278=\"MT\",AO278*Balance!E$50,AO278*Balance!E$51))","v":0},{"$f":"IF($D278=\"BT\",AP278*Balance!F$49,IF($D278=\"MT\",AP278*Balance!F$50,AP278*Balance!F$51))","v":0},{"$f":"IF($D278=\"BT\",AQ278*Balance!G$49,IF($D278=\"MT\",AQ278*Balance!G$50,AQ278*Balance!G$51))","v":0},{"$f":"IF($D278=\"BT\",AR278*Balance!H$49,IF($D278=\"MT\",AR278*Balance!H$50,AR278*Balance!H$51))","v":0},{"$f":"IF($D278=\"BT\",AS278*Balance!I$49,IF($D278=\"MT\",AS278*Balance!I$50,AS278*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF278:BI278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!E361","v":"Et"},{"$f":"+PremisaCosto!B361","v":"X2"},null,{"$f":"+[1]Energía!F279","v":0},{"$f":"+[1]Energía!G279","v":0},{"$f":"+[1]Energía!H279","v":0},{"$f":"+[1]Energía!I279","v":0},{"$f":"+[1]Energía!J279","v":0},{"$f":"+[1]Energía!K279","v":0},null,{"$f":"+[1]Energía!M279","v":0},{"$f":"+[1]Energía!N279","v":0},{"$f":"+[1]Energía!O279","v":0},{"$f":"+[1]Energía!P279","v":0},{"$f":"+[1]Energía!Q279","v":0},null,{"$f":"+[1]Energía!S279","v":0},{"$f":"+[1]Energía!T279","v":0},{"$f":"+[1]Energía!U279","v":0},{"$f":"+[1]Energía!V279","v":0},{"$f":"+[1]Energía!W279","v":0},null,{"$f":"+[1]Energía!Y279","v":0},{"$f":"+[1]Energía!Z279","v":0},{"$f":"+[1]Energía!AA279","v":0},{"$f":"+[1]Energía!AB279","v":0},{"$f":"+[1]Energía!AC279","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Ep\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Ep\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Ep\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Ep\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Ep\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Ep\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH279:AK279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Efp\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Efp\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Efp\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Efp\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Efp\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Efp\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP279:AS279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AF279*Balance!D$45,IF($D279=\"MT\",AF279*Balance!D$46,AF279*Balance!D$47))","v":0},{"$f":"IF($D279=\"BT\",AG279*Balance!E$45,IF($D279=\"MT\",AG279*Balance!E$46,AG279*Balance!E$47))","v":0},{"$f":"IF($D279=\"BT\",AH279*Balance!F$45,IF($D279=\"MT\",AH279*Balance!F$46,AH279*Balance!F$47))","v":0},{"$f":"IF($D279=\"BT\",AI279*Balance!G$45,IF($D279=\"MT\",AI279*Balance!G$46,AI279*Balance!G$47))","v":0},{"$f":"IF($D279=\"BT\",AJ279*Balance!H$45,IF($D279=\"MT\",AJ279*Balance!H$46,AJ279*Balance!H$47))","v":0},{"$f":"IF($D279=\"BT\",AK279*Balance!I$45,IF($D279=\"MT\",AK279*Balance!I$46,AK279*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX279:BA279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AN279*Balance!D$49,IF($D279=\"MT\",AN279*Balance!D$50,AN279*Balance!D$51))","v":0},{"$f":"IF($D279=\"BT\",AO279*Balance!E$49,IF($D279=\"MT\",AO279*Balance!E$50,AO279*Balance!E$51))","v":0},{"$f":"IF($D279=\"BT\",AP279*Balance!F$49,IF($D279=\"MT\",AP279*Balance!F$50,AP279*Balance!F$51))","v":0},{"$f":"IF($D279=\"BT\",AQ279*Balance!G$49,IF($D279=\"MT\",AQ279*Balance!G$50,AQ279*Balance!G$51))","v":0},{"$f":"IF($D279=\"BT\",AR279*Balance!H$49,IF($D279=\"MT\",AR279*Balance!H$50,AR279*Balance!H$51))","v":0},{"$f":"IF($D279=\"BT\",AS279*Balance!I$49,IF($D279=\"MT\",AS279*Balance!I$50,AS279*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF279:BI279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!E362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,{"$f":"+[1]Energía!F280","v":0},{"$f":"+[1]Energía!G280","v":0},{"$f":"+[1]Energía!H280","v":0},{"$f":"+[1]Energía!I280","v":0},{"$f":"+[1]Energía!J280","v":0},{"$f":"+[1]Energía!K280","v":0},null,{"$f":"+[1]Energía!M280","v":0},{"$f":"+[1]Energía!N280","v":0},{"$f":"+[1]Energía!O280","v":0},{"$f":"+[1]Energía!P280","v":0},{"$f":"+[1]Energía!Q280","v":0},null,{"$f":"+[1]Energía!S280","v":0},{"$f":"+[1]Energía!T280","v":0},{"$f":"+[1]Energía!U280","v":0},{"$f":"+[1]Energía!V280","v":0},{"$f":"+[1]Energía!W280","v":0},null,{"$f":"+[1]Energía!Y280","v":0},{"$f":"+[1]Energía!Z280","v":0},{"$f":"+[1]Energía!AA280","v":0},{"$f":"+[1]Energía!AB280","v":0},{"$f":"+[1]Energía!AC280","v":0},{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Ep\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Ep\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Ep\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Ep\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Ep\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Ep\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH280:AK280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Efp\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Efp\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Efp\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Efp\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Efp\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Efp\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP280:AS280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX280:BA280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF280:BI280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!E363","v":"Et"},{"$f":"+PremisaCosto!B363","v":"X2"},null,{"$f":"+[1]Energía!F281","v":0},{"$f":"+[1]Energía!G281","v":0},{"$f":"+[1]Energía!H281","v":0},{"$f":"+[1]Energía!I281","v":0},{"$f":"+[1]Energía!J281","v":0},{"$f":"+[1]Energía!K281","v":0},null,{"$f":"+[1]Energía!M281","v":0},{"$f":"+[1]Energía!N281","v":0},{"$f":"+[1]Energía!O281","v":0},{"$f":"+[1]Energía!P281","v":0},{"$f":"+[1]Energía!Q281","v":0},null,{"$f":"+[1]Energía!S281","v":0},{"$f":"+[1]Energía!T281","v":0},{"$f":"+[1]Energía!U281","v":0},{"$f":"+[1]Energía!V281","v":0},{"$f":"+[1]Energía!W281","v":0},null,{"$f":"+[1]Energía!Y281","v":0},{"$f":"+[1]Energía!Z281","v":0},{"$f":"+[1]Energía!AA281","v":0},{"$f":"+[1]Energía!AB281","v":0},{"$f":"+[1]Energía!AC281","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Ep\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Ep\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Ep\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Ep\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Ep\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Ep\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH281:AK281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Efp\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Efp\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Efp\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Efp\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Efp\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Efp\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP281:AS281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AF281*Balance!D$45,IF($D281=\"MT\",AF281*Balance!D$46,AF281*Balance!D$47))","v":0},{"$f":"IF($D281=\"BT\",AG281*Balance!E$45,IF($D281=\"MT\",AG281*Balance!E$46,AG281*Balance!E$47))","v":0},{"$f":"IF($D281=\"BT\",AH281*Balance!F$45,IF($D281=\"MT\",AH281*Balance!F$46,AH281*Balance!F$47))","v":0},{"$f":"IF($D281=\"BT\",AI281*Balance!G$45,IF($D281=\"MT\",AI281*Balance!G$46,AI281*Balance!G$47))","v":0},{"$f":"IF($D281=\"BT\",AJ281*Balance!H$45,IF($D281=\"MT\",AJ281*Balance!H$46,AJ281*Balance!H$47))","v":0},{"$f":"IF($D281=\"BT\",AK281*Balance!I$45,IF($D281=\"MT\",AK281*Balance!I$46,AK281*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX281:BA281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AN281*Balance!D$49,IF($D281=\"MT\",AN281*Balance!D$50,AN281*Balance!D$51))","v":0},{"$f":"IF($D281=\"BT\",AO281*Balance!E$49,IF($D281=\"MT\",AO281*Balance!E$50,AO281*Balance!E$51))","v":0},{"$f":"IF($D281=\"BT\",AP281*Balance!F$49,IF($D281=\"MT\",AP281*Balance!F$50,AP281*Balance!F$51))","v":0},{"$f":"IF($D281=\"BT\",AQ281*Balance!G$49,IF($D281=\"MT\",AQ281*Balance!G$50,AQ281*Balance!G$51))","v":0},{"$f":"IF($D281=\"BT\",AR281*Balance!H$49,IF($D281=\"MT\",AR281*Balance!H$50,AR281*Balance!H$51))","v":0},{"$f":"IF($D281=\"BT\",AS281*Balance!I$49,IF($D281=\"MT\",AS281*Balance!I$50,AS281*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF281:BI281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!E364","v":"Et"},{"$f":"+PremisaCosto!B364","v":"X2"},null,{"$f":"+[1]Energía!F282","v":0},{"$f":"+[1]Energía!G282","v":0},{"$f":"+[1]Energía!H282","v":0},{"$f":"+[1]Energía!I282","v":0},{"$f":"+[1]Energía!J282","v":0},{"$f":"+[1]Energía!K282","v":0},null,{"$f":"+[1]Energía!M282","v":0},{"$f":"+[1]Energía!N282","v":0},{"$f":"+[1]Energía!O282","v":0},{"$f":"+[1]Energía!P282","v":0},{"$f":"+[1]Energía!Q282","v":0},null,{"$f":"+[1]Energía!S282","v":0},{"$f":"+[1]Energía!T282","v":0},{"$f":"+[1]Energía!U282","v":0},{"$f":"+[1]Energía!V282","v":0},{"$f":"+[1]Energía!W282","v":0},null,{"$f":"+[1]Energía!Y282","v":0},{"$f":"+[1]Energía!Z282","v":0},{"$f":"+[1]Energía!AA282","v":0},{"$f":"+[1]Energía!AB282","v":0},{"$f":"+[1]Energía!AC282","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Ep\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Ep\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Ep\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Ep\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Ep\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Ep\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH282:AK282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Efp\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Efp\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Efp\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Efp\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Efp\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Efp\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP282:AS282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AF282*Balance!D$45,IF($D282=\"MT\",AF282*Balance!D$46,AF282*Balance!D$47))","v":0},{"$f":"IF($D282=\"BT\",AG282*Balance!E$45,IF($D282=\"MT\",AG282*Balance!E$46,AG282*Balance!E$47))","v":0},{"$f":"IF($D282=\"BT\",AH282*Balance!F$45,IF($D282=\"MT\",AH282*Balance!F$46,AH282*Balance!F$47))","v":0},{"$f":"IF($D282=\"BT\",AI282*Balance!G$45,IF($D282=\"MT\",AI282*Balance!G$46,AI282*Balance!G$47))","v":0},{"$f":"IF($D282=\"BT\",AJ282*Balance!H$45,IF($D282=\"MT\",AJ282*Balance!H$46,AJ282*Balance!H$47))","v":0},{"$f":"IF($D282=\"BT\",AK282*Balance!I$45,IF($D282=\"MT\",AK282*Balance!I$46,AK282*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX282:BA282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AN282*Balance!D$49,IF($D282=\"MT\",AN282*Balance!D$50,AN282*Balance!D$51))","v":0},{"$f":"IF($D282=\"BT\",AO282*Balance!E$49,IF($D282=\"MT\",AO282*Balance!E$50,AO282*Balance!E$51))","v":0},{"$f":"IF($D282=\"BT\",AP282*Balance!F$49,IF($D282=\"MT\",AP282*Balance!F$50,AP282*Balance!F$51))","v":0},{"$f":"IF($D282=\"BT\",AQ282*Balance!G$49,IF($D282=\"MT\",AQ282*Balance!G$50,AQ282*Balance!G$51))","v":0},{"$f":"IF($D282=\"BT\",AR282*Balance!H$49,IF($D282=\"MT\",AR282*Balance!H$50,AR282*Balance!H$51))","v":0},{"$f":"IF($D282=\"BT\",AS282*Balance!I$49,IF($D282=\"MT\",AS282*Balance!I$50,AS282*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF282:BI282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!E365","v":"Et"},{"$f":"+PremisaCosto!B365","v":"X2"},null,{"$f":"+[1]Energía!F283","v":0},{"$f":"+[1]Energía!G283","v":0},{"$f":"+[1]Energía!H283","v":0},{"$f":"+[1]Energía!I283","v":0},{"$f":"+[1]Energía!J283","v":0},{"$f":"+[1]Energía!K283","v":0},null,{"$f":"+[1]Energía!M283","v":0},{"$f":"+[1]Energía!N283","v":0},{"$f":"+[1]Energía!O283","v":0},{"$f":"+[1]Energía!P283","v":0},{"$f":"+[1]Energía!Q283","v":0},null,{"$f":"+[1]Energía!S283","v":0},{"$f":"+[1]Energía!T283","v":0},{"$f":"+[1]Energía!U283","v":0},{"$f":"+[1]Energía!V283","v":0},{"$f":"+[1]Energía!W283","v":0},null,{"$f":"+[1]Energía!Y283","v":0},{"$f":"+[1]Energía!Z283","v":0},{"$f":"+[1]Energía!AA283","v":0},{"$f":"+[1]Energía!AB283","v":0},{"$f":"+[1]Energía!AC283","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Ep\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Ep\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Ep\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Ep\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Ep\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Ep\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH283:AK283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Efp\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Efp\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Efp\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Efp\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Efp\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Efp\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP283:AS283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AF283*Balance!D$45,IF($D283=\"MT\",AF283*Balance!D$46,AF283*Balance!D$47))","v":0},{"$f":"IF($D283=\"BT\",AG283*Balance!E$45,IF($D283=\"MT\",AG283*Balance!E$46,AG283*Balance!E$47))","v":0},{"$f":"IF($D283=\"BT\",AH283*Balance!F$45,IF($D283=\"MT\",AH283*Balance!F$46,AH283*Balance!F$47))","v":0},{"$f":"IF($D283=\"BT\",AI283*Balance!G$45,IF($D283=\"MT\",AI283*Balance!G$46,AI283*Balance!G$47))","v":0},{"$f":"IF($D283=\"BT\",AJ283*Balance!H$45,IF($D283=\"MT\",AJ283*Balance!H$46,AJ283*Balance!H$47))","v":0},{"$f":"IF($D283=\"BT\",AK283*Balance!I$45,IF($D283=\"MT\",AK283*Balance!I$46,AK283*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX283:BA283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AN283*Balance!D$49,IF($D283=\"MT\",AN283*Balance!D$50,AN283*Balance!D$51))","v":0},{"$f":"IF($D283=\"BT\",AO283*Balance!E$49,IF($D283=\"MT\",AO283*Balance!E$50,AO283*Balance!E$51))","v":0},{"$f":"IF($D283=\"BT\",AP283*Balance!F$49,IF($D283=\"MT\",AP283*Balance!F$50,AP283*Balance!F$51))","v":0},{"$f":"IF($D283=\"BT\",AQ283*Balance!G$49,IF($D283=\"MT\",AQ283*Balance!G$50,AQ283*Balance!G$51))","v":0},{"$f":"IF($D283=\"BT\",AR283*Balance!H$49,IF($D283=\"MT\",AR283*Balance!H$50,AR283*Balance!H$51))","v":0},{"$f":"IF($D283=\"BT\",AS283*Balance!I$49,IF($D283=\"MT\",AS283*Balance!I$50,AS283*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF283:BI283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!E366","v":"Et"},{"$f":"+PremisaCosto!B366","v":"X2"},null,{"$f":"+[1]Energía!F284","v":0},{"$f":"+[1]Energía!G284","v":0},{"$f":"+[1]Energía!H284","v":0},{"$f":"+[1]Energía!I284","v":0},{"$f":"+[1]Energía!J284","v":0},{"$f":"+[1]Energía!K284","v":0},null,{"$f":"+[1]Energía!M284","v":0},{"$f":"+[1]Energía!N284","v":0},{"$f":"+[1]Energía!O284","v":0},{"$f":"+[1]Energía!P284","v":0},{"$f":"+[1]Energía!Q284","v":0},null,{"$f":"+[1]Energía!S284","v":0},{"$f":"+[1]Energía!T284","v":0},{"$f":"+[1]Energía!U284","v":0},{"$f":"+[1]Energía!V284","v":0},{"$f":"+[1]Energía!W284","v":0},null,{"$f":"+[1]Energía!Y284","v":0},{"$f":"+[1]Energía!Z284","v":0},{"$f":"+[1]Energía!AA284","v":0},{"$f":"+[1]Energía!AB284","v":0},{"$f":"+[1]Energía!AC284","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Ep\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Ep\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Ep\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Ep\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Ep\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Ep\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH284:AK284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Efp\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Efp\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Efp\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Efp\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Efp\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Efp\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP284:AS284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AF284*Balance!D$45,IF($D284=\"MT\",AF284*Balance!D$46,AF284*Balance!D$47))","v":0},{"$f":"IF($D284=\"BT\",AG284*Balance!E$45,IF($D284=\"MT\",AG284*Balance!E$46,AG284*Balance!E$47))","v":0},{"$f":"IF($D284=\"BT\",AH284*Balance!F$45,IF($D284=\"MT\",AH284*Balance!F$46,AH284*Balance!F$47))","v":0},{"$f":"IF($D284=\"BT\",AI284*Balance!G$45,IF($D284=\"MT\",AI284*Balance!G$46,AI284*Balance!G$47))","v":0},{"$f":"IF($D284=\"BT\",AJ284*Balance!H$45,IF($D284=\"MT\",AJ284*Balance!H$46,AJ284*Balance!H$47))","v":0},{"$f":"IF($D284=\"BT\",AK284*Balance!I$45,IF($D284=\"MT\",AK284*Balance!I$46,AK284*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX284:BA284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AN284*Balance!D$49,IF($D284=\"MT\",AN284*Balance!D$50,AN284*Balance!D$51))","v":0},{"$f":"IF($D284=\"BT\",AO284*Balance!E$49,IF($D284=\"MT\",AO284*Balance!E$50,AO284*Balance!E$51))","v":0},{"$f":"IF($D284=\"BT\",AP284*Balance!F$49,IF($D284=\"MT\",AP284*Balance!F$50,AP284*Balance!F$51))","v":0},{"$f":"IF($D284=\"BT\",AQ284*Balance!G$49,IF($D284=\"MT\",AQ284*Balance!G$50,AQ284*Balance!G$51))","v":0},{"$f":"IF($D284=\"BT\",AR284*Balance!H$49,IF($D284=\"MT\",AR284*Balance!H$50,AR284*Balance!H$51))","v":0},{"$f":"IF($D284=\"BT\",AS284*Balance!I$49,IF($D284=\"MT\",AS284*Balance!I$50,AS284*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF284:BI284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!E367","v":"Et"},{"$f":"+PremisaCosto!B367","v":"X2"},null,{"$f":"+[1]Energía!F285","v":0},{"$f":"+[1]Energía!G285","v":0},{"$f":"+[1]Energía!H285","v":0},{"$f":"+[1]Energía!I285","v":0},{"$f":"+[1]Energía!J285","v":0},{"$f":"+[1]Energía!K285","v":0},null,{"$f":"+[1]Energía!M285","v":0},{"$f":"+[1]Energía!N285","v":0},{"$f":"+[1]Energía!O285","v":0},{"$f":"+[1]Energía!P285","v":0},{"$f":"+[1]Energía!Q285","v":0},null,{"$f":"+[1]Energía!S285","v":0},{"$f":"+[1]Energía!T285","v":0},{"$f":"+[1]Energía!U285","v":0},{"$f":"+[1]Energía!V285","v":0},{"$f":"+[1]Energía!W285","v":0},null,{"$f":"+[1]Energía!Y285","v":0},{"$f":"+[1]Energía!Z285","v":0},{"$f":"+[1]Energía!AA285","v":0},{"$f":"+[1]Energía!AB285","v":0},{"$f":"+[1]Energía!AC285","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Ep\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Ep\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Ep\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Ep\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Ep\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Ep\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH285:AK285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Efp\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Efp\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Efp\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Efp\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Efp\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Efp\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP285:AS285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AF285*Balance!D$45,IF($D285=\"MT\",AF285*Balance!D$46,AF285*Balance!D$47))","v":0},{"$f":"IF($D285=\"BT\",AG285*Balance!E$45,IF($D285=\"MT\",AG285*Balance!E$46,AG285*Balance!E$47))","v":0},{"$f":"IF($D285=\"BT\",AH285*Balance!F$45,IF($D285=\"MT\",AH285*Balance!F$46,AH285*Balance!F$47))","v":0},{"$f":"IF($D285=\"BT\",AI285*Balance!G$45,IF($D285=\"MT\",AI285*Balance!G$46,AI285*Balance!G$47))","v":0},{"$f":"IF($D285=\"BT\",AJ285*Balance!H$45,IF($D285=\"MT\",AJ285*Balance!H$46,AJ285*Balance!H$47))","v":0},{"$f":"IF($D285=\"BT\",AK285*Balance!I$45,IF($D285=\"MT\",AK285*Balance!I$46,AK285*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX285:BA285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AN285*Balance!D$49,IF($D285=\"MT\",AN285*Balance!D$50,AN285*Balance!D$51))","v":0},{"$f":"IF($D285=\"BT\",AO285*Balance!E$49,IF($D285=\"MT\",AO285*Balance!E$50,AO285*Balance!E$51))","v":0},{"$f":"IF($D285=\"BT\",AP285*Balance!F$49,IF($D285=\"MT\",AP285*Balance!F$50,AP285*Balance!F$51))","v":0},{"$f":"IF($D285=\"BT\",AQ285*Balance!G$49,IF($D285=\"MT\",AQ285*Balance!G$50,AQ285*Balance!G$51))","v":0},{"$f":"IF($D285=\"BT\",AR285*Balance!H$49,IF($D285=\"MT\",AR285*Balance!H$50,AR285*Balance!H$51))","v":0},{"$f":"IF($D285=\"BT\",AS285*Balance!I$49,IF($D285=\"MT\",AS285*Balance!I$50,AS285*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF285:BI285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!E368","v":"Et"},{"$f":"+PremisaCosto!B368","v":"X2"},null,{"$f":"+[1]Energía!F286","v":0},{"$f":"+[1]Energía!G286","v":0},{"$f":"+[1]Energía!H286","v":0},{"$f":"+[1]Energía!I286","v":0},{"$f":"+[1]Energía!J286","v":0},{"$f":"+[1]Energía!K286","v":0},null,{"$f":"+[1]Energía!M286","v":0},{"$f":"+[1]Energía!N286","v":0},{"$f":"+[1]Energía!O286","v":0},{"$f":"+[1]Energía!P286","v":0},{"$f":"+[1]Energía!Q286","v":0},null,{"$f":"+[1]Energía!S286","v":0},{"$f":"+[1]Energía!T286","v":0},{"$f":"+[1]Energía!U286","v":0},{"$f":"+[1]Energía!V286","v":0},{"$f":"+[1]Energía!W286","v":0},null,{"$f":"+[1]Energía!Y286","v":0},{"$f":"+[1]Energía!Z286","v":0},{"$f":"+[1]Energía!AA286","v":0},{"$f":"+[1]Energía!AB286","v":0},{"$f":"+[1]Energía!AC286","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Ep\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Ep\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Ep\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Ep\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Ep\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Ep\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH286:AK286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Efp\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Efp\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Efp\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Efp\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Efp\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Efp\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP286:AS286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AF286*Balance!D$45,IF($D286=\"MT\",AF286*Balance!D$46,AF286*Balance!D$47))","v":0},{"$f":"IF($D286=\"BT\",AG286*Balance!E$45,IF($D286=\"MT\",AG286*Balance!E$46,AG286*Balance!E$47))","v":0},{"$f":"IF($D286=\"BT\",AH286*Balance!F$45,IF($D286=\"MT\",AH286*Balance!F$46,AH286*Balance!F$47))","v":0},{"$f":"IF($D286=\"BT\",AI286*Balance!G$45,IF($D286=\"MT\",AI286*Balance!G$46,AI286*Balance!G$47))","v":0},{"$f":"IF($D286=\"BT\",AJ286*Balance!H$45,IF($D286=\"MT\",AJ286*Balance!H$46,AJ286*Balance!H$47))","v":0},{"$f":"IF($D286=\"BT\",AK286*Balance!I$45,IF($D286=\"MT\",AK286*Balance!I$46,AK286*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX286:BA286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AN286*Balance!D$49,IF($D286=\"MT\",AN286*Balance!D$50,AN286*Balance!D$51))","v":0},{"$f":"IF($D286=\"BT\",AO286*Balance!E$49,IF($D286=\"MT\",AO286*Balance!E$50,AO286*Balance!E$51))","v":0},{"$f":"IF($D286=\"BT\",AP286*Balance!F$49,IF($D286=\"MT\",AP286*Balance!F$50,AP286*Balance!F$51))","v":0},{"$f":"IF($D286=\"BT\",AQ286*Balance!G$49,IF($D286=\"MT\",AQ286*Balance!G$50,AQ286*Balance!G$51))","v":0},{"$f":"IF($D286=\"BT\",AR286*Balance!H$49,IF($D286=\"MT\",AR286*Balance!H$50,AR286*Balance!H$51))","v":0},{"$f":"IF($D286=\"BT\",AS286*Balance!I$49,IF($D286=\"MT\",AS286*Balance!I$50,AS286*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF286:BI286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!E369","v":"Et"},{"$f":"+PremisaCosto!B369","v":"X2"},null,{"$f":"+[1]Energía!F287","v":0},{"$f":"+[1]Energía!G287","v":0},{"$f":"+[1]Energía!H287","v":0},{"$f":"+[1]Energía!I287","v":0},{"$f":"+[1]Energía!J287","v":0},{"$f":"+[1]Energía!K287","v":0},null,{"$f":"+[1]Energía!M287","v":0},{"$f":"+[1]Energía!N287","v":0},{"$f":"+[1]Energía!O287","v":0},{"$f":"+[1]Energía!P287","v":0},{"$f":"+[1]Energía!Q287","v":0},null,{"$f":"+[1]Energía!S287","v":0},{"$f":"+[1]Energía!T287","v":0},{"$f":"+[1]Energía!U287","v":0},{"$f":"+[1]Energía!V287","v":0},{"$f":"+[1]Energía!W287","v":0},null,{"$f":"+[1]Energía!Y287","v":0},{"$f":"+[1]Energía!Z287","v":0},{"$f":"+[1]Energía!AA287","v":0},{"$f":"+[1]Energía!AB287","v":0},{"$f":"+[1]Energía!AC287","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Ep\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Ep\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Ep\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Ep\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Ep\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Ep\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH287:AK287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Efp\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Efp\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Efp\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Efp\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Efp\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Efp\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP287:AS287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AF287*Balance!D$45,IF($D287=\"MT\",AF287*Balance!D$46,AF287*Balance!D$47))","v":0},{"$f":"IF($D287=\"BT\",AG287*Balance!E$45,IF($D287=\"MT\",AG287*Balance!E$46,AG287*Balance!E$47))","v":0},{"$f":"IF($D287=\"BT\",AH287*Balance!F$45,IF($D287=\"MT\",AH287*Balance!F$46,AH287*Balance!F$47))","v":0},{"$f":"IF($D287=\"BT\",AI287*Balance!G$45,IF($D287=\"MT\",AI287*Balance!G$46,AI287*Balance!G$47))","v":0},{"$f":"IF($D287=\"BT\",AJ287*Balance!H$45,IF($D287=\"MT\",AJ287*Balance!H$46,AJ287*Balance!H$47))","v":0},{"$f":"IF($D287=\"BT\",AK287*Balance!I$45,IF($D287=\"MT\",AK287*Balance!I$46,AK287*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX287:BA287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AN287*Balance!D$49,IF($D287=\"MT\",AN287*Balance!D$50,AN287*Balance!D$51))","v":0},{"$f":"IF($D287=\"BT\",AO287*Balance!E$49,IF($D287=\"MT\",AO287*Balance!E$50,AO287*Balance!E$51))","v":0},{"$f":"IF($D287=\"BT\",AP287*Balance!F$49,IF($D287=\"MT\",AP287*Balance!F$50,AP287*Balance!F$51))","v":0},{"$f":"IF($D287=\"BT\",AQ287*Balance!G$49,IF($D287=\"MT\",AQ287*Balance!G$50,AQ287*Balance!G$51))","v":0},{"$f":"IF($D287=\"BT\",AR287*Balance!H$49,IF($D287=\"MT\",AR287*Balance!H$50,AR287*Balance!H$51))","v":0},{"$f":"IF($D287=\"BT\",AS287*Balance!I$49,IF($D287=\"MT\",AS287*Balance!I$50,AS287*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF287:BI287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!E370","v":"Et"},{"$f":"+PremisaCosto!B370","v":"X2"},null,{"$f":"+[1]Energía!F288","v":0},{"$f":"+[1]Energía!G288","v":0},{"$f":"+[1]Energía!H288","v":0},{"$f":"+[1]Energía!I288","v":0},{"$f":"+[1]Energía!J288","v":0},{"$f":"+[1]Energía!K288","v":0},null,{"$f":"+[1]Energía!M288","v":0},{"$f":"+[1]Energía!N288","v":0},{"$f":"+[1]Energía!O288","v":0},{"$f":"+[1]Energía!P288","v":0},{"$f":"+[1]Energía!Q288","v":0},null,{"$f":"+[1]Energía!S288","v":0},{"$f":"+[1]Energía!T288","v":0},{"$f":"+[1]Energía!U288","v":0},{"$f":"+[1]Energía!V288","v":0},{"$f":"+[1]Energía!W288","v":0},null,{"$f":"+[1]Energía!Y288","v":0},{"$f":"+[1]Energía!Z288","v":0},{"$f":"+[1]Energía!AA288","v":0},{"$f":"+[1]Energía!AB288","v":0},{"$f":"+[1]Energía!AC288","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Ep\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Ep\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Ep\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Ep\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Ep\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Ep\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH288:AK288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Efp\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Efp\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Efp\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Efp\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Efp\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Efp\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP288:AS288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AF288*Balance!D$45,IF($D288=\"MT\",AF288*Balance!D$46,AF288*Balance!D$47))","v":0},{"$f":"IF($D288=\"BT\",AG288*Balance!E$45,IF($D288=\"MT\",AG288*Balance!E$46,AG288*Balance!E$47))","v":0},{"$f":"IF($D288=\"BT\",AH288*Balance!F$45,IF($D288=\"MT\",AH288*Balance!F$46,AH288*Balance!F$47))","v":0},{"$f":"IF($D288=\"BT\",AI288*Balance!G$45,IF($D288=\"MT\",AI288*Balance!G$46,AI288*Balance!G$47))","v":0},{"$f":"IF($D288=\"BT\",AJ288*Balance!H$45,IF($D288=\"MT\",AJ288*Balance!H$46,AJ288*Balance!H$47))","v":0},{"$f":"IF($D288=\"BT\",AK288*Balance!I$45,IF($D288=\"MT\",AK288*Balance!I$46,AK288*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX288:BA288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AN288*Balance!D$49,IF($D288=\"MT\",AN288*Balance!D$50,AN288*Balance!D$51))","v":0},{"$f":"IF($D288=\"BT\",AO288*Balance!E$49,IF($D288=\"MT\",AO288*Balance!E$50,AO288*Balance!E$51))","v":0},{"$f":"IF($D288=\"BT\",AP288*Balance!F$49,IF($D288=\"MT\",AP288*Balance!F$50,AP288*Balance!F$51))","v":0},{"$f":"IF($D288=\"BT\",AQ288*Balance!G$49,IF($D288=\"MT\",AQ288*Balance!G$50,AQ288*Balance!G$51))","v":0},{"$f":"IF($D288=\"BT\",AR288*Balance!H$49,IF($D288=\"MT\",AR288*Balance!H$50,AR288*Balance!H$51))","v":0},{"$f":"IF($D288=\"BT\",AS288*Balance!I$49,IF($D288=\"MT\",AS288*Balance!I$50,AS288*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF288:BI288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!E371","v":"Et"},{"$f":"+PremisaCosto!B371","v":"X2"},null,{"$f":"+[1]Energía!F289","v":0},{"$f":"+[1]Energía!G289","v":0},{"$f":"+[1]Energía!H289","v":0},{"$f":"+[1]Energía!I289","v":0},{"$f":"+[1]Energía!J289","v":0},{"$f":"+[1]Energía!K289","v":0},null,{"$f":"+[1]Energía!M289","v":0},{"$f":"+[1]Energía!N289","v":0},{"$f":"+[1]Energía!O289","v":0},{"$f":"+[1]Energía!P289","v":0},{"$f":"+[1]Energía!Q289","v":0},null,{"$f":"+[1]Energía!S289","v":0},{"$f":"+[1]Energía!T289","v":0},{"$f":"+[1]Energía!U289","v":0},{"$f":"+[1]Energía!V289","v":0},{"$f":"+[1]Energía!W289","v":0},null,{"$f":"+[1]Energía!Y289","v":0},{"$f":"+[1]Energía!Z289","v":0},{"$f":"+[1]Energía!AA289","v":0},{"$f":"+[1]Energía!AB289","v":0},{"$f":"+[1]Energía!AC289","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Ep\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Ep\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Ep\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Ep\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Ep\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Ep\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH289:AK289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Efp\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Efp\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Efp\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Efp\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Efp\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Efp\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP289:AS289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AF289*Balance!D$45,IF($D289=\"MT\",AF289*Balance!D$46,AF289*Balance!D$47))","v":0},{"$f":"IF($D289=\"BT\",AG289*Balance!E$45,IF($D289=\"MT\",AG289*Balance!E$46,AG289*Balance!E$47))","v":0},{"$f":"IF($D289=\"BT\",AH289*Balance!F$45,IF($D289=\"MT\",AH289*Balance!F$46,AH289*Balance!F$47))","v":0},{"$f":"IF($D289=\"BT\",AI289*Balance!G$45,IF($D289=\"MT\",AI289*Balance!G$46,AI289*Balance!G$47))","v":0},{"$f":"IF($D289=\"BT\",AJ289*Balance!H$45,IF($D289=\"MT\",AJ289*Balance!H$46,AJ289*Balance!H$47))","v":0},{"$f":"IF($D289=\"BT\",AK289*Balance!I$45,IF($D289=\"MT\",AK289*Balance!I$46,AK289*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX289:BA289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AN289*Balance!D$49,IF($D289=\"MT\",AN289*Balance!D$50,AN289*Balance!D$51))","v":0},{"$f":"IF($D289=\"BT\",AO289*Balance!E$49,IF($D289=\"MT\",AO289*Balance!E$50,AO289*Balance!E$51))","v":0},{"$f":"IF($D289=\"BT\",AP289*Balance!F$49,IF($D289=\"MT\",AP289*Balance!F$50,AP289*Balance!F$51))","v":0},{"$f":"IF($D289=\"BT\",AQ289*Balance!G$49,IF($D289=\"MT\",AQ289*Balance!G$50,AQ289*Balance!G$51))","v":0},{"$f":"IF($D289=\"BT\",AR289*Balance!H$49,IF($D289=\"MT\",AR289*Balance!H$50,AR289*Balance!H$51))","v":0},{"$f":"IF($D289=\"BT\",AS289*Balance!I$49,IF($D289=\"MT\",AS289*Balance!I$50,AS289*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF289:BI289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!E372","v":"Et"},{"$f":"+PremisaCosto!B372","v":"X2"},null,{"$f":"+[1]Energía!F290","v":0},{"$f":"+[1]Energía!G290","v":0},{"$f":"+[1]Energía!H290","v":0},{"$f":"+[1]Energía!I290","v":0},{"$f":"+[1]Energía!J290","v":0},{"$f":"+[1]Energía!K290","v":0},null,{"$f":"+[1]Energía!M290","v":0},{"$f":"+[1]Energía!N290","v":0},{"$f":"+[1]Energía!O290","v":0},{"$f":"+[1]Energía!P290","v":0},{"$f":"+[1]Energía!Q290","v":0},null,{"$f":"+[1]Energía!S290","v":0},{"$f":"+[1]Energía!T290","v":0},{"$f":"+[1]Energía!U290","v":0},{"$f":"+[1]Energía!V290","v":0},{"$f":"+[1]Energía!W290","v":0},null,{"$f":"+[1]Energía!Y290","v":0},{"$f":"+[1]Energía!Z290","v":0},{"$f":"+[1]Energía!AA290","v":0},{"$f":"+[1]Energía!AB290","v":0},{"$f":"+[1]Energía!AC290","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Ep\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Ep\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Ep\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Ep\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Ep\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Ep\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH290:AK290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Efp\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Efp\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Efp\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Efp\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Efp\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Efp\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP290:AS290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AF290*Balance!D$45,IF($D290=\"MT\",AF290*Balance!D$46,AF290*Balance!D$47))","v":0},{"$f":"IF($D290=\"BT\",AG290*Balance!E$45,IF($D290=\"MT\",AG290*Balance!E$46,AG290*Balance!E$47))","v":0},{"$f":"IF($D290=\"BT\",AH290*Balance!F$45,IF($D290=\"MT\",AH290*Balance!F$46,AH290*Balance!F$47))","v":0},{"$f":"IF($D290=\"BT\",AI290*Balance!G$45,IF($D290=\"MT\",AI290*Balance!G$46,AI290*Balance!G$47))","v":0},{"$f":"IF($D290=\"BT\",AJ290*Balance!H$45,IF($D290=\"MT\",AJ290*Balance!H$46,AJ290*Balance!H$47))","v":0},{"$f":"IF($D290=\"BT\",AK290*Balance!I$45,IF($D290=\"MT\",AK290*Balance!I$46,AK290*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX290:BA290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AN290*Balance!D$49,IF($D290=\"MT\",AN290*Balance!D$50,AN290*Balance!D$51))","v":0},{"$f":"IF($D290=\"BT\",AO290*Balance!E$49,IF($D290=\"MT\",AO290*Balance!E$50,AO290*Balance!E$51))","v":0},{"$f":"IF($D290=\"BT\",AP290*Balance!F$49,IF($D290=\"MT\",AP290*Balance!F$50,AP290*Balance!F$51))","v":0},{"$f":"IF($D290=\"BT\",AQ290*Balance!G$49,IF($D290=\"MT\",AQ290*Balance!G$50,AQ290*Balance!G$51))","v":0},{"$f":"IF($D290=\"BT\",AR290*Balance!H$49,IF($D290=\"MT\",AR290*Balance!H$50,AR290*Balance!H$51))","v":0},{"$f":"IF($D290=\"BT\",AS290*Balance!I$49,IF($D290=\"MT\",AS290*Balance!I$50,AS290*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF290:BI290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!E373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,{"$f":"+[1]Energía!F291","v":0},{"$f":"+[1]Energía!G291","v":0},{"$f":"+[1]Energía!H291","v":0},{"$f":"+[1]Energía!I291","v":0},{"$f":"+[1]Energía!J291","v":0},{"$f":"+[1]Energía!K291","v":0},null,{"$f":"+[1]Energía!M291","v":0},{"$f":"+[1]Energía!N291","v":0},{"$f":"+[1]Energía!O291","v":0},{"$f":"+[1]Energía!P291","v":0},{"$f":"+[1]Energía!Q291","v":0},null,{"$f":"+[1]Energía!S291","v":0},{"$f":"+[1]Energía!T291","v":0},{"$f":"+[1]Energía!U291","v":0},{"$f":"+[1]Energía!V291","v":0},{"$f":"+[1]Energía!W291","v":0},null,{"$f":"+[1]Energía!Y291","v":0},{"$f":"+[1]Energía!Z291","v":0},{"$f":"+[1]Energía!AA291","v":0},{"$f":"+[1]Energía!AB291","v":0},{"$f":"+[1]Energía!AC291","v":0},{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Ep\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Ep\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Ep\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Ep\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Ep\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Ep\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH291:AK291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Efp\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Efp\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Efp\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Efp\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Efp\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Efp\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP291:AS291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX291:BA291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF291:BI291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!E374","v":"Et"},{"$f":"+PremisaCosto!B374","v":"X2"},null,{"$f":"+[1]Energía!F292","v":0},{"$f":"+[1]Energía!G292","v":0},{"$f":"+[1]Energía!H292","v":0},{"$f":"+[1]Energía!I292","v":0},{"$f":"+[1]Energía!J292","v":0},{"$f":"+[1]Energía!K292","v":0},null,{"$f":"+[1]Energía!M292","v":0},{"$f":"+[1]Energía!N292","v":0},{"$f":"+[1]Energía!O292","v":0},{"$f":"+[1]Energía!P292","v":0},{"$f":"+[1]Energía!Q292","v":0},null,{"$f":"+[1]Energía!S292","v":0},{"$f":"+[1]Energía!T292","v":0},{"$f":"+[1]Energía!U292","v":0},{"$f":"+[1]Energía!V292","v":0},{"$f":"+[1]Energía!W292","v":0},null,{"$f":"+[1]Energía!Y292","v":0},{"$f":"+[1]Energía!Z292","v":0},{"$f":"+[1]Energía!AA292","v":0},{"$f":"+[1]Energía!AB292","v":0},{"$f":"+[1]Energía!AC292","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Ep\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Ep\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Ep\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Ep\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Ep\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Ep\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH292:AK292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Efp\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Efp\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Efp\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Efp\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Efp\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Efp\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP292:AS292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AF292*Balance!D$45,IF($D292=\"MT\",AF292*Balance!D$46,AF292*Balance!D$47))","v":0},{"$f":"IF($D292=\"BT\",AG292*Balance!E$45,IF($D292=\"MT\",AG292*Balance!E$46,AG292*Balance!E$47))","v":0},{"$f":"IF($D292=\"BT\",AH292*Balance!F$45,IF($D292=\"MT\",AH292*Balance!F$46,AH292*Balance!F$47))","v":0},{"$f":"IF($D292=\"BT\",AI292*Balance!G$45,IF($D292=\"MT\",AI292*Balance!G$46,AI292*Balance!G$47))","v":0},{"$f":"IF($D292=\"BT\",AJ292*Balance!H$45,IF($D292=\"MT\",AJ292*Balance!H$46,AJ292*Balance!H$47))","v":0},{"$f":"IF($D292=\"BT\",AK292*Balance!I$45,IF($D292=\"MT\",AK292*Balance!I$46,AK292*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX292:BA292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AN292*Balance!D$49,IF($D292=\"MT\",AN292*Balance!D$50,AN292*Balance!D$51))","v":0},{"$f":"IF($D292=\"BT\",AO292*Balance!E$49,IF($D292=\"MT\",AO292*Balance!E$50,AO292*Balance!E$51))","v":0},{"$f":"IF($D292=\"BT\",AP292*Balance!F$49,IF($D292=\"MT\",AP292*Balance!F$50,AP292*Balance!F$51))","v":0},{"$f":"IF($D292=\"BT\",AQ292*Balance!G$49,IF($D292=\"MT\",AQ292*Balance!G$50,AQ292*Balance!G$51))","v":0},{"$f":"IF($D292=\"BT\",AR292*Balance!H$49,IF($D292=\"MT\",AR292*Balance!H$50,AR292*Balance!H$51))","v":0},{"$f":"IF($D292=\"BT\",AS292*Balance!I$49,IF($D292=\"MT\",AS292*Balance!I$50,AS292*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF292:BI292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!E375","v":"Et"},{"$f":"+PremisaCosto!B375","v":"X2"},null,{"$f":"+[1]Energía!F293","v":0},{"$f":"+[1]Energía!G293","v":0},{"$f":"+[1]Energía!H293","v":0},{"$f":"+[1]Energía!I293","v":0},{"$f":"+[1]Energía!J293","v":0},{"$f":"+[1]Energía!K293","v":0},null,{"$f":"+[1]Energía!M293","v":0},{"$f":"+[1]Energía!N293","v":0},{"$f":"+[1]Energía!O293","v":0},{"$f":"+[1]Energía!P293","v":0},{"$f":"+[1]Energía!Q293","v":0},null,{"$f":"+[1]Energía!S293","v":0},{"$f":"+[1]Energía!T293","v":0},{"$f":"+[1]Energía!U293","v":0},{"$f":"+[1]Energía!V293","v":0},{"$f":"+[1]Energía!W293","v":0},null,{"$f":"+[1]Energía!Y293","v":0},{"$f":"+[1]Energía!Z293","v":0},{"$f":"+[1]Energía!AA293","v":0},{"$f":"+[1]Energía!AB293","v":0},{"$f":"+[1]Energía!AC293","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Ep\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Ep\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Ep\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Ep\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Ep\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Ep\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH293:AK293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Efp\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Efp\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Efp\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Efp\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Efp\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Efp\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP293:AS293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AF293*Balance!D$45,IF($D293=\"MT\",AF293*Balance!D$46,AF293*Balance!D$47))","v":0},{"$f":"IF($D293=\"BT\",AG293*Balance!E$45,IF($D293=\"MT\",AG293*Balance!E$46,AG293*Balance!E$47))","v":0},{"$f":"IF($D293=\"BT\",AH293*Balance!F$45,IF($D293=\"MT\",AH293*Balance!F$46,AH293*Balance!F$47))","v":0},{"$f":"IF($D293=\"BT\",AI293*Balance!G$45,IF($D293=\"MT\",AI293*Balance!G$46,AI293*Balance!G$47))","v":0},{"$f":"IF($D293=\"BT\",AJ293*Balance!H$45,IF($D293=\"MT\",AJ293*Balance!H$46,AJ293*Balance!H$47))","v":0},{"$f":"IF($D293=\"BT\",AK293*Balance!I$45,IF($D293=\"MT\",AK293*Balance!I$46,AK293*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX293:BA293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AN293*Balance!D$49,IF($D293=\"MT\",AN293*Balance!D$50,AN293*Balance!D$51))","v":0},{"$f":"IF($D293=\"BT\",AO293*Balance!E$49,IF($D293=\"MT\",AO293*Balance!E$50,AO293*Balance!E$51))","v":0},{"$f":"IF($D293=\"BT\",AP293*Balance!F$49,IF($D293=\"MT\",AP293*Balance!F$50,AP293*Balance!F$51))","v":0},{"$f":"IF($D293=\"BT\",AQ293*Balance!G$49,IF($D293=\"MT\",AQ293*Balance!G$50,AQ293*Balance!G$51))","v":0},{"$f":"IF($D293=\"BT\",AR293*Balance!H$49,IF($D293=\"MT\",AR293*Balance!H$50,AR293*Balance!H$51))","v":0},{"$f":"IF($D293=\"BT\",AS293*Balance!I$49,IF($D293=\"MT\",AS293*Balance!I$50,AS293*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF293:BI293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!E376","v":"Et"},{"$f":"+PremisaCosto!B376","v":"X2"},null,{"$f":"+[1]Energía!F294","v":0},{"$f":"+[1]Energía!G294","v":0},{"$f":"+[1]Energía!H294","v":0},{"$f":"+[1]Energía!I294","v":0},{"$f":"+[1]Energía!J294","v":0},{"$f":"+[1]Energía!K294","v":0},null,{"$f":"+[1]Energía!M294","v":0},{"$f":"+[1]Energía!N294","v":0},{"$f":"+[1]Energía!O294","v":0},{"$f":"+[1]Energía!P294","v":0},{"$f":"+[1]Energía!Q294","v":0},null,{"$f":"+[1]Energía!S294","v":0},{"$f":"+[1]Energía!T294","v":0},{"$f":"+[1]Energía!U294","v":0},{"$f":"+[1]Energía!V294","v":0},{"$f":"+[1]Energía!W294","v":0},null,{"$f":"+[1]Energía!Y294","v":0},{"$f":"+[1]Energía!Z294","v":0},{"$f":"+[1]Energía!AA294","v":0},{"$f":"+[1]Energía!AB294","v":0},{"$f":"+[1]Energía!AC294","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Ep\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Ep\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Ep\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Ep\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Ep\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Ep\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH294:AK294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Efp\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Efp\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Efp\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Efp\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Efp\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Efp\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP294:AS294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AF294*Balance!D$45,IF($D294=\"MT\",AF294*Balance!D$46,AF294*Balance!D$47))","v":0},{"$f":"IF($D294=\"BT\",AG294*Balance!E$45,IF($D294=\"MT\",AG294*Balance!E$46,AG294*Balance!E$47))","v":0},{"$f":"IF($D294=\"BT\",AH294*Balance!F$45,IF($D294=\"MT\",AH294*Balance!F$46,AH294*Balance!F$47))","v":0},{"$f":"IF($D294=\"BT\",AI294*Balance!G$45,IF($D294=\"MT\",AI294*Balance!G$46,AI294*Balance!G$47))","v":0},{"$f":"IF($D294=\"BT\",AJ294*Balance!H$45,IF($D294=\"MT\",AJ294*Balance!H$46,AJ294*Balance!H$47))","v":0},{"$f":"IF($D294=\"BT\",AK294*Balance!I$45,IF($D294=\"MT\",AK294*Balance!I$46,AK294*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX294:BA294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AN294*Balance!D$49,IF($D294=\"MT\",AN294*Balance!D$50,AN294*Balance!D$51))","v":0},{"$f":"IF($D294=\"BT\",AO294*Balance!E$49,IF($D294=\"MT\",AO294*Balance!E$50,AO294*Balance!E$51))","v":0},{"$f":"IF($D294=\"BT\",AP294*Balance!F$49,IF($D294=\"MT\",AP294*Balance!F$50,AP294*Balance!F$51))","v":0},{"$f":"IF($D294=\"BT\",AQ294*Balance!G$49,IF($D294=\"MT\",AQ294*Balance!G$50,AQ294*Balance!G$51))","v":0},{"$f":"IF($D294=\"BT\",AR294*Balance!H$49,IF($D294=\"MT\",AR294*Balance!H$50,AR294*Balance!H$51))","v":0},{"$f":"IF($D294=\"BT\",AS294*Balance!I$49,IF($D294=\"MT\",AS294*Balance!I$50,AS294*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF294:BI294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!E377","v":"Et"},{"$f":"+PremisaCosto!B377","v":"X2"},null,{"$f":"+[1]Energía!F295","v":0},{"$f":"+[1]Energía!G295","v":0},{"$f":"+[1]Energía!H295","v":0},{"$f":"+[1]Energía!I295","v":0},{"$f":"+[1]Energía!J295","v":0},{"$f":"+[1]Energía!K295","v":0},null,{"$f":"+[1]Energía!M295","v":0},{"$f":"+[1]Energía!N295","v":0},{"$f":"+[1]Energía!O295","v":0},{"$f":"+[1]Energía!P295","v":0},{"$f":"+[1]Energía!Q295","v":0},null,{"$f":"+[1]Energía!S295","v":0},{"$f":"+[1]Energía!T295","v":0},{"$f":"+[1]Energía!U295","v":0},{"$f":"+[1]Energía!V295","v":0},{"$f":"+[1]Energía!W295","v":0},null,{"$f":"+[1]Energía!Y295","v":0},{"$f":"+[1]Energía!Z295","v":0},{"$f":"+[1]Energía!AA295","v":0},{"$f":"+[1]Energía!AB295","v":0},{"$f":"+[1]Energía!AC295","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Ep\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Ep\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Ep\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Ep\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Ep\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Ep\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH295:AK295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Efp\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Efp\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Efp\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Efp\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Efp\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Efp\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP295:AS295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AF295*Balance!D$45,IF($D295=\"MT\",AF295*Balance!D$46,AF295*Balance!D$47))","v":0},{"$f":"IF($D295=\"BT\",AG295*Balance!E$45,IF($D295=\"MT\",AG295*Balance!E$46,AG295*Balance!E$47))","v":0},{"$f":"IF($D295=\"BT\",AH295*Balance!F$45,IF($D295=\"MT\",AH295*Balance!F$46,AH295*Balance!F$47))","v":0},{"$f":"IF($D295=\"BT\",AI295*Balance!G$45,IF($D295=\"MT\",AI295*Balance!G$46,AI295*Balance!G$47))","v":0},{"$f":"IF($D295=\"BT\",AJ295*Balance!H$45,IF($D295=\"MT\",AJ295*Balance!H$46,AJ295*Balance!H$47))","v":0},{"$f":"IF($D295=\"BT\",AK295*Balance!I$45,IF($D295=\"MT\",AK295*Balance!I$46,AK295*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX295:BA295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AN295*Balance!D$49,IF($D295=\"MT\",AN295*Balance!D$50,AN295*Balance!D$51))","v":0},{"$f":"IF($D295=\"BT\",AO295*Balance!E$49,IF($D295=\"MT\",AO295*Balance!E$50,AO295*Balance!E$51))","v":0},{"$f":"IF($D295=\"BT\",AP295*Balance!F$49,IF($D295=\"MT\",AP295*Balance!F$50,AP295*Balance!F$51))","v":0},{"$f":"IF($D295=\"BT\",AQ295*Balance!G$49,IF($D295=\"MT\",AQ295*Balance!G$50,AQ295*Balance!G$51))","v":0},{"$f":"IF($D295=\"BT\",AR295*Balance!H$49,IF($D295=\"MT\",AR295*Balance!H$50,AR295*Balance!H$51))","v":0},{"$f":"IF($D295=\"BT\",AS295*Balance!I$49,IF($D295=\"MT\",AS295*Balance!I$50,AS295*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF295:BI295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!E378","v":"Et"},{"$f":"+PremisaCosto!B378","v":"X2"},null,{"$f":"+[1]Energía!F296","v":0},{"$f":"+[1]Energía!G296","v":0},{"$f":"+[1]Energía!H296","v":0},{"$f":"+[1]Energía!I296","v":0},{"$f":"+[1]Energía!J296","v":0},{"$f":"+[1]Energía!K296","v":0},null,{"$f":"+[1]Energía!M296","v":0},{"$f":"+[1]Energía!N296","v":0},{"$f":"+[1]Energía!O296","v":0},{"$f":"+[1]Energía!P296","v":0},{"$f":"+[1]Energía!Q296","v":0},null,{"$f":"+[1]Energía!S296","v":0},{"$f":"+[1]Energía!T296","v":0},{"$f":"+[1]Energía!U296","v":0},{"$f":"+[1]Energía!V296","v":0},{"$f":"+[1]Energía!W296","v":0},null,{"$f":"+[1]Energía!Y296","v":0},{"$f":"+[1]Energía!Z296","v":0},{"$f":"+[1]Energía!AA296","v":0},{"$f":"+[1]Energía!AB296","v":0},{"$f":"+[1]Energía!AC296","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Ep\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Ep\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Ep\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Ep\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Ep\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Ep\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH296:AK296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Efp\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Efp\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Efp\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Efp\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Efp\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Efp\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP296:AS296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AF296*Balance!D$45,IF($D296=\"MT\",AF296*Balance!D$46,AF296*Balance!D$47))","v":0},{"$f":"IF($D296=\"BT\",AG296*Balance!E$45,IF($D296=\"MT\",AG296*Balance!E$46,AG296*Balance!E$47))","v":0},{"$f":"IF($D296=\"BT\",AH296*Balance!F$45,IF($D296=\"MT\",AH296*Balance!F$46,AH296*Balance!F$47))","v":0},{"$f":"IF($D296=\"BT\",AI296*Balance!G$45,IF($D296=\"MT\",AI296*Balance!G$46,AI296*Balance!G$47))","v":0},{"$f":"IF($D296=\"BT\",AJ296*Balance!H$45,IF($D296=\"MT\",AJ296*Balance!H$46,AJ296*Balance!H$47))","v":0},{"$f":"IF($D296=\"BT\",AK296*Balance!I$45,IF($D296=\"MT\",AK296*Balance!I$46,AK296*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX296:BA296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AN296*Balance!D$49,IF($D296=\"MT\",AN296*Balance!D$50,AN296*Balance!D$51))","v":0},{"$f":"IF($D296=\"BT\",AO296*Balance!E$49,IF($D296=\"MT\",AO296*Balance!E$50,AO296*Balance!E$51))","v":0},{"$f":"IF($D296=\"BT\",AP296*Balance!F$49,IF($D296=\"MT\",AP296*Balance!F$50,AP296*Balance!F$51))","v":0},{"$f":"IF($D296=\"BT\",AQ296*Balance!G$49,IF($D296=\"MT\",AQ296*Balance!G$50,AQ296*Balance!G$51))","v":0},{"$f":"IF($D296=\"BT\",AR296*Balance!H$49,IF($D296=\"MT\",AR296*Balance!H$50,AR296*Balance!H$51))","v":0},{"$f":"IF($D296=\"BT\",AS296*Balance!I$49,IF($D296=\"MT\",AS296*Balance!I$50,AS296*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF296:BI296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!E379","v":"Et"},{"$f":"+PremisaCosto!B379","v":"X2"},null,{"$f":"+[1]Energía!F297","v":0},{"$f":"+[1]Energía!G297","v":0},{"$f":"+[1]Energía!H297","v":0},{"$f":"+[1]Energía!I297","v":0},{"$f":"+[1]Energía!J297","v":0},{"$f":"+[1]Energía!K297","v":0},null,{"$f":"+[1]Energía!M297","v":0},{"$f":"+[1]Energía!N297","v":0},{"$f":"+[1]Energía!O297","v":0},{"$f":"+[1]Energía!P297","v":0},{"$f":"+[1]Energía!Q297","v":0},null,{"$f":"+[1]Energía!S297","v":0},{"$f":"+[1]Energía!T297","v":0},{"$f":"+[1]Energía!U297","v":0},{"$f":"+[1]Energía!V297","v":0},{"$f":"+[1]Energía!W297","v":0},null,{"$f":"+[1]Energía!Y297","v":0},{"$f":"+[1]Energía!Z297","v":0},{"$f":"+[1]Energía!AA297","v":0},{"$f":"+[1]Energía!AB297","v":0},{"$f":"+[1]Energía!AC297","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Ep\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Ep\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Ep\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Ep\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Ep\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Ep\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH297:AK297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Efp\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Efp\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Efp\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Efp\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Efp\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Efp\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP297:AS297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AF297*Balance!D$45,IF($D297=\"MT\",AF297*Balance!D$46,AF297*Balance!D$47))","v":0},{"$f":"IF($D297=\"BT\",AG297*Balance!E$45,IF($D297=\"MT\",AG297*Balance!E$46,AG297*Balance!E$47))","v":0},{"$f":"IF($D297=\"BT\",AH297*Balance!F$45,IF($D297=\"MT\",AH297*Balance!F$46,AH297*Balance!F$47))","v":0},{"$f":"IF($D297=\"BT\",AI297*Balance!G$45,IF($D297=\"MT\",AI297*Balance!G$46,AI297*Balance!G$47))","v":0},{"$f":"IF($D297=\"BT\",AJ297*Balance!H$45,IF($D297=\"MT\",AJ297*Balance!H$46,AJ297*Balance!H$47))","v":0},{"$f":"IF($D297=\"BT\",AK297*Balance!I$45,IF($D297=\"MT\",AK297*Balance!I$46,AK297*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX297:BA297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AN297*Balance!D$49,IF($D297=\"MT\",AN297*Balance!D$50,AN297*Balance!D$51))","v":0},{"$f":"IF($D297=\"BT\",AO297*Balance!E$49,IF($D297=\"MT\",AO297*Balance!E$50,AO297*Balance!E$51))","v":0},{"$f":"IF($D297=\"BT\",AP297*Balance!F$49,IF($D297=\"MT\",AP297*Balance!F$50,AP297*Balance!F$51))","v":0},{"$f":"IF($D297=\"BT\",AQ297*Balance!G$49,IF($D297=\"MT\",AQ297*Balance!G$50,AQ297*Balance!G$51))","v":0},{"$f":"IF($D297=\"BT\",AR297*Balance!H$49,IF($D297=\"MT\",AR297*Balance!H$50,AR297*Balance!H$51))","v":0},{"$f":"IF($D297=\"BT\",AS297*Balance!I$49,IF($D297=\"MT\",AS297*Balance!I$50,AS297*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF297:BI297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!E380","v":"Et"},{"$f":"+PremisaCosto!B380","v":"X2"},null,{"$f":"+[1]Energía!F298","v":0},{"$f":"+[1]Energía!G298","v":0},{"$f":"+[1]Energía!H298","v":0},{"$f":"+[1]Energía!I298","v":0},{"$f":"+[1]Energía!J298","v":0},{"$f":"+[1]Energía!K298","v":0},null,{"$f":"+[1]Energía!M298","v":0},{"$f":"+[1]Energía!N298","v":0},{"$f":"+[1]Energía!O298","v":0},{"$f":"+[1]Energía!P298","v":0},{"$f":"+[1]Energía!Q298","v":0},null,{"$f":"+[1]Energía!S298","v":0},{"$f":"+[1]Energía!T298","v":0},{"$f":"+[1]Energía!U298","v":0},{"$f":"+[1]Energía!V298","v":0},{"$f":"+[1]Energía!W298","v":0},null,{"$f":"+[1]Energía!Y298","v":0},{"$f":"+[1]Energía!Z298","v":0},{"$f":"+[1]Energía!AA298","v":0},{"$f":"+[1]Energía!AB298","v":0},{"$f":"+[1]Energía!AC298","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Ep\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Ep\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Ep\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Ep\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Ep\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Ep\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH298:AK298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Efp\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Efp\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Efp\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Efp\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Efp\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Efp\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP298:AS298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AF298*Balance!D$45,IF($D298=\"MT\",AF298*Balance!D$46,AF298*Balance!D$47))","v":0},{"$f":"IF($D298=\"BT\",AG298*Balance!E$45,IF($D298=\"MT\",AG298*Balance!E$46,AG298*Balance!E$47))","v":0},{"$f":"IF($D298=\"BT\",AH298*Balance!F$45,IF($D298=\"MT\",AH298*Balance!F$46,AH298*Balance!F$47))","v":0},{"$f":"IF($D298=\"BT\",AI298*Balance!G$45,IF($D298=\"MT\",AI298*Balance!G$46,AI298*Balance!G$47))","v":0},{"$f":"IF($D298=\"BT\",AJ298*Balance!H$45,IF($D298=\"MT\",AJ298*Balance!H$46,AJ298*Balance!H$47))","v":0},{"$f":"IF($D298=\"BT\",AK298*Balance!I$45,IF($D298=\"MT\",AK298*Balance!I$46,AK298*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX298:BA298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AN298*Balance!D$49,IF($D298=\"MT\",AN298*Balance!D$50,AN298*Balance!D$51))","v":0},{"$f":"IF($D298=\"BT\",AO298*Balance!E$49,IF($D298=\"MT\",AO298*Balance!E$50,AO298*Balance!E$51))","v":0},{"$f":"IF($D298=\"BT\",AP298*Balance!F$49,IF($D298=\"MT\",AP298*Balance!F$50,AP298*Balance!F$51))","v":0},{"$f":"IF($D298=\"BT\",AQ298*Balance!G$49,IF($D298=\"MT\",AQ298*Balance!G$50,AQ298*Balance!G$51))","v":0},{"$f":"IF($D298=\"BT\",AR298*Balance!H$49,IF($D298=\"MT\",AR298*Balance!H$50,AR298*Balance!H$51))","v":0},{"$f":"IF($D298=\"BT\",AS298*Balance!I$49,IF($D298=\"MT\",AS298*Balance!I$50,AS298*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF298:BI298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!E381","v":"Et"},{"$f":"+PremisaCosto!B381","v":"X2"},null,{"$f":"+[1]Energía!F299","v":0},{"$f":"+[1]Energía!G299","v":0},{"$f":"+[1]Energía!H299","v":0},{"$f":"+[1]Energía!I299","v":0},{"$f":"+[1]Energía!J299","v":0},{"$f":"+[1]Energía!K299","v":0},null,{"$f":"+[1]Energía!M299","v":0},{"$f":"+[1]Energía!N299","v":0},{"$f":"+[1]Energía!O299","v":0},{"$f":"+[1]Energía!P299","v":0},{"$f":"+[1]Energía!Q299","v":0},null,{"$f":"+[1]Energía!S299","v":0},{"$f":"+[1]Energía!T299","v":0},{"$f":"+[1]Energía!U299","v":0},{"$f":"+[1]Energía!V299","v":0},{"$f":"+[1]Energía!W299","v":0},null,{"$f":"+[1]Energía!Y299","v":0},{"$f":"+[1]Energía!Z299","v":0},{"$f":"+[1]Energía!AA299","v":0},{"$f":"+[1]Energía!AB299","v":0},{"$f":"+[1]Energía!AC299","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Ep\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Ep\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Ep\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Ep\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Ep\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Ep\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH299:AK299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Efp\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Efp\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Efp\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Efp\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Efp\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Efp\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP299:AS299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AF299*Balance!D$45,IF($D299=\"MT\",AF299*Balance!D$46,AF299*Balance!D$47))","v":0},{"$f":"IF($D299=\"BT\",AG299*Balance!E$45,IF($D299=\"MT\",AG299*Balance!E$46,AG299*Balance!E$47))","v":0},{"$f":"IF($D299=\"BT\",AH299*Balance!F$45,IF($D299=\"MT\",AH299*Balance!F$46,AH299*Balance!F$47))","v":0},{"$f":"IF($D299=\"BT\",AI299*Balance!G$45,IF($D299=\"MT\",AI299*Balance!G$46,AI299*Balance!G$47))","v":0},{"$f":"IF($D299=\"BT\",AJ299*Balance!H$45,IF($D299=\"MT\",AJ299*Balance!H$46,AJ299*Balance!H$47))","v":0},{"$f":"IF($D299=\"BT\",AK299*Balance!I$45,IF($D299=\"MT\",AK299*Balance!I$46,AK299*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX299:BA299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AN299*Balance!D$49,IF($D299=\"MT\",AN299*Balance!D$50,AN299*Balance!D$51))","v":0},{"$f":"IF($D299=\"BT\",AO299*Balance!E$49,IF($D299=\"MT\",AO299*Balance!E$50,AO299*Balance!E$51))","v":0},{"$f":"IF($D299=\"BT\",AP299*Balance!F$49,IF($D299=\"MT\",AP299*Balance!F$50,AP299*Balance!F$51))","v":0},{"$f":"IF($D299=\"BT\",AQ299*Balance!G$49,IF($D299=\"MT\",AQ299*Balance!G$50,AQ299*Balance!G$51))","v":0},{"$f":"IF($D299=\"BT\",AR299*Balance!H$49,IF($D299=\"MT\",AR299*Balance!H$50,AR299*Balance!H$51))","v":0},{"$f":"IF($D299=\"BT\",AS299*Balance!I$49,IF($D299=\"MT\",AS299*Balance!I$50,AS299*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF299:BI299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!E382","v":"Et"},{"$f":"+PremisaCosto!B382","v":"X2"},null,{"$f":"+[1]Energía!F300","v":0},{"$f":"+[1]Energía!G300","v":0},{"$f":"+[1]Energía!H300","v":0},{"$f":"+[1]Energía!I300","v":0},{"$f":"+[1]Energía!J300","v":0},{"$f":"+[1]Energía!K300","v":0},null,{"$f":"+[1]Energía!M300","v":0},{"$f":"+[1]Energía!N300","v":0},{"$f":"+[1]Energía!O300","v":0},{"$f":"+[1]Energía!P300","v":0},{"$f":"+[1]Energía!Q300","v":0},null,{"$f":"+[1]Energía!S300","v":0},{"$f":"+[1]Energía!T300","v":0},{"$f":"+[1]Energía!U300","v":0},{"$f":"+[1]Energía!V300","v":0},{"$f":"+[1]Energía!W300","v":0},null,{"$f":"+[1]Energía!Y300","v":0},{"$f":"+[1]Energía!Z300","v":0},{"$f":"+[1]Energía!AA300","v":0},{"$f":"+[1]Energía!AB300","v":0},{"$f":"+[1]Energía!AC300","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Ep\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Ep\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Ep\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Ep\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Ep\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Ep\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH300:AK300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Efp\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Efp\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Efp\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Efp\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Efp\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Efp\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP300:AS300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AF300*Balance!D$45,IF($D300=\"MT\",AF300*Balance!D$46,AF300*Balance!D$47))","v":0},{"$f":"IF($D300=\"BT\",AG300*Balance!E$45,IF($D300=\"MT\",AG300*Balance!E$46,AG300*Balance!E$47))","v":0},{"$f":"IF($D300=\"BT\",AH300*Balance!F$45,IF($D300=\"MT\",AH300*Balance!F$46,AH300*Balance!F$47))","v":0},{"$f":"IF($D300=\"BT\",AI300*Balance!G$45,IF($D300=\"MT\",AI300*Balance!G$46,AI300*Balance!G$47))","v":0},{"$f":"IF($D300=\"BT\",AJ300*Balance!H$45,IF($D300=\"MT\",AJ300*Balance!H$46,AJ300*Balance!H$47))","v":0},{"$f":"IF($D300=\"BT\",AK300*Balance!I$45,IF($D300=\"MT\",AK300*Balance!I$46,AK300*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX300:BA300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AN300*Balance!D$49,IF($D300=\"MT\",AN300*Balance!D$50,AN300*Balance!D$51))","v":0},{"$f":"IF($D300=\"BT\",AO300*Balance!E$49,IF($D300=\"MT\",AO300*Balance!E$50,AO300*Balance!E$51))","v":0},{"$f":"IF($D300=\"BT\",AP300*Balance!F$49,IF($D300=\"MT\",AP300*Balance!F$50,AP300*Balance!F$51))","v":0},{"$f":"IF($D300=\"BT\",AQ300*Balance!G$49,IF($D300=\"MT\",AQ300*Balance!G$50,AQ300*Balance!G$51))","v":0},{"$f":"IF($D300=\"BT\",AR300*Balance!H$49,IF($D300=\"MT\",AR300*Balance!H$50,AR300*Balance!H$51))","v":0},{"$f":"IF($D300=\"BT\",AS300*Balance!I$49,IF($D300=\"MT\",AS300*Balance!I$50,AS300*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF300:BI300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!E383","v":"Et"},{"$f":"+PremisaCosto!B383","v":"X2"},null,{"$f":"+[1]Energía!F301","v":0},{"$f":"+[1]Energía!G301","v":0},{"$f":"+[1]Energía!H301","v":0},{"$f":"+[1]Energía!I301","v":0},{"$f":"+[1]Energía!J301","v":0},{"$f":"+[1]Energía!K301","v":0},null,{"$f":"+[1]Energía!M301","v":0},{"$f":"+[1]Energía!N301","v":0},{"$f":"+[1]Energía!O301","v":0},{"$f":"+[1]Energía!P301","v":0},{"$f":"+[1]Energía!Q301","v":0},null,{"$f":"+[1]Energía!S301","v":0},{"$f":"+[1]Energía!T301","v":0},{"$f":"+[1]Energía!U301","v":0},{"$f":"+[1]Energía!V301","v":0},{"$f":"+[1]Energía!W301","v":0},null,{"$f":"+[1]Energía!Y301","v":0},{"$f":"+[1]Energía!Z301","v":0},{"$f":"+[1]Energía!AA301","v":0},{"$f":"+[1]Energía!AB301","v":0},{"$f":"+[1]Energía!AC301","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Ep\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Ep\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Ep\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Ep\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Ep\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Ep\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH301:AK301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Efp\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Efp\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Efp\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Efp\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Efp\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Efp\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP301:AS301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AF301*Balance!D$45,IF($D301=\"MT\",AF301*Balance!D$46,AF301*Balance!D$47))","v":0},{"$f":"IF($D301=\"BT\",AG301*Balance!E$45,IF($D301=\"MT\",AG301*Balance!E$46,AG301*Balance!E$47))","v":0},{"$f":"IF($D301=\"BT\",AH301*Balance!F$45,IF($D301=\"MT\",AH301*Balance!F$46,AH301*Balance!F$47))","v":0},{"$f":"IF($D301=\"BT\",AI301*Balance!G$45,IF($D301=\"MT\",AI301*Balance!G$46,AI301*Balance!G$47))","v":0},{"$f":"IF($D301=\"BT\",AJ301*Balance!H$45,IF($D301=\"MT\",AJ301*Balance!H$46,AJ301*Balance!H$47))","v":0},{"$f":"IF($D301=\"BT\",AK301*Balance!I$45,IF($D301=\"MT\",AK301*Balance!I$46,AK301*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX301:BA301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AN301*Balance!D$49,IF($D301=\"MT\",AN301*Balance!D$50,AN301*Balance!D$51))","v":0},{"$f":"IF($D301=\"BT\",AO301*Balance!E$49,IF($D301=\"MT\",AO301*Balance!E$50,AO301*Balance!E$51))","v":0},{"$f":"IF($D301=\"BT\",AP301*Balance!F$49,IF($D301=\"MT\",AP301*Balance!F$50,AP301*Balance!F$51))","v":0},{"$f":"IF($D301=\"BT\",AQ301*Balance!G$49,IF($D301=\"MT\",AQ301*Balance!G$50,AQ301*Balance!G$51))","v":0},{"$f":"IF($D301=\"BT\",AR301*Balance!H$49,IF($D301=\"MT\",AR301*Balance!H$50,AR301*Balance!H$51))","v":0},{"$f":"IF($D301=\"BT\",AS301*Balance!I$49,IF($D301=\"MT\",AS301*Balance!I$50,AS301*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF301:BI301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!E384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,{"$f":"+[1]Energía!F302","v":0},{"$f":"+[1]Energía!G302","v":0},{"$f":"+[1]Energía!H302","v":0},{"$f":"+[1]Energía!I302","v":0},{"$f":"+[1]Energía!J302","v":0},{"$f":"+[1]Energía!K302","v":0},null,{"$f":"+[1]Energía!M302","v":0},{"$f":"+[1]Energía!N302","v":0},{"$f":"+[1]Energía!O302","v":0},{"$f":"+[1]Energía!P302","v":0},{"$f":"+[1]Energía!Q302","v":0},null,{"$f":"+[1]Energía!S302","v":0},{"$f":"+[1]Energía!T302","v":0},{"$f":"+[1]Energía!U302","v":0},{"$f":"+[1]Energía!V302","v":0},{"$f":"+[1]Energía!W302","v":0},null,{"$f":"+[1]Energía!Y302","v":0},{"$f":"+[1]Energía!Z302","v":0},{"$f":"+[1]Energía!AA302","v":0},{"$f":"+[1]Energía!AB302","v":0},{"$f":"+[1]Energía!AC302","v":0},{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Ep\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Ep\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Ep\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Ep\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Ep\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Ep\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH302:AK302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Efp\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Efp\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Efp\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Efp\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Efp\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Efp\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP302:AS302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX302:BA302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF302:BI302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!E385","v":"Et"},{"$f":"+PremisaCosto!B385","v":"X2"},null,{"$f":"+[1]Energía!F303","v":0},{"$f":"+[1]Energía!G303","v":0},{"$f":"+[1]Energía!H303","v":0},{"$f":"+[1]Energía!I303","v":0},{"$f":"+[1]Energía!J303","v":0},{"$f":"+[1]Energía!K303","v":0},null,{"$f":"+[1]Energía!M303","v":0},{"$f":"+[1]Energía!N303","v":0},{"$f":"+[1]Energía!O303","v":0},{"$f":"+[1]Energía!P303","v":0},{"$f":"+[1]Energía!Q303","v":0},null,{"$f":"+[1]Energía!S303","v":0},{"$f":"+[1]Energía!T303","v":0},{"$f":"+[1]Energía!U303","v":0},{"$f":"+[1]Energía!V303","v":0},{"$f":"+[1]Energía!W303","v":0},null,{"$f":"+[1]Energía!Y303","v":0},{"$f":"+[1]Energía!Z303","v":0},{"$f":"+[1]Energía!AA303","v":0},{"$f":"+[1]Energía!AB303","v":0},{"$f":"+[1]Energía!AC303","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Ep\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Ep\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Ep\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Ep\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Ep\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Ep\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH303:AK303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Efp\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Efp\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Efp\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Efp\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Efp\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Efp\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP303:AS303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AF303*Balance!D$45,IF($D303=\"MT\",AF303*Balance!D$46,AF303*Balance!D$47))","v":0},{"$f":"IF($D303=\"BT\",AG303*Balance!E$45,IF($D303=\"MT\",AG303*Balance!E$46,AG303*Balance!E$47))","v":0},{"$f":"IF($D303=\"BT\",AH303*Balance!F$45,IF($D303=\"MT\",AH303*Balance!F$46,AH303*Balance!F$47))","v":0},{"$f":"IF($D303=\"BT\",AI303*Balance!G$45,IF($D303=\"MT\",AI303*Balance!G$46,AI303*Balance!G$47))","v":0},{"$f":"IF($D303=\"BT\",AJ303*Balance!H$45,IF($D303=\"MT\",AJ303*Balance!H$46,AJ303*Balance!H$47))","v":0},{"$f":"IF($D303=\"BT\",AK303*Balance!I$45,IF($D303=\"MT\",AK303*Balance!I$46,AK303*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX303:BA303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AN303*Balance!D$49,IF($D303=\"MT\",AN303*Balance!D$50,AN303*Balance!D$51))","v":0},{"$f":"IF($D303=\"BT\",AO303*Balance!E$49,IF($D303=\"MT\",AO303*Balance!E$50,AO303*Balance!E$51))","v":0},{"$f":"IF($D303=\"BT\",AP303*Balance!F$49,IF($D303=\"MT\",AP303*Balance!F$50,AP303*Balance!F$51))","v":0},{"$f":"IF($D303=\"BT\",AQ303*Balance!G$49,IF($D303=\"MT\",AQ303*Balance!G$50,AQ303*Balance!G$51))","v":0},{"$f":"IF($D303=\"BT\",AR303*Balance!H$49,IF($D303=\"MT\",AR303*Balance!H$50,AR303*Balance!H$51))","v":0},{"$f":"IF($D303=\"BT\",AS303*Balance!I$49,IF($D303=\"MT\",AS303*Balance!I$50,AS303*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF303:BI303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!E386","v":"Et"},{"$f":"+PremisaCosto!B386","v":"X2"},null,{"$f":"+[1]Energía!F304","v":0},{"$f":"+[1]Energía!G304","v":0},{"$f":"+[1]Energía!H304","v":0},{"$f":"+[1]Energía!I304","v":0},{"$f":"+[1]Energía!J304","v":0},{"$f":"+[1]Energía!K304","v":0},null,{"$f":"+[1]Energía!M304","v":0},{"$f":"+[1]Energía!N304","v":0},{"$f":"+[1]Energía!O304","v":0},{"$f":"+[1]Energía!P304","v":0},{"$f":"+[1]Energía!Q304","v":0},null,{"$f":"+[1]Energía!S304","v":0},{"$f":"+[1]Energía!T304","v":0},{"$f":"+[1]Energía!U304","v":0},{"$f":"+[1]Energía!V304","v":0},{"$f":"+[1]Energía!W304","v":0},null,{"$f":"+[1]Energía!Y304","v":0},{"$f":"+[1]Energía!Z304","v":0},{"$f":"+[1]Energía!AA304","v":0},{"$f":"+[1]Energía!AB304","v":0},{"$f":"+[1]Energía!AC304","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Ep\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Ep\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Ep\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Ep\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Ep\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Ep\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH304:AK304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Efp\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Efp\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Efp\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Efp\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Efp\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Efp\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP304:AS304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AF304*Balance!D$45,IF($D304=\"MT\",AF304*Balance!D$46,AF304*Balance!D$47))","v":0},{"$f":"IF($D304=\"BT\",AG304*Balance!E$45,IF($D304=\"MT\",AG304*Balance!E$46,AG304*Balance!E$47))","v":0},{"$f":"IF($D304=\"BT\",AH304*Balance!F$45,IF($D304=\"MT\",AH304*Balance!F$46,AH304*Balance!F$47))","v":0},{"$f":"IF($D304=\"BT\",AI304*Balance!G$45,IF($D304=\"MT\",AI304*Balance!G$46,AI304*Balance!G$47))","v":0},{"$f":"IF($D304=\"BT\",AJ304*Balance!H$45,IF($D304=\"MT\",AJ304*Balance!H$46,AJ304*Balance!H$47))","v":0},{"$f":"IF($D304=\"BT\",AK304*Balance!I$45,IF($D304=\"MT\",AK304*Balance!I$46,AK304*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX304:BA304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AN304*Balance!D$49,IF($D304=\"MT\",AN304*Balance!D$50,AN304*Balance!D$51))","v":0},{"$f":"IF($D304=\"BT\",AO304*Balance!E$49,IF($D304=\"MT\",AO304*Balance!E$50,AO304*Balance!E$51))","v":0},{"$f":"IF($D304=\"BT\",AP304*Balance!F$49,IF($D304=\"MT\",AP304*Balance!F$50,AP304*Balance!F$51))","v":0},{"$f":"IF($D304=\"BT\",AQ304*Balance!G$49,IF($D304=\"MT\",AQ304*Balance!G$50,AQ304*Balance!G$51))","v":0},{"$f":"IF($D304=\"BT\",AR304*Balance!H$49,IF($D304=\"MT\",AR304*Balance!H$50,AR304*Balance!H$51))","v":0},{"$f":"IF($D304=\"BT\",AS304*Balance!I$49,IF($D304=\"MT\",AS304*Balance!I$50,AS304*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF304:BI304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!E387","v":"Et"},{"$f":"+PremisaCosto!B387","v":"X2"},null,{"$f":"+[1]Energía!F305","v":0},{"$f":"+[1]Energía!G305","v":0},{"$f":"+[1]Energía!H305","v":0},{"$f":"+[1]Energía!I305","v":0},{"$f":"+[1]Energía!J305","v":0},{"$f":"+[1]Energía!K305","v":0},null,{"$f":"+[1]Energía!M305","v":0},{"$f":"+[1]Energía!N305","v":0},{"$f":"+[1]Energía!O305","v":0},{"$f":"+[1]Energía!P305","v":0},{"$f":"+[1]Energía!Q305","v":0},null,{"$f":"+[1]Energía!S305","v":0},{"$f":"+[1]Energía!T305","v":0},{"$f":"+[1]Energía!U305","v":0},{"$f":"+[1]Energía!V305","v":0},{"$f":"+[1]Energía!W305","v":0},null,{"$f":"+[1]Energía!Y305","v":0},{"$f":"+[1]Energía!Z305","v":0},{"$f":"+[1]Energía!AA305","v":0},{"$f":"+[1]Energía!AB305","v":0},{"$f":"+[1]Energía!AC305","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Ep\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Ep\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Ep\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Ep\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Ep\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Ep\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH305:AK305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Efp\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Efp\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Efp\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Efp\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Efp\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Efp\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP305:AS305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AF305*Balance!D$45,IF($D305=\"MT\",AF305*Balance!D$46,AF305*Balance!D$47))","v":0},{"$f":"IF($D305=\"BT\",AG305*Balance!E$45,IF($D305=\"MT\",AG305*Balance!E$46,AG305*Balance!E$47))","v":0},{"$f":"IF($D305=\"BT\",AH305*Balance!F$45,IF($D305=\"MT\",AH305*Balance!F$46,AH305*Balance!F$47))","v":0},{"$f":"IF($D305=\"BT\",AI305*Balance!G$45,IF($D305=\"MT\",AI305*Balance!G$46,AI305*Balance!G$47))","v":0},{"$f":"IF($D305=\"BT\",AJ305*Balance!H$45,IF($D305=\"MT\",AJ305*Balance!H$46,AJ305*Balance!H$47))","v":0},{"$f":"IF($D305=\"BT\",AK305*Balance!I$45,IF($D305=\"MT\",AK305*Balance!I$46,AK305*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX305:BA305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AN305*Balance!D$49,IF($D305=\"MT\",AN305*Balance!D$50,AN305*Balance!D$51))","v":0},{"$f":"IF($D305=\"BT\",AO305*Balance!E$49,IF($D305=\"MT\",AO305*Balance!E$50,AO305*Balance!E$51))","v":0},{"$f":"IF($D305=\"BT\",AP305*Balance!F$49,IF($D305=\"MT\",AP305*Balance!F$50,AP305*Balance!F$51))","v":0},{"$f":"IF($D305=\"BT\",AQ305*Balance!G$49,IF($D305=\"MT\",AQ305*Balance!G$50,AQ305*Balance!G$51))","v":0},{"$f":"IF($D305=\"BT\",AR305*Balance!H$49,IF($D305=\"MT\",AR305*Balance!H$50,AR305*Balance!H$51))","v":0},{"$f":"IF($D305=\"BT\",AS305*Balance!I$49,IF($D305=\"MT\",AS305*Balance!I$50,AS305*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF305:BI305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!E388","v":"Et"},{"$f":"+PremisaCosto!B388","v":"X2"},null,{"$f":"+[1]Energía!F306","v":0},{"$f":"+[1]Energía!G306","v":0},{"$f":"+[1]Energía!H306","v":0},{"$f":"+[1]Energía!I306","v":0},{"$f":"+[1]Energía!J306","v":0},{"$f":"+[1]Energía!K306","v":0},null,{"$f":"+[1]Energía!M306","v":0},{"$f":"+[1]Energía!N306","v":0},{"$f":"+[1]Energía!O306","v":0},{"$f":"+[1]Energía!P306","v":0},{"$f":"+[1]Energía!Q306","v":0},null,{"$f":"+[1]Energía!S306","v":0},{"$f":"+[1]Energía!T306","v":0},{"$f":"+[1]Energía!U306","v":0},{"$f":"+[1]Energía!V306","v":0},{"$f":"+[1]Energía!W306","v":0},null,{"$f":"+[1]Energía!Y306","v":0},{"$f":"+[1]Energía!Z306","v":0},{"$f":"+[1]Energía!AA306","v":0},{"$f":"+[1]Energía!AB306","v":0},{"$f":"+[1]Energía!AC306","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Ep\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Ep\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Ep\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Ep\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Ep\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Ep\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH306:AK306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Efp\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Efp\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Efp\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Efp\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Efp\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Efp\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP306:AS306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AF306*Balance!D$45,IF($D306=\"MT\",AF306*Balance!D$46,AF306*Balance!D$47))","v":0},{"$f":"IF($D306=\"BT\",AG306*Balance!E$45,IF($D306=\"MT\",AG306*Balance!E$46,AG306*Balance!E$47))","v":0},{"$f":"IF($D306=\"BT\",AH306*Balance!F$45,IF($D306=\"MT\",AH306*Balance!F$46,AH306*Balance!F$47))","v":0},{"$f":"IF($D306=\"BT\",AI306*Balance!G$45,IF($D306=\"MT\",AI306*Balance!G$46,AI306*Balance!G$47))","v":0},{"$f":"IF($D306=\"BT\",AJ306*Balance!H$45,IF($D306=\"MT\",AJ306*Balance!H$46,AJ306*Balance!H$47))","v":0},{"$f":"IF($D306=\"BT\",AK306*Balance!I$45,IF($D306=\"MT\",AK306*Balance!I$46,AK306*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX306:BA306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AN306*Balance!D$49,IF($D306=\"MT\",AN306*Balance!D$50,AN306*Balance!D$51))","v":0},{"$f":"IF($D306=\"BT\",AO306*Balance!E$49,IF($D306=\"MT\",AO306*Balance!E$50,AO306*Balance!E$51))","v":0},{"$f":"IF($D306=\"BT\",AP306*Balance!F$49,IF($D306=\"MT\",AP306*Balance!F$50,AP306*Balance!F$51))","v":0},{"$f":"IF($D306=\"BT\",AQ306*Balance!G$49,IF($D306=\"MT\",AQ306*Balance!G$50,AQ306*Balance!G$51))","v":0},{"$f":"IF($D306=\"BT\",AR306*Balance!H$49,IF($D306=\"MT\",AR306*Balance!H$50,AR306*Balance!H$51))","v":0},{"$f":"IF($D306=\"BT\",AS306*Balance!I$49,IF($D306=\"MT\",AS306*Balance!I$50,AS306*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF306:BI306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!E389","v":"Et"},{"$f":"+PremisaCosto!B389","v":"X2"},null,{"$f":"+[1]Energía!F307","v":0},{"$f":"+[1]Energía!G307","v":0},{"$f":"+[1]Energía!H307","v":0},{"$f":"+[1]Energía!I307","v":0},{"$f":"+[1]Energía!J307","v":0},{"$f":"+[1]Energía!K307","v":0},null,{"$f":"+[1]Energía!M307","v":0},{"$f":"+[1]Energía!N307","v":0},{"$f":"+[1]Energía!O307","v":0},{"$f":"+[1]Energía!P307","v":0},{"$f":"+[1]Energía!Q307","v":0},null,{"$f":"+[1]Energía!S307","v":0},{"$f":"+[1]Energía!T307","v":0},{"$f":"+[1]Energía!U307","v":0},{"$f":"+[1]Energía!V307","v":0},{"$f":"+[1]Energía!W307","v":0},null,{"$f":"+[1]Energía!Y307","v":0},{"$f":"+[1]Energía!Z307","v":0},{"$f":"+[1]Energía!AA307","v":0},{"$f":"+[1]Energía!AB307","v":0},{"$f":"+[1]Energía!AC307","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Ep\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Ep\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Ep\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Ep\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Ep\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Ep\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH307:AK307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Efp\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Efp\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Efp\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Efp\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Efp\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Efp\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP307:AS307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AF307*Balance!D$45,IF($D307=\"MT\",AF307*Balance!D$46,AF307*Balance!D$47))","v":0},{"$f":"IF($D307=\"BT\",AG307*Balance!E$45,IF($D307=\"MT\",AG307*Balance!E$46,AG307*Balance!E$47))","v":0},{"$f":"IF($D307=\"BT\",AH307*Balance!F$45,IF($D307=\"MT\",AH307*Balance!F$46,AH307*Balance!F$47))","v":0},{"$f":"IF($D307=\"BT\",AI307*Balance!G$45,IF($D307=\"MT\",AI307*Balance!G$46,AI307*Balance!G$47))","v":0},{"$f":"IF($D307=\"BT\",AJ307*Balance!H$45,IF($D307=\"MT\",AJ307*Balance!H$46,AJ307*Balance!H$47))","v":0},{"$f":"IF($D307=\"BT\",AK307*Balance!I$45,IF($D307=\"MT\",AK307*Balance!I$46,AK307*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX307:BA307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AN307*Balance!D$49,IF($D307=\"MT\",AN307*Balance!D$50,AN307*Balance!D$51))","v":0},{"$f":"IF($D307=\"BT\",AO307*Balance!E$49,IF($D307=\"MT\",AO307*Balance!E$50,AO307*Balance!E$51))","v":0},{"$f":"IF($D307=\"BT\",AP307*Balance!F$49,IF($D307=\"MT\",AP307*Balance!F$50,AP307*Balance!F$51))","v":0},{"$f":"IF($D307=\"BT\",AQ307*Balance!G$49,IF($D307=\"MT\",AQ307*Balance!G$50,AQ307*Balance!G$51))","v":0},{"$f":"IF($D307=\"BT\",AR307*Balance!H$49,IF($D307=\"MT\",AR307*Balance!H$50,AR307*Balance!H$51))","v":0},{"$f":"IF($D307=\"BT\",AS307*Balance!I$49,IF($D307=\"MT\",AS307*Balance!I$50,AS307*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF307:BI307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!E390","v":"Et"},{"$f":"+PremisaCosto!B390","v":"X2"},null,{"$f":"+[1]Energía!F308","v":0},{"$f":"+[1]Energía!G308","v":0},{"$f":"+[1]Energía!H308","v":0},{"$f":"+[1]Energía!I308","v":0},{"$f":"+[1]Energía!J308","v":0},{"$f":"+[1]Energía!K308","v":0},null,{"$f":"+[1]Energía!M308","v":0},{"$f":"+[1]Energía!N308","v":0},{"$f":"+[1]Energía!O308","v":0},{"$f":"+[1]Energía!P308","v":0},{"$f":"+[1]Energía!Q308","v":0},null,{"$f":"+[1]Energía!S308","v":0},{"$f":"+[1]Energía!T308","v":0},{"$f":"+[1]Energía!U308","v":0},{"$f":"+[1]Energía!V308","v":0},{"$f":"+[1]Energía!W308","v":0},null,{"$f":"+[1]Energía!Y308","v":0},{"$f":"+[1]Energía!Z308","v":0},{"$f":"+[1]Energía!AA308","v":0},{"$f":"+[1]Energía!AB308","v":0},{"$f":"+[1]Energía!AC308","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Ep\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Ep\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Ep\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Ep\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Ep\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Ep\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH308:AK308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Efp\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Efp\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Efp\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Efp\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Efp\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Efp\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP308:AS308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AF308*Balance!D$45,IF($D308=\"MT\",AF308*Balance!D$46,AF308*Balance!D$47))","v":0},{"$f":"IF($D308=\"BT\",AG308*Balance!E$45,IF($D308=\"MT\",AG308*Balance!E$46,AG308*Balance!E$47))","v":0},{"$f":"IF($D308=\"BT\",AH308*Balance!F$45,IF($D308=\"MT\",AH308*Balance!F$46,AH308*Balance!F$47))","v":0},{"$f":"IF($D308=\"BT\",AI308*Balance!G$45,IF($D308=\"MT\",AI308*Balance!G$46,AI308*Balance!G$47))","v":0},{"$f":"IF($D308=\"BT\",AJ308*Balance!H$45,IF($D308=\"MT\",AJ308*Balance!H$46,AJ308*Balance!H$47))","v":0},{"$f":"IF($D308=\"BT\",AK308*Balance!I$45,IF($D308=\"MT\",AK308*Balance!I$46,AK308*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX308:BA308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AN308*Balance!D$49,IF($D308=\"MT\",AN308*Balance!D$50,AN308*Balance!D$51))","v":0},{"$f":"IF($D308=\"BT\",AO308*Balance!E$49,IF($D308=\"MT\",AO308*Balance!E$50,AO308*Balance!E$51))","v":0},{"$f":"IF($D308=\"BT\",AP308*Balance!F$49,IF($D308=\"MT\",AP308*Balance!F$50,AP308*Balance!F$51))","v":0},{"$f":"IF($D308=\"BT\",AQ308*Balance!G$49,IF($D308=\"MT\",AQ308*Balance!G$50,AQ308*Balance!G$51))","v":0},{"$f":"IF($D308=\"BT\",AR308*Balance!H$49,IF($D308=\"MT\",AR308*Balance!H$50,AR308*Balance!H$51))","v":0},{"$f":"IF($D308=\"BT\",AS308*Balance!I$49,IF($D308=\"MT\",AS308*Balance!I$50,AS308*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF308:BI308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!E391","v":"Et"},{"$f":"+PremisaCosto!B391","v":"X2"},null,{"$f":"+[1]Energía!F309","v":0},{"$f":"+[1]Energía!G309","v":0},{"$f":"+[1]Energía!H309","v":0},{"$f":"+[1]Energía!I309","v":0},{"$f":"+[1]Energía!J309","v":0},{"$f":"+[1]Energía!K309","v":0},null,{"$f":"+[1]Energía!M309","v":0},{"$f":"+[1]Energía!N309","v":0},{"$f":"+[1]Energía!O309","v":0},{"$f":"+[1]Energía!P309","v":0},{"$f":"+[1]Energía!Q309","v":0},null,{"$f":"+[1]Energía!S309","v":0},{"$f":"+[1]Energía!T309","v":0},{"$f":"+[1]Energía!U309","v":0},{"$f":"+[1]Energía!V309","v":0},{"$f":"+[1]Energía!W309","v":0},null,{"$f":"+[1]Energía!Y309","v":0},{"$f":"+[1]Energía!Z309","v":0},{"$f":"+[1]Energía!AA309","v":0},{"$f":"+[1]Energía!AB309","v":0},{"$f":"+[1]Energía!AC309","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Ep\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Ep\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Ep\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Ep\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Ep\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Ep\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH309:AK309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Efp\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Efp\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Efp\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Efp\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Efp\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Efp\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP309:AS309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AF309*Balance!D$45,IF($D309=\"MT\",AF309*Balance!D$46,AF309*Balance!D$47))","v":0},{"$f":"IF($D309=\"BT\",AG309*Balance!E$45,IF($D309=\"MT\",AG309*Balance!E$46,AG309*Balance!E$47))","v":0},{"$f":"IF($D309=\"BT\",AH309*Balance!F$45,IF($D309=\"MT\",AH309*Balance!F$46,AH309*Balance!F$47))","v":0},{"$f":"IF($D309=\"BT\",AI309*Balance!G$45,IF($D309=\"MT\",AI309*Balance!G$46,AI309*Balance!G$47))","v":0},{"$f":"IF($D309=\"BT\",AJ309*Balance!H$45,IF($D309=\"MT\",AJ309*Balance!H$46,AJ309*Balance!H$47))","v":0},{"$f":"IF($D309=\"BT\",AK309*Balance!I$45,IF($D309=\"MT\",AK309*Balance!I$46,AK309*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX309:BA309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AN309*Balance!D$49,IF($D309=\"MT\",AN309*Balance!D$50,AN309*Balance!D$51))","v":0},{"$f":"IF($D309=\"BT\",AO309*Balance!E$49,IF($D309=\"MT\",AO309*Balance!E$50,AO309*Balance!E$51))","v":0},{"$f":"IF($D309=\"BT\",AP309*Balance!F$49,IF($D309=\"MT\",AP309*Balance!F$50,AP309*Balance!F$51))","v":0},{"$f":"IF($D309=\"BT\",AQ309*Balance!G$49,IF($D309=\"MT\",AQ309*Balance!G$50,AQ309*Balance!G$51))","v":0},{"$f":"IF($D309=\"BT\",AR309*Balance!H$49,IF($D309=\"MT\",AR309*Balance!H$50,AR309*Balance!H$51))","v":0},{"$f":"IF($D309=\"BT\",AS309*Balance!I$49,IF($D309=\"MT\",AS309*Balance!I$50,AS309*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF309:BI309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!E392","v":"Et"},{"$f":"+PremisaCosto!B392","v":"X2"},null,{"$f":"+[1]Energía!F310","v":0},{"$f":"+[1]Energía!G310","v":0},{"$f":"+[1]Energía!H310","v":0},{"$f":"+[1]Energía!I310","v":0},{"$f":"+[1]Energía!J310","v":0},{"$f":"+[1]Energía!K310","v":0},null,{"$f":"+[1]Energía!M310","v":0},{"$f":"+[1]Energía!N310","v":0},{"$f":"+[1]Energía!O310","v":0},{"$f":"+[1]Energía!P310","v":0},{"$f":"+[1]Energía!Q310","v":0},null,{"$f":"+[1]Energía!S310","v":0},{"$f":"+[1]Energía!T310","v":0},{"$f":"+[1]Energía!U310","v":0},{"$f":"+[1]Energía!V310","v":0},{"$f":"+[1]Energía!W310","v":0},null,{"$f":"+[1]Energía!Y310","v":0},{"$f":"+[1]Energía!Z310","v":0},{"$f":"+[1]Energía!AA310","v":0},{"$f":"+[1]Energía!AB310","v":0},{"$f":"+[1]Energía!AC310","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Ep\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Ep\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Ep\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Ep\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Ep\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Ep\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH310:AK310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Efp\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Efp\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Efp\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Efp\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Efp\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Efp\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP310:AS310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AF310*Balance!D$45,IF($D310=\"MT\",AF310*Balance!D$46,AF310*Balance!D$47))","v":0},{"$f":"IF($D310=\"BT\",AG310*Balance!E$45,IF($D310=\"MT\",AG310*Balance!E$46,AG310*Balance!E$47))","v":0},{"$f":"IF($D310=\"BT\",AH310*Balance!F$45,IF($D310=\"MT\",AH310*Balance!F$46,AH310*Balance!F$47))","v":0},{"$f":"IF($D310=\"BT\",AI310*Balance!G$45,IF($D310=\"MT\",AI310*Balance!G$46,AI310*Balance!G$47))","v":0},{"$f":"IF($D310=\"BT\",AJ310*Balance!H$45,IF($D310=\"MT\",AJ310*Balance!H$46,AJ310*Balance!H$47))","v":0},{"$f":"IF($D310=\"BT\",AK310*Balance!I$45,IF($D310=\"MT\",AK310*Balance!I$46,AK310*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX310:BA310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AN310*Balance!D$49,IF($D310=\"MT\",AN310*Balance!D$50,AN310*Balance!D$51))","v":0},{"$f":"IF($D310=\"BT\",AO310*Balance!E$49,IF($D310=\"MT\",AO310*Balance!E$50,AO310*Balance!E$51))","v":0},{"$f":"IF($D310=\"BT\",AP310*Balance!F$49,IF($D310=\"MT\",AP310*Balance!F$50,AP310*Balance!F$51))","v":0},{"$f":"IF($D310=\"BT\",AQ310*Balance!G$49,IF($D310=\"MT\",AQ310*Balance!G$50,AQ310*Balance!G$51))","v":0},{"$f":"IF($D310=\"BT\",AR310*Balance!H$49,IF($D310=\"MT\",AR310*Balance!H$50,AR310*Balance!H$51))","v":0},{"$f":"IF($D310=\"BT\",AS310*Balance!I$49,IF($D310=\"MT\",AS310*Balance!I$50,AS310*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF310:BI310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!E393","v":"Et"},{"$f":"+PremisaCosto!B393","v":"X2"},null,{"$f":"+[1]Energía!F311","v":0},{"$f":"+[1]Energía!G311","v":0},{"$f":"+[1]Energía!H311","v":0},{"$f":"+[1]Energía!I311","v":0},{"$f":"+[1]Energía!J311","v":0},{"$f":"+[1]Energía!K311","v":0},null,{"$f":"+[1]Energía!M311","v":0},{"$f":"+[1]Energía!N311","v":0},{"$f":"+[1]Energía!O311","v":0},{"$f":"+[1]Energía!P311","v":0},{"$f":"+[1]Energía!Q311","v":0},null,{"$f":"+[1]Energía!S311","v":0},{"$f":"+[1]Energía!T311","v":0},{"$f":"+[1]Energía!U311","v":0},{"$f":"+[1]Energía!V311","v":0},{"$f":"+[1]Energía!W311","v":0},null,{"$f":"+[1]Energía!Y311","v":0},{"$f":"+[1]Energía!Z311","v":0},{"$f":"+[1]Energía!AA311","v":0},{"$f":"+[1]Energía!AB311","v":0},{"$f":"+[1]Energía!AC311","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Ep\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Ep\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Ep\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Ep\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Ep\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Ep\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH311:AK311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Efp\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Efp\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Efp\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Efp\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Efp\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Efp\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP311:AS311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AF311*Balance!D$45,IF($D311=\"MT\",AF311*Balance!D$46,AF311*Balance!D$47))","v":0},{"$f":"IF($D311=\"BT\",AG311*Balance!E$45,IF($D311=\"MT\",AG311*Balance!E$46,AG311*Balance!E$47))","v":0},{"$f":"IF($D311=\"BT\",AH311*Balance!F$45,IF($D311=\"MT\",AH311*Balance!F$46,AH311*Balance!F$47))","v":0},{"$f":"IF($D311=\"BT\",AI311*Balance!G$45,IF($D311=\"MT\",AI311*Balance!G$46,AI311*Balance!G$47))","v":0},{"$f":"IF($D311=\"BT\",AJ311*Balance!H$45,IF($D311=\"MT\",AJ311*Balance!H$46,AJ311*Balance!H$47))","v":0},{"$f":"IF($D311=\"BT\",AK311*Balance!I$45,IF($D311=\"MT\",AK311*Balance!I$46,AK311*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX311:BA311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AN311*Balance!D$49,IF($D311=\"MT\",AN311*Balance!D$50,AN311*Balance!D$51))","v":0},{"$f":"IF($D311=\"BT\",AO311*Balance!E$49,IF($D311=\"MT\",AO311*Balance!E$50,AO311*Balance!E$51))","v":0},{"$f":"IF($D311=\"BT\",AP311*Balance!F$49,IF($D311=\"MT\",AP311*Balance!F$50,AP311*Balance!F$51))","v":0},{"$f":"IF($D311=\"BT\",AQ311*Balance!G$49,IF($D311=\"MT\",AQ311*Balance!G$50,AQ311*Balance!G$51))","v":0},{"$f":"IF($D311=\"BT\",AR311*Balance!H$49,IF($D311=\"MT\",AR311*Balance!H$50,AR311*Balance!H$51))","v":0},{"$f":"IF($D311=\"BT\",AS311*Balance!I$49,IF($D311=\"MT\",AS311*Balance!I$50,AS311*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF311:BI311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!E394","v":"Et"},{"$f":"+PremisaCosto!B394","v":"X2"},null,{"$f":"+[1]Energía!F312","v":0},{"$f":"+[1]Energía!G312","v":0},{"$f":"+[1]Energía!H312","v":0},{"$f":"+[1]Energía!I312","v":0},{"$f":"+[1]Energía!J312","v":0},{"$f":"+[1]Energía!K312","v":0},null,{"$f":"+[1]Energía!M312","v":0},{"$f":"+[1]Energía!N312","v":0},{"$f":"+[1]Energía!O312","v":0},{"$f":"+[1]Energía!P312","v":0},{"$f":"+[1]Energía!Q312","v":0},null,{"$f":"+[1]Energía!S312","v":0},{"$f":"+[1]Energía!T312","v":0},{"$f":"+[1]Energía!U312","v":0},{"$f":"+[1]Energía!V312","v":0},{"$f":"+[1]Energía!W312","v":0},null,{"$f":"+[1]Energía!Y312","v":0},{"$f":"+[1]Energía!Z312","v":0},{"$f":"+[1]Energía!AA312","v":0},{"$f":"+[1]Energía!AB312","v":0},{"$f":"+[1]Energía!AC312","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Ep\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Ep\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Ep\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Ep\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Ep\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Ep\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH312:AK312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Efp\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Efp\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Efp\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Efp\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Efp\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Efp\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP312:AS312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AF312*Balance!D$45,IF($D312=\"MT\",AF312*Balance!D$46,AF312*Balance!D$47))","v":0},{"$f":"IF($D312=\"BT\",AG312*Balance!E$45,IF($D312=\"MT\",AG312*Balance!E$46,AG312*Balance!E$47))","v":0},{"$f":"IF($D312=\"BT\",AH312*Balance!F$45,IF($D312=\"MT\",AH312*Balance!F$46,AH312*Balance!F$47))","v":0},{"$f":"IF($D312=\"BT\",AI312*Balance!G$45,IF($D312=\"MT\",AI312*Balance!G$46,AI312*Balance!G$47))","v":0},{"$f":"IF($D312=\"BT\",AJ312*Balance!H$45,IF($D312=\"MT\",AJ312*Balance!H$46,AJ312*Balance!H$47))","v":0},{"$f":"IF($D312=\"BT\",AK312*Balance!I$45,IF($D312=\"MT\",AK312*Balance!I$46,AK312*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX312:BA312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AN312*Balance!D$49,IF($D312=\"MT\",AN312*Balance!D$50,AN312*Balance!D$51))","v":0},{"$f":"IF($D312=\"BT\",AO312*Balance!E$49,IF($D312=\"MT\",AO312*Balance!E$50,AO312*Balance!E$51))","v":0},{"$f":"IF($D312=\"BT\",AP312*Balance!F$49,IF($D312=\"MT\",AP312*Balance!F$50,AP312*Balance!F$51))","v":0},{"$f":"IF($D312=\"BT\",AQ312*Balance!G$49,IF($D312=\"MT\",AQ312*Balance!G$50,AQ312*Balance!G$51))","v":0},{"$f":"IF($D312=\"BT\",AR312*Balance!H$49,IF($D312=\"MT\",AR312*Balance!H$50,AR312*Balance!H$51))","v":0},{"$f":"IF($D312=\"BT\",AS312*Balance!I$49,IF($D312=\"MT\",AS312*Balance!I$50,AS312*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF312:BI312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!E395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,{"$f":"+[1]Energía!F313","v":0},{"$f":"+[1]Energía!G313","v":0},{"$f":"+[1]Energía!H313","v":0},{"$f":"+[1]Energía!I313","v":0},{"$f":"+[1]Energía!J313","v":0},{"$f":"+[1]Energía!K313","v":0},null,{"$f":"+[1]Energía!M313","v":0},{"$f":"+[1]Energía!N313","v":0},{"$f":"+[1]Energía!O313","v":0},{"$f":"+[1]Energía!P313","v":0},{"$f":"+[1]Energía!Q313","v":0},null,{"$f":"+[1]Energía!S313","v":0},{"$f":"+[1]Energía!T313","v":0},{"$f":"+[1]Energía!U313","v":0},{"$f":"+[1]Energía!V313","v":0},{"$f":"+[1]Energía!W313","v":0},null,{"$f":"+[1]Energía!Y313","v":0},{"$f":"+[1]Energía!Z313","v":0},{"$f":"+[1]Energía!AA313","v":0},{"$f":"+[1]Energía!AB313","v":0},{"$f":"+[1]Energía!AC313","v":0},{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Ep\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Ep\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Ep\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Ep\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Ep\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Ep\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH313:AK313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Efp\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Efp\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Efp\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Efp\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Efp\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Efp\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP313:AS313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX313:BA313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF313:BI313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!E396","v":"Et"},{"$f":"+PremisaCosto!B396","v":"X2"},null,{"$f":"+[1]Energía!F314","v":0},{"$f":"+[1]Energía!G314","v":0},{"$f":"+[1]Energía!H314","v":0},{"$f":"+[1]Energía!I314","v":0},{"$f":"+[1]Energía!J314","v":0},{"$f":"+[1]Energía!K314","v":0},null,{"$f":"+[1]Energía!M314","v":0},{"$f":"+[1]Energía!N314","v":0},{"$f":"+[1]Energía!O314","v":0},{"$f":"+[1]Energía!P314","v":0},{"$f":"+[1]Energía!Q314","v":0},null,{"$f":"+[1]Energía!S314","v":0},{"$f":"+[1]Energía!T314","v":0},{"$f":"+[1]Energía!U314","v":0},{"$f":"+[1]Energía!V314","v":0},{"$f":"+[1]Energía!W314","v":0},null,{"$f":"+[1]Energía!Y314","v":0},{"$f":"+[1]Energía!Z314","v":0},{"$f":"+[1]Energía!AA314","v":0},{"$f":"+[1]Energía!AB314","v":0},{"$f":"+[1]Energía!AC314","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Ep\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Ep\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Ep\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Ep\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Ep\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Ep\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH314:AK314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Efp\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Efp\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Efp\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Efp\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Efp\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Efp\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP314:AS314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AF314*Balance!D$45,IF($D314=\"MT\",AF314*Balance!D$46,AF314*Balance!D$47))","v":0},{"$f":"IF($D314=\"BT\",AG314*Balance!E$45,IF($D314=\"MT\",AG314*Balance!E$46,AG314*Balance!E$47))","v":0},{"$f":"IF($D314=\"BT\",AH314*Balance!F$45,IF($D314=\"MT\",AH314*Balance!F$46,AH314*Balance!F$47))","v":0},{"$f":"IF($D314=\"BT\",AI314*Balance!G$45,IF($D314=\"MT\",AI314*Balance!G$46,AI314*Balance!G$47))","v":0},{"$f":"IF($D314=\"BT\",AJ314*Balance!H$45,IF($D314=\"MT\",AJ314*Balance!H$46,AJ314*Balance!H$47))","v":0},{"$f":"IF($D314=\"BT\",AK314*Balance!I$45,IF($D314=\"MT\",AK314*Balance!I$46,AK314*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX314:BA314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AN314*Balance!D$49,IF($D314=\"MT\",AN314*Balance!D$50,AN314*Balance!D$51))","v":0},{"$f":"IF($D314=\"BT\",AO314*Balance!E$49,IF($D314=\"MT\",AO314*Balance!E$50,AO314*Balance!E$51))","v":0},{"$f":"IF($D314=\"BT\",AP314*Balance!F$49,IF($D314=\"MT\",AP314*Balance!F$50,AP314*Balance!F$51))","v":0},{"$f":"IF($D314=\"BT\",AQ314*Balance!G$49,IF($D314=\"MT\",AQ314*Balance!G$50,AQ314*Balance!G$51))","v":0},{"$f":"IF($D314=\"BT\",AR314*Balance!H$49,IF($D314=\"MT\",AR314*Balance!H$50,AR314*Balance!H$51))","v":0},{"$f":"IF($D314=\"BT\",AS314*Balance!I$49,IF($D314=\"MT\",AS314*Balance!I$50,AS314*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF314:BI314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!E397","v":"Et"},{"$f":"+PremisaCosto!B397","v":"X2"},null,{"$f":"+[1]Energía!F315","v":0},{"$f":"+[1]Energía!G315","v":0},{"$f":"+[1]Energía!H315","v":0},{"$f":"+[1]Energía!I315","v":0},{"$f":"+[1]Energía!J315","v":0},{"$f":"+[1]Energía!K315","v":0},null,{"$f":"+[1]Energía!M315","v":0},{"$f":"+[1]Energía!N315","v":0},{"$f":"+[1]Energía!O315","v":0},{"$f":"+[1]Energía!P315","v":0},{"$f":"+[1]Energía!Q315","v":0},null,{"$f":"+[1]Energía!S315","v":0},{"$f":"+[1]Energía!T315","v":0},{"$f":"+[1]Energía!U315","v":0},{"$f":"+[1]Energía!V315","v":0},{"$f":"+[1]Energía!W315","v":0},null,{"$f":"+[1]Energía!Y315","v":0},{"$f":"+[1]Energía!Z315","v":0},{"$f":"+[1]Energía!AA315","v":0},{"$f":"+[1]Energía!AB315","v":0},{"$f":"+[1]Energía!AC315","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Ep\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Ep\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Ep\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Ep\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Ep\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Ep\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH315:AK315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Efp\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Efp\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Efp\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Efp\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Efp\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Efp\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP315:AS315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AF315*Balance!D$45,IF($D315=\"MT\",AF315*Balance!D$46,AF315*Balance!D$47))","v":0},{"$f":"IF($D315=\"BT\",AG315*Balance!E$45,IF($D315=\"MT\",AG315*Balance!E$46,AG315*Balance!E$47))","v":0},{"$f":"IF($D315=\"BT\",AH315*Balance!F$45,IF($D315=\"MT\",AH315*Balance!F$46,AH315*Balance!F$47))","v":0},{"$f":"IF($D315=\"BT\",AI315*Balance!G$45,IF($D315=\"MT\",AI315*Balance!G$46,AI315*Balance!G$47))","v":0},{"$f":"IF($D315=\"BT\",AJ315*Balance!H$45,IF($D315=\"MT\",AJ315*Balance!H$46,AJ315*Balance!H$47))","v":0},{"$f":"IF($D315=\"BT\",AK315*Balance!I$45,IF($D315=\"MT\",AK315*Balance!I$46,AK315*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX315:BA315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AN315*Balance!D$49,IF($D315=\"MT\",AN315*Balance!D$50,AN315*Balance!D$51))","v":0},{"$f":"IF($D315=\"BT\",AO315*Balance!E$49,IF($D315=\"MT\",AO315*Balance!E$50,AO315*Balance!E$51))","v":0},{"$f":"IF($D315=\"BT\",AP315*Balance!F$49,IF($D315=\"MT\",AP315*Balance!F$50,AP315*Balance!F$51))","v":0},{"$f":"IF($D315=\"BT\",AQ315*Balance!G$49,IF($D315=\"MT\",AQ315*Balance!G$50,AQ315*Balance!G$51))","v":0},{"$f":"IF($D315=\"BT\",AR315*Balance!H$49,IF($D315=\"MT\",AR315*Balance!H$50,AR315*Balance!H$51))","v":0},{"$f":"IF($D315=\"BT\",AS315*Balance!I$49,IF($D315=\"MT\",AS315*Balance!I$50,AS315*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF315:BI315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!E398","v":"Et"},{"$f":"+PremisaCosto!B398","v":"X2"},null,{"$f":"+[1]Energía!F316","v":0},{"$f":"+[1]Energía!G316","v":0},{"$f":"+[1]Energía!H316","v":0},{"$f":"+[1]Energía!I316","v":0},{"$f":"+[1]Energía!J316","v":0},{"$f":"+[1]Energía!K316","v":0},null,{"$f":"+[1]Energía!M316","v":0},{"$f":"+[1]Energía!N316","v":0},{"$f":"+[1]Energía!O316","v":0},{"$f":"+[1]Energía!P316","v":0},{"$f":"+[1]Energía!Q316","v":0},null,{"$f":"+[1]Energía!S316","v":0},{"$f":"+[1]Energía!T316","v":0},{"$f":"+[1]Energía!U316","v":0},{"$f":"+[1]Energía!V316","v":0},{"$f":"+[1]Energía!W316","v":0},null,{"$f":"+[1]Energía!Y316","v":0},{"$f":"+[1]Energía!Z316","v":0},{"$f":"+[1]Energía!AA316","v":0},{"$f":"+[1]Energía!AB316","v":0},{"$f":"+[1]Energía!AC316","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Ep\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Ep\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Ep\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Ep\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Ep\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Ep\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH316:AK316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Efp\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Efp\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Efp\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Efp\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Efp\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Efp\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP316:AS316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AF316*Balance!D$45,IF($D316=\"MT\",AF316*Balance!D$46,AF316*Balance!D$47))","v":0},{"$f":"IF($D316=\"BT\",AG316*Balance!E$45,IF($D316=\"MT\",AG316*Balance!E$46,AG316*Balance!E$47))","v":0},{"$f":"IF($D316=\"BT\",AH316*Balance!F$45,IF($D316=\"MT\",AH316*Balance!F$46,AH316*Balance!F$47))","v":0},{"$f":"IF($D316=\"BT\",AI316*Balance!G$45,IF($D316=\"MT\",AI316*Balance!G$46,AI316*Balance!G$47))","v":0},{"$f":"IF($D316=\"BT\",AJ316*Balance!H$45,IF($D316=\"MT\",AJ316*Balance!H$46,AJ316*Balance!H$47))","v":0},{"$f":"IF($D316=\"BT\",AK316*Balance!I$45,IF($D316=\"MT\",AK316*Balance!I$46,AK316*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX316:BA316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AN316*Balance!D$49,IF($D316=\"MT\",AN316*Balance!D$50,AN316*Balance!D$51))","v":0},{"$f":"IF($D316=\"BT\",AO316*Balance!E$49,IF($D316=\"MT\",AO316*Balance!E$50,AO316*Balance!E$51))","v":0},{"$f":"IF($D316=\"BT\",AP316*Balance!F$49,IF($D316=\"MT\",AP316*Balance!F$50,AP316*Balance!F$51))","v":0},{"$f":"IF($D316=\"BT\",AQ316*Balance!G$49,IF($D316=\"MT\",AQ316*Balance!G$50,AQ316*Balance!G$51))","v":0},{"$f":"IF($D316=\"BT\",AR316*Balance!H$49,IF($D316=\"MT\",AR316*Balance!H$50,AR316*Balance!H$51))","v":0},{"$f":"IF($D316=\"BT\",AS316*Balance!I$49,IF($D316=\"MT\",AS316*Balance!I$50,AS316*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF316:BI316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!E399","v":"Et"},{"$f":"+PremisaCosto!B399","v":"X2"},null,{"$f":"+[1]Energía!F317","v":0},{"$f":"+[1]Energía!G317","v":0},{"$f":"+[1]Energía!H317","v":0},{"$f":"+[1]Energía!I317","v":0},{"$f":"+[1]Energía!J317","v":0},{"$f":"+[1]Energía!K317","v":0},null,{"$f":"+[1]Energía!M317","v":0},{"$f":"+[1]Energía!N317","v":0},{"$f":"+[1]Energía!O317","v":0},{"$f":"+[1]Energía!P317","v":0},{"$f":"+[1]Energía!Q317","v":0},null,{"$f":"+[1]Energía!S317","v":0},{"$f":"+[1]Energía!T317","v":0},{"$f":"+[1]Energía!U317","v":0},{"$f":"+[1]Energía!V317","v":0},{"$f":"+[1]Energía!W317","v":0},null,{"$f":"+[1]Energía!Y317","v":0},{"$f":"+[1]Energía!Z317","v":0},{"$f":"+[1]Energía!AA317","v":0},{"$f":"+[1]Energía!AB317","v":0},{"$f":"+[1]Energía!AC317","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Ep\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Ep\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Ep\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Ep\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Ep\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Ep\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH317:AK317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Efp\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Efp\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Efp\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Efp\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Efp\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Efp\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP317:AS317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AF317*Balance!D$45,IF($D317=\"MT\",AF317*Balance!D$46,AF317*Balance!D$47))","v":0},{"$f":"IF($D317=\"BT\",AG317*Balance!E$45,IF($D317=\"MT\",AG317*Balance!E$46,AG317*Balance!E$47))","v":0},{"$f":"IF($D317=\"BT\",AH317*Balance!F$45,IF($D317=\"MT\",AH317*Balance!F$46,AH317*Balance!F$47))","v":0},{"$f":"IF($D317=\"BT\",AI317*Balance!G$45,IF($D317=\"MT\",AI317*Balance!G$46,AI317*Balance!G$47))","v":0},{"$f":"IF($D317=\"BT\",AJ317*Balance!H$45,IF($D317=\"MT\",AJ317*Balance!H$46,AJ317*Balance!H$47))","v":0},{"$f":"IF($D317=\"BT\",AK317*Balance!I$45,IF($D317=\"MT\",AK317*Balance!I$46,AK317*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX317:BA317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AN317*Balance!D$49,IF($D317=\"MT\",AN317*Balance!D$50,AN317*Balance!D$51))","v":0},{"$f":"IF($D317=\"BT\",AO317*Balance!E$49,IF($D317=\"MT\",AO317*Balance!E$50,AO317*Balance!E$51))","v":0},{"$f":"IF($D317=\"BT\",AP317*Balance!F$49,IF($D317=\"MT\",AP317*Balance!F$50,AP317*Balance!F$51))","v":0},{"$f":"IF($D317=\"BT\",AQ317*Balance!G$49,IF($D317=\"MT\",AQ317*Balance!G$50,AQ317*Balance!G$51))","v":0},{"$f":"IF($D317=\"BT\",AR317*Balance!H$49,IF($D317=\"MT\",AR317*Balance!H$50,AR317*Balance!H$51))","v":0},{"$f":"IF($D317=\"BT\",AS317*Balance!I$49,IF($D317=\"MT\",AS317*Balance!I$50,AS317*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF317:BI317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!E400","v":"Et"},{"$f":"+PremisaCosto!B400","v":"X2"},null,{"$f":"+[1]Energía!F318","v":0},{"$f":"+[1]Energía!G318","v":0},{"$f":"+[1]Energía!H318","v":0},{"$f":"+[1]Energía!I318","v":0},{"$f":"+[1]Energía!J318","v":0},{"$f":"+[1]Energía!K318","v":0},null,{"$f":"+[1]Energía!M318","v":0},{"$f":"+[1]Energía!N318","v":0},{"$f":"+[1]Energía!O318","v":0},{"$f":"+[1]Energía!P318","v":0},{"$f":"+[1]Energía!Q318","v":0},null,{"$f":"+[1]Energía!S318","v":0},{"$f":"+[1]Energía!T318","v":0},{"$f":"+[1]Energía!U318","v":0},{"$f":"+[1]Energía!V318","v":0},{"$f":"+[1]Energía!W318","v":0},null,{"$f":"+[1]Energía!Y318","v":0},{"$f":"+[1]Energía!Z318","v":0},{"$f":"+[1]Energía!AA318","v":0},{"$f":"+[1]Energía!AB318","v":0},{"$f":"+[1]Energía!AC318","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Ep\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Ep\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Ep\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Ep\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Ep\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Ep\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH318:AK318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Efp\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Efp\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Efp\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Efp\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Efp\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Efp\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP318:AS318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AF318*Balance!D$45,IF($D318=\"MT\",AF318*Balance!D$46,AF318*Balance!D$47))","v":0},{"$f":"IF($D318=\"BT\",AG318*Balance!E$45,IF($D318=\"MT\",AG318*Balance!E$46,AG318*Balance!E$47))","v":0},{"$f":"IF($D318=\"BT\",AH318*Balance!F$45,IF($D318=\"MT\",AH318*Balance!F$46,AH318*Balance!F$47))","v":0},{"$f":"IF($D318=\"BT\",AI318*Balance!G$45,IF($D318=\"MT\",AI318*Balance!G$46,AI318*Balance!G$47))","v":0},{"$f":"IF($D318=\"BT\",AJ318*Balance!H$45,IF($D318=\"MT\",AJ318*Balance!H$46,AJ318*Balance!H$47))","v":0},{"$f":"IF($D318=\"BT\",AK318*Balance!I$45,IF($D318=\"MT\",AK318*Balance!I$46,AK318*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX318:BA318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AN318*Balance!D$49,IF($D318=\"MT\",AN318*Balance!D$50,AN318*Balance!D$51))","v":0},{"$f":"IF($D318=\"BT\",AO318*Balance!E$49,IF($D318=\"MT\",AO318*Balance!E$50,AO318*Balance!E$51))","v":0},{"$f":"IF($D318=\"BT\",AP318*Balance!F$49,IF($D318=\"MT\",AP318*Balance!F$50,AP318*Balance!F$51))","v":0},{"$f":"IF($D318=\"BT\",AQ318*Balance!G$49,IF($D318=\"MT\",AQ318*Balance!G$50,AQ318*Balance!G$51))","v":0},{"$f":"IF($D318=\"BT\",AR318*Balance!H$49,IF($D318=\"MT\",AR318*Balance!H$50,AR318*Balance!H$51))","v":0},{"$f":"IF($D318=\"BT\",AS318*Balance!I$49,IF($D318=\"MT\",AS318*Balance!I$50,AS318*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF318:BI318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!E401","v":"Et"},{"$f":"+PremisaCosto!B401","v":"X2"},null,{"$f":"+[1]Energía!F319","v":0},{"$f":"+[1]Energía!G319","v":0},{"$f":"+[1]Energía!H319","v":0},{"$f":"+[1]Energía!I319","v":0},{"$f":"+[1]Energía!J319","v":0},{"$f":"+[1]Energía!K319","v":0},null,{"$f":"+[1]Energía!M319","v":0},{"$f":"+[1]Energía!N319","v":0},{"$f":"+[1]Energía!O319","v":0},{"$f":"+[1]Energía!P319","v":0},{"$f":"+[1]Energía!Q319","v":0},null,{"$f":"+[1]Energía!S319","v":0},{"$f":"+[1]Energía!T319","v":0},{"$f":"+[1]Energía!U319","v":0},{"$f":"+[1]Energía!V319","v":0},{"$f":"+[1]Energía!W319","v":0},null,{"$f":"+[1]Energía!Y319","v":0},{"$f":"+[1]Energía!Z319","v":0},{"$f":"+[1]Energía!AA319","v":0},{"$f":"+[1]Energía!AB319","v":0},{"$f":"+[1]Energía!AC319","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Ep\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Ep\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Ep\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Ep\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Ep\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Ep\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH319:AK319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Efp\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Efp\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Efp\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Efp\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Efp\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Efp\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP319:AS319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AF319*Balance!D$45,IF($D319=\"MT\",AF319*Balance!D$46,AF319*Balance!D$47))","v":0},{"$f":"IF($D319=\"BT\",AG319*Balance!E$45,IF($D319=\"MT\",AG319*Balance!E$46,AG319*Balance!E$47))","v":0},{"$f":"IF($D319=\"BT\",AH319*Balance!F$45,IF($D319=\"MT\",AH319*Balance!F$46,AH319*Balance!F$47))","v":0},{"$f":"IF($D319=\"BT\",AI319*Balance!G$45,IF($D319=\"MT\",AI319*Balance!G$46,AI319*Balance!G$47))","v":0},{"$f":"IF($D319=\"BT\",AJ319*Balance!H$45,IF($D319=\"MT\",AJ319*Balance!H$46,AJ319*Balance!H$47))","v":0},{"$f":"IF($D319=\"BT\",AK319*Balance!I$45,IF($D319=\"MT\",AK319*Balance!I$46,AK319*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX319:BA319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AN319*Balance!D$49,IF($D319=\"MT\",AN319*Balance!D$50,AN319*Balance!D$51))","v":0},{"$f":"IF($D319=\"BT\",AO319*Balance!E$49,IF($D319=\"MT\",AO319*Balance!E$50,AO319*Balance!E$51))","v":0},{"$f":"IF($D319=\"BT\",AP319*Balance!F$49,IF($D319=\"MT\",AP319*Balance!F$50,AP319*Balance!F$51))","v":0},{"$f":"IF($D319=\"BT\",AQ319*Balance!G$49,IF($D319=\"MT\",AQ319*Balance!G$50,AQ319*Balance!G$51))","v":0},{"$f":"IF($D319=\"BT\",AR319*Balance!H$49,IF($D319=\"MT\",AR319*Balance!H$50,AR319*Balance!H$51))","v":0},{"$f":"IF($D319=\"BT\",AS319*Balance!I$49,IF($D319=\"MT\",AS319*Balance!I$50,AS319*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF319:BI319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!E402","v":"Et"},{"$f":"+PremisaCosto!B402","v":"X2"},null,{"$f":"+[1]Energía!F320","v":0},{"$f":"+[1]Energía!G320","v":0},{"$f":"+[1]Energía!H320","v":0},{"$f":"+[1]Energía!I320","v":0},{"$f":"+[1]Energía!J320","v":0},{"$f":"+[1]Energía!K320","v":0},null,{"$f":"+[1]Energía!M320","v":0},{"$f":"+[1]Energía!N320","v":0},{"$f":"+[1]Energía!O320","v":0},{"$f":"+[1]Energía!P320","v":0},{"$f":"+[1]Energía!Q320","v":0},null,{"$f":"+[1]Energía!S320","v":0},{"$f":"+[1]Energía!T320","v":0},{"$f":"+[1]Energía!U320","v":0},{"$f":"+[1]Energía!V320","v":0},{"$f":"+[1]Energía!W320","v":0},null,{"$f":"+[1]Energía!Y320","v":0},{"$f":"+[1]Energía!Z320","v":0},{"$f":"+[1]Energía!AA320","v":0},{"$f":"+[1]Energía!AB320","v":0},{"$f":"+[1]Energía!AC320","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Ep\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Ep\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Ep\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Ep\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Ep\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Ep\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH320:AK320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Efp\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Efp\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Efp\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Efp\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Efp\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Efp\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP320:AS320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AF320*Balance!D$45,IF($D320=\"MT\",AF320*Balance!D$46,AF320*Balance!D$47))","v":0},{"$f":"IF($D320=\"BT\",AG320*Balance!E$45,IF($D320=\"MT\",AG320*Balance!E$46,AG320*Balance!E$47))","v":0},{"$f":"IF($D320=\"BT\",AH320*Balance!F$45,IF($D320=\"MT\",AH320*Balance!F$46,AH320*Balance!F$47))","v":0},{"$f":"IF($D320=\"BT\",AI320*Balance!G$45,IF($D320=\"MT\",AI320*Balance!G$46,AI320*Balance!G$47))","v":0},{"$f":"IF($D320=\"BT\",AJ320*Balance!H$45,IF($D320=\"MT\",AJ320*Balance!H$46,AJ320*Balance!H$47))","v":0},{"$f":"IF($D320=\"BT\",AK320*Balance!I$45,IF($D320=\"MT\",AK320*Balance!I$46,AK320*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX320:BA320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AN320*Balance!D$49,IF($D320=\"MT\",AN320*Balance!D$50,AN320*Balance!D$51))","v":0},{"$f":"IF($D320=\"BT\",AO320*Balance!E$49,IF($D320=\"MT\",AO320*Balance!E$50,AO320*Balance!E$51))","v":0},{"$f":"IF($D320=\"BT\",AP320*Balance!F$49,IF($D320=\"MT\",AP320*Balance!F$50,AP320*Balance!F$51))","v":0},{"$f":"IF($D320=\"BT\",AQ320*Balance!G$49,IF($D320=\"MT\",AQ320*Balance!G$50,AQ320*Balance!G$51))","v":0},{"$f":"IF($D320=\"BT\",AR320*Balance!H$49,IF($D320=\"MT\",AR320*Balance!H$50,AR320*Balance!H$51))","v":0},{"$f":"IF($D320=\"BT\",AS320*Balance!I$49,IF($D320=\"MT\",AS320*Balance!I$50,AS320*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF320:BI320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!E403","v":"Et"},{"$f":"+PremisaCosto!B403","v":"X2"},null,{"$f":"+[1]Energía!F321","v":0},{"$f":"+[1]Energía!G321","v":0},{"$f":"+[1]Energía!H321","v":0},{"$f":"+[1]Energía!I321","v":0},{"$f":"+[1]Energía!J321","v":0},{"$f":"+[1]Energía!K321","v":0},null,{"$f":"+[1]Energía!M321","v":0},{"$f":"+[1]Energía!N321","v":0},{"$f":"+[1]Energía!O321","v":0},{"$f":"+[1]Energía!P321","v":0},{"$f":"+[1]Energía!Q321","v":0},null,{"$f":"+[1]Energía!S321","v":0},{"$f":"+[1]Energía!T321","v":0},{"$f":"+[1]Energía!U321","v":0},{"$f":"+[1]Energía!V321","v":0},{"$f":"+[1]Energía!W321","v":0},null,{"$f":"+[1]Energía!Y321","v":0},{"$f":"+[1]Energía!Z321","v":0},{"$f":"+[1]Energía!AA321","v":0},{"$f":"+[1]Energía!AB321","v":0},{"$f":"+[1]Energía!AC321","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Ep\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Ep\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Ep\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Ep\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Ep\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Ep\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH321:AK321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Efp\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Efp\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Efp\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Efp\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Efp\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Efp\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP321:AS321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AF321*Balance!D$45,IF($D321=\"MT\",AF321*Balance!D$46,AF321*Balance!D$47))","v":0},{"$f":"IF($D321=\"BT\",AG321*Balance!E$45,IF($D321=\"MT\",AG321*Balance!E$46,AG321*Balance!E$47))","v":0},{"$f":"IF($D321=\"BT\",AH321*Balance!F$45,IF($D321=\"MT\",AH321*Balance!F$46,AH321*Balance!F$47))","v":0},{"$f":"IF($D321=\"BT\",AI321*Balance!G$45,IF($D321=\"MT\",AI321*Balance!G$46,AI321*Balance!G$47))","v":0},{"$f":"IF($D321=\"BT\",AJ321*Balance!H$45,IF($D321=\"MT\",AJ321*Balance!H$46,AJ321*Balance!H$47))","v":0},{"$f":"IF($D321=\"BT\",AK321*Balance!I$45,IF($D321=\"MT\",AK321*Balance!I$46,AK321*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX321:BA321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AN321*Balance!D$49,IF($D321=\"MT\",AN321*Balance!D$50,AN321*Balance!D$51))","v":0},{"$f":"IF($D321=\"BT\",AO321*Balance!E$49,IF($D321=\"MT\",AO321*Balance!E$50,AO321*Balance!E$51))","v":0},{"$f":"IF($D321=\"BT\",AP321*Balance!F$49,IF($D321=\"MT\",AP321*Balance!F$50,AP321*Balance!F$51))","v":0},{"$f":"IF($D321=\"BT\",AQ321*Balance!G$49,IF($D321=\"MT\",AQ321*Balance!G$50,AQ321*Balance!G$51))","v":0},{"$f":"IF($D321=\"BT\",AR321*Balance!H$49,IF($D321=\"MT\",AR321*Balance!H$50,AR321*Balance!H$51))","v":0},{"$f":"IF($D321=\"BT\",AS321*Balance!I$49,IF($D321=\"MT\",AS321*Balance!I$50,AS321*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF321:BI321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!E404","v":"Et"},{"$f":"+PremisaCosto!B404","v":"X2"},null,{"$f":"+[1]Energía!F322","v":0},{"$f":"+[1]Energía!G322","v":0},{"$f":"+[1]Energía!H322","v":0},{"$f":"+[1]Energía!I322","v":0},{"$f":"+[1]Energía!J322","v":0},{"$f":"+[1]Energía!K322","v":0},null,{"$f":"+[1]Energía!M322","v":0},{"$f":"+[1]Energía!N322","v":0},{"$f":"+[1]Energía!O322","v":0},{"$f":"+[1]Energía!P322","v":0},{"$f":"+[1]Energía!Q322","v":0},null,{"$f":"+[1]Energía!S322","v":0},{"$f":"+[1]Energía!T322","v":0},{"$f":"+[1]Energía!U322","v":0},{"$f":"+[1]Energía!V322","v":0},{"$f":"+[1]Energía!W322","v":0},null,{"$f":"+[1]Energía!Y322","v":0},{"$f":"+[1]Energía!Z322","v":0},{"$f":"+[1]Energía!AA322","v":0},{"$f":"+[1]Energía!AB322","v":0},{"$f":"+[1]Energía!AC322","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Ep\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Ep\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Ep\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Ep\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Ep\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Ep\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH322:AK322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Efp\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Efp\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Efp\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Efp\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Efp\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Efp\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP322:AS322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AF322*Balance!D$45,IF($D322=\"MT\",AF322*Balance!D$46,AF322*Balance!D$47))","v":0},{"$f":"IF($D322=\"BT\",AG322*Balance!E$45,IF($D322=\"MT\",AG322*Balance!E$46,AG322*Balance!E$47))","v":0},{"$f":"IF($D322=\"BT\",AH322*Balance!F$45,IF($D322=\"MT\",AH322*Balance!F$46,AH322*Balance!F$47))","v":0},{"$f":"IF($D322=\"BT\",AI322*Balance!G$45,IF($D322=\"MT\",AI322*Balance!G$46,AI322*Balance!G$47))","v":0},{"$f":"IF($D322=\"BT\",AJ322*Balance!H$45,IF($D322=\"MT\",AJ322*Balance!H$46,AJ322*Balance!H$47))","v":0},{"$f":"IF($D322=\"BT\",AK322*Balance!I$45,IF($D322=\"MT\",AK322*Balance!I$46,AK322*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX322:BA322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AN322*Balance!D$49,IF($D322=\"MT\",AN322*Balance!D$50,AN322*Balance!D$51))","v":0},{"$f":"IF($D322=\"BT\",AO322*Balance!E$49,IF($D322=\"MT\",AO322*Balance!E$50,AO322*Balance!E$51))","v":0},{"$f":"IF($D322=\"BT\",AP322*Balance!F$49,IF($D322=\"MT\",AP322*Balance!F$50,AP322*Balance!F$51))","v":0},{"$f":"IF($D322=\"BT\",AQ322*Balance!G$49,IF($D322=\"MT\",AQ322*Balance!G$50,AQ322*Balance!G$51))","v":0},{"$f":"IF($D322=\"BT\",AR322*Balance!H$49,IF($D322=\"MT\",AR322*Balance!H$50,AR322*Balance!H$51))","v":0},{"$f":"IF($D322=\"BT\",AS322*Balance!I$49,IF($D322=\"MT\",AS322*Balance!I$50,AS322*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF322:BI322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!E405","v":"Et"},{"$f":"+PremisaCosto!B405","v":"X2"},null,{"$f":"+[1]Energía!F323","v":0},{"$f":"+[1]Energía!G323","v":0},{"$f":"+[1]Energía!H323","v":0},{"$f":"+[1]Energía!I323","v":0},{"$f":"+[1]Energía!J323","v":0},{"$f":"+[1]Energía!K323","v":0},null,{"$f":"+[1]Energía!M323","v":0},{"$f":"+[1]Energía!N323","v":0},{"$f":"+[1]Energía!O323","v":0},{"$f":"+[1]Energía!P323","v":0},{"$f":"+[1]Energía!Q323","v":0},null,{"$f":"+[1]Energía!S323","v":0},{"$f":"+[1]Energía!T323","v":0},{"$f":"+[1]Energía!U323","v":0},{"$f":"+[1]Energía!V323","v":0},{"$f":"+[1]Energía!W323","v":0},null,{"$f":"+[1]Energía!Y323","v":0},{"$f":"+[1]Energía!Z323","v":0},{"$f":"+[1]Energía!AA323","v":0},{"$f":"+[1]Energía!AB323","v":0},{"$f":"+[1]Energía!AC323","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Ep\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Ep\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Ep\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Ep\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Ep\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Ep\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH323:AK323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Efp\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Efp\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Efp\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Efp\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Efp\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Efp\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP323:AS323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AF323*Balance!D$45,IF($D323=\"MT\",AF323*Balance!D$46,AF323*Balance!D$47))","v":0},{"$f":"IF($D323=\"BT\",AG323*Balance!E$45,IF($D323=\"MT\",AG323*Balance!E$46,AG323*Balance!E$47))","v":0},{"$f":"IF($D323=\"BT\",AH323*Balance!F$45,IF($D323=\"MT\",AH323*Balance!F$46,AH323*Balance!F$47))","v":0},{"$f":"IF($D323=\"BT\",AI323*Balance!G$45,IF($D323=\"MT\",AI323*Balance!G$46,AI323*Balance!G$47))","v":0},{"$f":"IF($D323=\"BT\",AJ323*Balance!H$45,IF($D323=\"MT\",AJ323*Balance!H$46,AJ323*Balance!H$47))","v":0},{"$f":"IF($D323=\"BT\",AK323*Balance!I$45,IF($D323=\"MT\",AK323*Balance!I$46,AK323*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX323:BA323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AN323*Balance!D$49,IF($D323=\"MT\",AN323*Balance!D$50,AN323*Balance!D$51))","v":0},{"$f":"IF($D323=\"BT\",AO323*Balance!E$49,IF($D323=\"MT\",AO323*Balance!E$50,AO323*Balance!E$51))","v":0},{"$f":"IF($D323=\"BT\",AP323*Balance!F$49,IF($D323=\"MT\",AP323*Balance!F$50,AP323*Balance!F$51))","v":0},{"$f":"IF($D323=\"BT\",AQ323*Balance!G$49,IF($D323=\"MT\",AQ323*Balance!G$50,AQ323*Balance!G$51))","v":0},{"$f":"IF($D323=\"BT\",AR323*Balance!H$49,IF($D323=\"MT\",AR323*Balance!H$50,AR323*Balance!H$51))","v":0},{"$f":"IF($D323=\"BT\",AS323*Balance!I$49,IF($D323=\"MT\",AS323*Balance!I$50,AS323*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF323:BI323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!E406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,{"$f":"+[1]Energía!F324","v":0},{"$f":"+[1]Energía!G324","v":0},{"$f":"+[1]Energía!H324","v":0},{"$f":"+[1]Energía!I324","v":0},{"$f":"+[1]Energía!J324","v":0},{"$f":"+[1]Energía!K324","v":0},null,{"$f":"+[1]Energía!M324","v":0},{"$f":"+[1]Energía!N324","v":0},{"$f":"+[1]Energía!O324","v":0},{"$f":"+[1]Energía!P324","v":0},{"$f":"+[1]Energía!Q324","v":0},null,{"$f":"+[1]Energía!S324","v":0},{"$f":"+[1]Energía!T324","v":0},{"$f":"+[1]Energía!U324","v":0},{"$f":"+[1]Energía!V324","v":0},{"$f":"+[1]Energía!W324","v":0},null,{"$f":"+[1]Energía!Y324","v":0},{"$f":"+[1]Energía!Z324","v":0},{"$f":"+[1]Energía!AA324","v":0},{"$f":"+[1]Energía!AB324","v":0},{"$f":"+[1]Energía!AC324","v":0},{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Ep\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Ep\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Ep\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Ep\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Ep\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Ep\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH324:AK324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Efp\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Efp\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Efp\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Efp\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Efp\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Efp\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP324:AS324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX324:BA324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF324:BI324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!E407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,{"$f":"+[1]Energía!F325","v":0},{"$f":"+[1]Energía!G325","v":0},{"$f":"+[1]Energía!H325","v":0},{"$f":"+[1]Energía!I325","v":0},{"$f":"+[1]Energía!J325","v":0},{"$f":"+[1]Energía!K325","v":0},null,{"$f":"+[1]Energía!M325","v":0},{"$f":"+[1]Energía!N325","v":0},{"$f":"+[1]Energía!O325","v":0},{"$f":"+[1]Energía!P325","v":0},{"$f":"+[1]Energía!Q325","v":0},null,{"$f":"+[1]Energía!S325","v":0},{"$f":"+[1]Energía!T325","v":0},{"$f":"+[1]Energía!U325","v":0},{"$f":"+[1]Energía!V325","v":0},{"$f":"+[1]Energía!W325","v":0},null,{"$f":"+[1]Energía!Y325","v":0},{"$f":"+[1]Energía!Z325","v":0},{"$f":"+[1]Energía!AA325","v":0},{"$f":"+[1]Energía!AB325","v":0},{"$f":"+[1]Energía!AC325","v":0},{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Ep\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Ep\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Ep\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Ep\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Ep\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Ep\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH325:AK325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Efp\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Efp\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Efp\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Efp\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Efp\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Efp\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP325:AS325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX325:BA325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF325:BI325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!E408","v":"Et"},{"$f":"+PremisaCosto!B408","v":"X3"},null,{"$f":"+[1]Energía!F326","v":0},{"$f":"+[1]Energía!G326","v":0},{"$f":"+[1]Energía!H326","v":0},{"$f":"+[1]Energía!I326","v":0},{"$f":"+[1]Energía!J326","v":0},{"$f":"+[1]Energía!K326","v":0},null,{"$f":"+[1]Energía!M326","v":0},{"$f":"+[1]Energía!N326","v":0},{"$f":"+[1]Energía!O326","v":0},{"$f":"+[1]Energía!P326","v":0},{"$f":"+[1]Energía!Q326","v":0},null,{"$f":"+[1]Energía!S326","v":0},{"$f":"+[1]Energía!T326","v":0},{"$f":"+[1]Energía!U326","v":0},{"$f":"+[1]Energía!V326","v":0},{"$f":"+[1]Energía!W326","v":0},null,{"$f":"+[1]Energía!Y326","v":0},{"$f":"+[1]Energía!Z326","v":0},{"$f":"+[1]Energía!AA326","v":0},{"$f":"+[1]Energía!AB326","v":0},{"$f":"+[1]Energía!AC326","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Ep\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Ep\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Ep\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Ep\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Ep\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Ep\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH326:AK326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Efp\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Efp\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Efp\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Efp\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Efp\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Efp\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP326:AS326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AF326*Balance!D$45,IF($D326=\"MT\",AF326*Balance!D$46,AF326*Balance!D$47))","v":0},{"$f":"IF($D326=\"BT\",AG326*Balance!E$45,IF($D326=\"MT\",AG326*Balance!E$46,AG326*Balance!E$47))","v":0},{"$f":"IF($D326=\"BT\",AH326*Balance!F$45,IF($D326=\"MT\",AH326*Balance!F$46,AH326*Balance!F$47))","v":0},{"$f":"IF($D326=\"BT\",AI326*Balance!G$45,IF($D326=\"MT\",AI326*Balance!G$46,AI326*Balance!G$47))","v":0},{"$f":"IF($D326=\"BT\",AJ326*Balance!H$45,IF($D326=\"MT\",AJ326*Balance!H$46,AJ326*Balance!H$47))","v":0},{"$f":"IF($D326=\"BT\",AK326*Balance!I$45,IF($D326=\"MT\",AK326*Balance!I$46,AK326*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX326:BA326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AN326*Balance!D$49,IF($D326=\"MT\",AN326*Balance!D$50,AN326*Balance!D$51))","v":0},{"$f":"IF($D326=\"BT\",AO326*Balance!E$49,IF($D326=\"MT\",AO326*Balance!E$50,AO326*Balance!E$51))","v":0},{"$f":"IF($D326=\"BT\",AP326*Balance!F$49,IF($D326=\"MT\",AP326*Balance!F$50,AP326*Balance!F$51))","v":0},{"$f":"IF($D326=\"BT\",AQ326*Balance!G$49,IF($D326=\"MT\",AQ326*Balance!G$50,AQ326*Balance!G$51))","v":0},{"$f":"IF($D326=\"BT\",AR326*Balance!H$49,IF($D326=\"MT\",AR326*Balance!H$50,AR326*Balance!H$51))","v":0},{"$f":"IF($D326=\"BT\",AS326*Balance!I$49,IF($D326=\"MT\",AS326*Balance!I$50,AS326*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF326:BI326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!E409","v":"Et"},{"$f":"+PremisaCosto!B409","v":"X3"},null,{"$f":"+[1]Energía!F327","v":0},{"$f":"+[1]Energía!G327","v":0},{"$f":"+[1]Energía!H327","v":0},{"$f":"+[1]Energía!I327","v":0},{"$f":"+[1]Energía!J327","v":0},{"$f":"+[1]Energía!K327","v":0},null,{"$f":"+[1]Energía!M327","v":0},{"$f":"+[1]Energía!N327","v":0},{"$f":"+[1]Energía!O327","v":0},{"$f":"+[1]Energía!P327","v":0},{"$f":"+[1]Energía!Q327","v":0},null,{"$f":"+[1]Energía!S327","v":0},{"$f":"+[1]Energía!T327","v":0},{"$f":"+[1]Energía!U327","v":0},{"$f":"+[1]Energía!V327","v":0},{"$f":"+[1]Energía!W327","v":0},null,{"$f":"+[1]Energía!Y327","v":0},{"$f":"+[1]Energía!Z327","v":0},{"$f":"+[1]Energía!AA327","v":0},{"$f":"+[1]Energía!AB327","v":0},{"$f":"+[1]Energía!AC327","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Ep\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Ep\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Ep\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Ep\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Ep\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Ep\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH327:AK327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Efp\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Efp\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Efp\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Efp\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Efp\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Efp\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP327:AS327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AF327*Balance!D$45,IF($D327=\"MT\",AF327*Balance!D$46,AF327*Balance!D$47))","v":0},{"$f":"IF($D327=\"BT\",AG327*Balance!E$45,IF($D327=\"MT\",AG327*Balance!E$46,AG327*Balance!E$47))","v":0},{"$f":"IF($D327=\"BT\",AH327*Balance!F$45,IF($D327=\"MT\",AH327*Balance!F$46,AH327*Balance!F$47))","v":0},{"$f":"IF($D327=\"BT\",AI327*Balance!G$45,IF($D327=\"MT\",AI327*Balance!G$46,AI327*Balance!G$47))","v":0},{"$f":"IF($D327=\"BT\",AJ327*Balance!H$45,IF($D327=\"MT\",AJ327*Balance!H$46,AJ327*Balance!H$47))","v":0},{"$f":"IF($D327=\"BT\",AK327*Balance!I$45,IF($D327=\"MT\",AK327*Balance!I$46,AK327*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX327:BA327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AN327*Balance!D$49,IF($D327=\"MT\",AN327*Balance!D$50,AN327*Balance!D$51))","v":0},{"$f":"IF($D327=\"BT\",AO327*Balance!E$49,IF($D327=\"MT\",AO327*Balance!E$50,AO327*Balance!E$51))","v":0},{"$f":"IF($D327=\"BT\",AP327*Balance!F$49,IF($D327=\"MT\",AP327*Balance!F$50,AP327*Balance!F$51))","v":0},{"$f":"IF($D327=\"BT\",AQ327*Balance!G$49,IF($D327=\"MT\",AQ327*Balance!G$50,AQ327*Balance!G$51))","v":0},{"$f":"IF($D327=\"BT\",AR327*Balance!H$49,IF($D327=\"MT\",AR327*Balance!H$50,AR327*Balance!H$51))","v":0},{"$f":"IF($D327=\"BT\",AS327*Balance!I$49,IF($D327=\"MT\",AS327*Balance!I$50,AS327*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF327:BI327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!E410","v":"Et"},{"$f":"+PremisaCosto!B410","v":"X3"},null,{"$f":"+[1]Energía!F328","v":0},{"$f":"+[1]Energía!G328","v":0},{"$f":"+[1]Energía!H328","v":0},{"$f":"+[1]Energía!I328","v":0},{"$f":"+[1]Energía!J328","v":0},{"$f":"+[1]Energía!K328","v":0},null,{"$f":"+[1]Energía!M328","v":0},{"$f":"+[1]Energía!N328","v":0},{"$f":"+[1]Energía!O328","v":0},{"$f":"+[1]Energía!P328","v":0},{"$f":"+[1]Energía!Q328","v":0},null,{"$f":"+[1]Energía!S328","v":0},{"$f":"+[1]Energía!T328","v":0},{"$f":"+[1]Energía!U328","v":0},{"$f":"+[1]Energía!V328","v":0},{"$f":"+[1]Energía!W328","v":0},null,{"$f":"+[1]Energía!Y328","v":0},{"$f":"+[1]Energía!Z328","v":0},{"$f":"+[1]Energía!AA328","v":0},{"$f":"+[1]Energía!AB328","v":0},{"$f":"+[1]Energía!AC328","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Ep\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Ep\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Ep\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Ep\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Ep\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Ep\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH328:AK328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Efp\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Efp\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Efp\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Efp\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Efp\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Efp\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP328:AS328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AF328*Balance!D$45,IF($D328=\"MT\",AF328*Balance!D$46,AF328*Balance!D$47))","v":0},{"$f":"IF($D328=\"BT\",AG328*Balance!E$45,IF($D328=\"MT\",AG328*Balance!E$46,AG328*Balance!E$47))","v":0},{"$f":"IF($D328=\"BT\",AH328*Balance!F$45,IF($D328=\"MT\",AH328*Balance!F$46,AH328*Balance!F$47))","v":0},{"$f":"IF($D328=\"BT\",AI328*Balance!G$45,IF($D328=\"MT\",AI328*Balance!G$46,AI328*Balance!G$47))","v":0},{"$f":"IF($D328=\"BT\",AJ328*Balance!H$45,IF($D328=\"MT\",AJ328*Balance!H$46,AJ328*Balance!H$47))","v":0},{"$f":"IF($D328=\"BT\",AK328*Balance!I$45,IF($D328=\"MT\",AK328*Balance!I$46,AK328*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX328:BA328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AN328*Balance!D$49,IF($D328=\"MT\",AN328*Balance!D$50,AN328*Balance!D$51))","v":0},{"$f":"IF($D328=\"BT\",AO328*Balance!E$49,IF($D328=\"MT\",AO328*Balance!E$50,AO328*Balance!E$51))","v":0},{"$f":"IF($D328=\"BT\",AP328*Balance!F$49,IF($D328=\"MT\",AP328*Balance!F$50,AP328*Balance!F$51))","v":0},{"$f":"IF($D328=\"BT\",AQ328*Balance!G$49,IF($D328=\"MT\",AQ328*Balance!G$50,AQ328*Balance!G$51))","v":0},{"$f":"IF($D328=\"BT\",AR328*Balance!H$49,IF($D328=\"MT\",AR328*Balance!H$50,AR328*Balance!H$51))","v":0},{"$f":"IF($D328=\"BT\",AS328*Balance!I$49,IF($D328=\"MT\",AS328*Balance!I$50,AS328*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF328:BI328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!E411","v":"Et"},{"$f":"+PremisaCosto!B411","v":"X3"},null,{"$f":"+[1]Energía!F329","v":0},{"$f":"+[1]Energía!G329","v":0},{"$f":"+[1]Energía!H329","v":0},{"$f":"+[1]Energía!I329","v":0},{"$f":"+[1]Energía!J329","v":0},{"$f":"+[1]Energía!K329","v":0},null,{"$f":"+[1]Energía!M329","v":0},{"$f":"+[1]Energía!N329","v":0},{"$f":"+[1]Energía!O329","v":0},{"$f":"+[1]Energía!P329","v":0},{"$f":"+[1]Energía!Q329","v":0},null,{"$f":"+[1]Energía!S329","v":0},{"$f":"+[1]Energía!T329","v":0},{"$f":"+[1]Energía!U329","v":0},{"$f":"+[1]Energía!V329","v":0},{"$f":"+[1]Energía!W329","v":0},null,{"$f":"+[1]Energía!Y329","v":0},{"$f":"+[1]Energía!Z329","v":0},{"$f":"+[1]Energía!AA329","v":0},{"$f":"+[1]Energía!AB329","v":0},{"$f":"+[1]Energía!AC329","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Ep\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Ep\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Ep\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Ep\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Ep\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Ep\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH329:AK329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Efp\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Efp\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Efp\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Efp\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Efp\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Efp\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP329:AS329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AF329*Balance!D$45,IF($D329=\"MT\",AF329*Balance!D$46,AF329*Balance!D$47))","v":0},{"$f":"IF($D329=\"BT\",AG329*Balance!E$45,IF($D329=\"MT\",AG329*Balance!E$46,AG329*Balance!E$47))","v":0},{"$f":"IF($D329=\"BT\",AH329*Balance!F$45,IF($D329=\"MT\",AH329*Balance!F$46,AH329*Balance!F$47))","v":0},{"$f":"IF($D329=\"BT\",AI329*Balance!G$45,IF($D329=\"MT\",AI329*Balance!G$46,AI329*Balance!G$47))","v":0},{"$f":"IF($D329=\"BT\",AJ329*Balance!H$45,IF($D329=\"MT\",AJ329*Balance!H$46,AJ329*Balance!H$47))","v":0},{"$f":"IF($D329=\"BT\",AK329*Balance!I$45,IF($D329=\"MT\",AK329*Balance!I$46,AK329*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX329:BA329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AN329*Balance!D$49,IF($D329=\"MT\",AN329*Balance!D$50,AN329*Balance!D$51))","v":0},{"$f":"IF($D329=\"BT\",AO329*Balance!E$49,IF($D329=\"MT\",AO329*Balance!E$50,AO329*Balance!E$51))","v":0},{"$f":"IF($D329=\"BT\",AP329*Balance!F$49,IF($D329=\"MT\",AP329*Balance!F$50,AP329*Balance!F$51))","v":0},{"$f":"IF($D329=\"BT\",AQ329*Balance!G$49,IF($D329=\"MT\",AQ329*Balance!G$50,AQ329*Balance!G$51))","v":0},{"$f":"IF($D329=\"BT\",AR329*Balance!H$49,IF($D329=\"MT\",AR329*Balance!H$50,AR329*Balance!H$51))","v":0},{"$f":"IF($D329=\"BT\",AS329*Balance!I$49,IF($D329=\"MT\",AS329*Balance!I$50,AS329*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF329:BI329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!E412","v":"Et"},{"$f":"+PremisaCosto!B412","v":"X3"},null,{"$f":"+[1]Energía!F330","v":0},{"$f":"+[1]Energía!G330","v":0},{"$f":"+[1]Energía!H330","v":0},{"$f":"+[1]Energía!I330","v":0},{"$f":"+[1]Energía!J330","v":0},{"$f":"+[1]Energía!K330","v":0},null,{"$f":"+[1]Energía!M330","v":0},{"$f":"+[1]Energía!N330","v":0},{"$f":"+[1]Energía!O330","v":0},{"$f":"+[1]Energía!P330","v":0},{"$f":"+[1]Energía!Q330","v":0},null,{"$f":"+[1]Energía!S330","v":0},{"$f":"+[1]Energía!T330","v":0},{"$f":"+[1]Energía!U330","v":0},{"$f":"+[1]Energía!V330","v":0},{"$f":"+[1]Energía!W330","v":0},null,{"$f":"+[1]Energía!Y330","v":0},{"$f":"+[1]Energía!Z330","v":0},{"$f":"+[1]Energía!AA330","v":0},{"$f":"+[1]Energía!AB330","v":0},{"$f":"+[1]Energía!AC330","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Ep\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Ep\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Ep\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Ep\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Ep\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Ep\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH330:AK330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Efp\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Efp\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Efp\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Efp\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Efp\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Efp\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP330:AS330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AF330*Balance!D$45,IF($D330=\"MT\",AF330*Balance!D$46,AF330*Balance!D$47))","v":0},{"$f":"IF($D330=\"BT\",AG330*Balance!E$45,IF($D330=\"MT\",AG330*Balance!E$46,AG330*Balance!E$47))","v":0},{"$f":"IF($D330=\"BT\",AH330*Balance!F$45,IF($D330=\"MT\",AH330*Balance!F$46,AH330*Balance!F$47))","v":0},{"$f":"IF($D330=\"BT\",AI330*Balance!G$45,IF($D330=\"MT\",AI330*Balance!G$46,AI330*Balance!G$47))","v":0},{"$f":"IF($D330=\"BT\",AJ330*Balance!H$45,IF($D330=\"MT\",AJ330*Balance!H$46,AJ330*Balance!H$47))","v":0},{"$f":"IF($D330=\"BT\",AK330*Balance!I$45,IF($D330=\"MT\",AK330*Balance!I$46,AK330*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX330:BA330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AN330*Balance!D$49,IF($D330=\"MT\",AN330*Balance!D$50,AN330*Balance!D$51))","v":0},{"$f":"IF($D330=\"BT\",AO330*Balance!E$49,IF($D330=\"MT\",AO330*Balance!E$50,AO330*Balance!E$51))","v":0},{"$f":"IF($D330=\"BT\",AP330*Balance!F$49,IF($D330=\"MT\",AP330*Balance!F$50,AP330*Balance!F$51))","v":0},{"$f":"IF($D330=\"BT\",AQ330*Balance!G$49,IF($D330=\"MT\",AQ330*Balance!G$50,AQ330*Balance!G$51))","v":0},{"$f":"IF($D330=\"BT\",AR330*Balance!H$49,IF($D330=\"MT\",AR330*Balance!H$50,AR330*Balance!H$51))","v":0},{"$f":"IF($D330=\"BT\",AS330*Balance!I$49,IF($D330=\"MT\",AS330*Balance!I$50,AS330*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF330:BI330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!E413","v":"Et"},{"$f":"+PremisaCosto!B413","v":"X3"},null,{"$f":"+[1]Energía!F331","v":0},{"$f":"+[1]Energía!G331","v":0},{"$f":"+[1]Energía!H331","v":0},{"$f":"+[1]Energía!I331","v":0},{"$f":"+[1]Energía!J331","v":0},{"$f":"+[1]Energía!K331","v":0},null,{"$f":"+[1]Energía!M331","v":0},{"$f":"+[1]Energía!N331","v":0},{"$f":"+[1]Energía!O331","v":0},{"$f":"+[1]Energía!P331","v":0},{"$f":"+[1]Energía!Q331","v":0},null,{"$f":"+[1]Energía!S331","v":0},{"$f":"+[1]Energía!T331","v":0},{"$f":"+[1]Energía!U331","v":0},{"$f":"+[1]Energía!V331","v":0},{"$f":"+[1]Energía!W331","v":0},null,{"$f":"+[1]Energía!Y331","v":0},{"$f":"+[1]Energía!Z331","v":0},{"$f":"+[1]Energía!AA331","v":0},{"$f":"+[1]Energía!AB331","v":0},{"$f":"+[1]Energía!AC331","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Ep\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Ep\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Ep\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Ep\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Ep\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Ep\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH331:AK331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Efp\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Efp\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Efp\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Efp\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Efp\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Efp\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP331:AS331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AF331*Balance!D$45,IF($D331=\"MT\",AF331*Balance!D$46,AF331*Balance!D$47))","v":0},{"$f":"IF($D331=\"BT\",AG331*Balance!E$45,IF($D331=\"MT\",AG331*Balance!E$46,AG331*Balance!E$47))","v":0},{"$f":"IF($D331=\"BT\",AH331*Balance!F$45,IF($D331=\"MT\",AH331*Balance!F$46,AH331*Balance!F$47))","v":0},{"$f":"IF($D331=\"BT\",AI331*Balance!G$45,IF($D331=\"MT\",AI331*Balance!G$46,AI331*Balance!G$47))","v":0},{"$f":"IF($D331=\"BT\",AJ331*Balance!H$45,IF($D331=\"MT\",AJ331*Balance!H$46,AJ331*Balance!H$47))","v":0},{"$f":"IF($D331=\"BT\",AK331*Balance!I$45,IF($D331=\"MT\",AK331*Balance!I$46,AK331*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX331:BA331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AN331*Balance!D$49,IF($D331=\"MT\",AN331*Balance!D$50,AN331*Balance!D$51))","v":0},{"$f":"IF($D331=\"BT\",AO331*Balance!E$49,IF($D331=\"MT\",AO331*Balance!E$50,AO331*Balance!E$51))","v":0},{"$f":"IF($D331=\"BT\",AP331*Balance!F$49,IF($D331=\"MT\",AP331*Balance!F$50,AP331*Balance!F$51))","v":0},{"$f":"IF($D331=\"BT\",AQ331*Balance!G$49,IF($D331=\"MT\",AQ331*Balance!G$50,AQ331*Balance!G$51))","v":0},{"$f":"IF($D331=\"BT\",AR331*Balance!H$49,IF($D331=\"MT\",AR331*Balance!H$50,AR331*Balance!H$51))","v":0},{"$f":"IF($D331=\"BT\",AS331*Balance!I$49,IF($D331=\"MT\",AS331*Balance!I$50,AS331*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF331:BI331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!E414","v":"Et"},{"$f":"+PremisaCosto!B414","v":"X3"},null,{"$f":"+[1]Energía!F332","v":0},{"$f":"+[1]Energía!G332","v":0},{"$f":"+[1]Energía!H332","v":0},{"$f":"+[1]Energía!I332","v":0},{"$f":"+[1]Energía!J332","v":0},{"$f":"+[1]Energía!K332","v":0},null,{"$f":"+[1]Energía!M332","v":0},{"$f":"+[1]Energía!N332","v":0},{"$f":"+[1]Energía!O332","v":0},{"$f":"+[1]Energía!P332","v":0},{"$f":"+[1]Energía!Q332","v":0},null,{"$f":"+[1]Energía!S332","v":0},{"$f":"+[1]Energía!T332","v":0},{"$f":"+[1]Energía!U332","v":0},{"$f":"+[1]Energía!V332","v":0},{"$f":"+[1]Energía!W332","v":0},null,{"$f":"+[1]Energía!Y332","v":0},{"$f":"+[1]Energía!Z332","v":0},{"$f":"+[1]Energía!AA332","v":0},{"$f":"+[1]Energía!AB332","v":0},{"$f":"+[1]Energía!AC332","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Ep\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Ep\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Ep\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Ep\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Ep\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Ep\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH332:AK332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Efp\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Efp\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Efp\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Efp\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Efp\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Efp\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP332:AS332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AF332*Balance!D$45,IF($D332=\"MT\",AF332*Balance!D$46,AF332*Balance!D$47))","v":0},{"$f":"IF($D332=\"BT\",AG332*Balance!E$45,IF($D332=\"MT\",AG332*Balance!E$46,AG332*Balance!E$47))","v":0},{"$f":"IF($D332=\"BT\",AH332*Balance!F$45,IF($D332=\"MT\",AH332*Balance!F$46,AH332*Balance!F$47))","v":0},{"$f":"IF($D332=\"BT\",AI332*Balance!G$45,IF($D332=\"MT\",AI332*Balance!G$46,AI332*Balance!G$47))","v":0},{"$f":"IF($D332=\"BT\",AJ332*Balance!H$45,IF($D332=\"MT\",AJ332*Balance!H$46,AJ332*Balance!H$47))","v":0},{"$f":"IF($D332=\"BT\",AK332*Balance!I$45,IF($D332=\"MT\",AK332*Balance!I$46,AK332*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX332:BA332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AN332*Balance!D$49,IF($D332=\"MT\",AN332*Balance!D$50,AN332*Balance!D$51))","v":0},{"$f":"IF($D332=\"BT\",AO332*Balance!E$49,IF($D332=\"MT\",AO332*Balance!E$50,AO332*Balance!E$51))","v":0},{"$f":"IF($D332=\"BT\",AP332*Balance!F$49,IF($D332=\"MT\",AP332*Balance!F$50,AP332*Balance!F$51))","v":0},{"$f":"IF($D332=\"BT\",AQ332*Balance!G$49,IF($D332=\"MT\",AQ332*Balance!G$50,AQ332*Balance!G$51))","v":0},{"$f":"IF($D332=\"BT\",AR332*Balance!H$49,IF($D332=\"MT\",AR332*Balance!H$50,AR332*Balance!H$51))","v":0},{"$f":"IF($D332=\"BT\",AS332*Balance!I$49,IF($D332=\"MT\",AS332*Balance!I$50,AS332*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF332:BI332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!E415","v":"Et"},{"$f":"+PremisaCosto!B415","v":"X3"},null,{"$f":"+[1]Energía!F333","v":0},{"$f":"+[1]Energía!G333","v":0},{"$f":"+[1]Energía!H333","v":0},{"$f":"+[1]Energía!I333","v":0},{"$f":"+[1]Energía!J333","v":0},{"$f":"+[1]Energía!K333","v":0},null,{"$f":"+[1]Energía!M333","v":0},{"$f":"+[1]Energía!N333","v":0},{"$f":"+[1]Energía!O333","v":0},{"$f":"+[1]Energía!P333","v":0},{"$f":"+[1]Energía!Q333","v":0},null,{"$f":"+[1]Energía!S333","v":0},{"$f":"+[1]Energía!T333","v":0},{"$f":"+[1]Energía!U333","v":0},{"$f":"+[1]Energía!V333","v":0},{"$f":"+[1]Energía!W333","v":0},null,{"$f":"+[1]Energía!Y333","v":0},{"$f":"+[1]Energía!Z333","v":0},{"$f":"+[1]Energía!AA333","v":0},{"$f":"+[1]Energía!AB333","v":0},{"$f":"+[1]Energía!AC333","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Ep\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Ep\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Ep\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Ep\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Ep\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Ep\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH333:AK333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Efp\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Efp\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Efp\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Efp\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Efp\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Efp\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP333:AS333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AF333*Balance!D$45,IF($D333=\"MT\",AF333*Balance!D$46,AF333*Balance!D$47))","v":0},{"$f":"IF($D333=\"BT\",AG333*Balance!E$45,IF($D333=\"MT\",AG333*Balance!E$46,AG333*Balance!E$47))","v":0},{"$f":"IF($D333=\"BT\",AH333*Balance!F$45,IF($D333=\"MT\",AH333*Balance!F$46,AH333*Balance!F$47))","v":0},{"$f":"IF($D333=\"BT\",AI333*Balance!G$45,IF($D333=\"MT\",AI333*Balance!G$46,AI333*Balance!G$47))","v":0},{"$f":"IF($D333=\"BT\",AJ333*Balance!H$45,IF($D333=\"MT\",AJ333*Balance!H$46,AJ333*Balance!H$47))","v":0},{"$f":"IF($D333=\"BT\",AK333*Balance!I$45,IF($D333=\"MT\",AK333*Balance!I$46,AK333*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX333:BA333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AN333*Balance!D$49,IF($D333=\"MT\",AN333*Balance!D$50,AN333*Balance!D$51))","v":0},{"$f":"IF($D333=\"BT\",AO333*Balance!E$49,IF($D333=\"MT\",AO333*Balance!E$50,AO333*Balance!E$51))","v":0},{"$f":"IF($D333=\"BT\",AP333*Balance!F$49,IF($D333=\"MT\",AP333*Balance!F$50,AP333*Balance!F$51))","v":0},{"$f":"IF($D333=\"BT\",AQ333*Balance!G$49,IF($D333=\"MT\",AQ333*Balance!G$50,AQ333*Balance!G$51))","v":0},{"$f":"IF($D333=\"BT\",AR333*Balance!H$49,IF($D333=\"MT\",AR333*Balance!H$50,AR333*Balance!H$51))","v":0},{"$f":"IF($D333=\"BT\",AS333*Balance!I$49,IF($D333=\"MT\",AS333*Balance!I$50,AS333*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF333:BI333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!E416","v":"Et"},{"$f":"+PremisaCosto!B416","v":"X3"},null,{"$f":"+[1]Energía!F334","v":0},{"$f":"+[1]Energía!G334","v":0},{"$f":"+[1]Energía!H334","v":0},{"$f":"+[1]Energía!I334","v":0},{"$f":"+[1]Energía!J334","v":0},{"$f":"+[1]Energía!K334","v":0},null,{"$f":"+[1]Energía!M334","v":0},{"$f":"+[1]Energía!N334","v":0},{"$f":"+[1]Energía!O334","v":0},{"$f":"+[1]Energía!P334","v":0},{"$f":"+[1]Energía!Q334","v":0},null,{"$f":"+[1]Energía!S334","v":0},{"$f":"+[1]Energía!T334","v":0},{"$f":"+[1]Energía!U334","v":0},{"$f":"+[1]Energía!V334","v":0},{"$f":"+[1]Energía!W334","v":0},null,{"$f":"+[1]Energía!Y334","v":0},{"$f":"+[1]Energía!Z334","v":0},{"$f":"+[1]Energía!AA334","v":0},{"$f":"+[1]Energía!AB334","v":0},{"$f":"+[1]Energía!AC334","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Ep\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Ep\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Ep\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Ep\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Ep\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Ep\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH334:AK334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Efp\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Efp\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Efp\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Efp\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Efp\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Efp\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP334:AS334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AF334*Balance!D$45,IF($D334=\"MT\",AF334*Balance!D$46,AF334*Balance!D$47))","v":0},{"$f":"IF($D334=\"BT\",AG334*Balance!E$45,IF($D334=\"MT\",AG334*Balance!E$46,AG334*Balance!E$47))","v":0},{"$f":"IF($D334=\"BT\",AH334*Balance!F$45,IF($D334=\"MT\",AH334*Balance!F$46,AH334*Balance!F$47))","v":0},{"$f":"IF($D334=\"BT\",AI334*Balance!G$45,IF($D334=\"MT\",AI334*Balance!G$46,AI334*Balance!G$47))","v":0},{"$f":"IF($D334=\"BT\",AJ334*Balance!H$45,IF($D334=\"MT\",AJ334*Balance!H$46,AJ334*Balance!H$47))","v":0},{"$f":"IF($D334=\"BT\",AK334*Balance!I$45,IF($D334=\"MT\",AK334*Balance!I$46,AK334*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX334:BA334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AN334*Balance!D$49,IF($D334=\"MT\",AN334*Balance!D$50,AN334*Balance!D$51))","v":0},{"$f":"IF($D334=\"BT\",AO334*Balance!E$49,IF($D334=\"MT\",AO334*Balance!E$50,AO334*Balance!E$51))","v":0},{"$f":"IF($D334=\"BT\",AP334*Balance!F$49,IF($D334=\"MT\",AP334*Balance!F$50,AP334*Balance!F$51))","v":0},{"$f":"IF($D334=\"BT\",AQ334*Balance!G$49,IF($D334=\"MT\",AQ334*Balance!G$50,AQ334*Balance!G$51))","v":0},{"$f":"IF($D334=\"BT\",AR334*Balance!H$49,IF($D334=\"MT\",AR334*Balance!H$50,AR334*Balance!H$51))","v":0},{"$f":"IF($D334=\"BT\",AS334*Balance!I$49,IF($D334=\"MT\",AS334*Balance!I$50,AS334*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF334:BI334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!E417","v":"Et"},{"$f":"+PremisaCosto!B417","v":"X3"},null,{"$f":"+[1]Energía!F335","v":0},{"$f":"+[1]Energía!G335","v":0},{"$f":"+[1]Energía!H335","v":0},{"$f":"+[1]Energía!I335","v":0},{"$f":"+[1]Energía!J335","v":0},{"$f":"+[1]Energía!K335","v":0},null,{"$f":"+[1]Energía!M335","v":0},{"$f":"+[1]Energía!N335","v":0},{"$f":"+[1]Energía!O335","v":0},{"$f":"+[1]Energía!P335","v":0},{"$f":"+[1]Energía!Q335","v":0},null,{"$f":"+[1]Energía!S335","v":0},{"$f":"+[1]Energía!T335","v":0},{"$f":"+[1]Energía!U335","v":0},{"$f":"+[1]Energía!V335","v":0},{"$f":"+[1]Energía!W335","v":0},null,{"$f":"+[1]Energía!Y335","v":0},{"$f":"+[1]Energía!Z335","v":0},{"$f":"+[1]Energía!AA335","v":0},{"$f":"+[1]Energía!AB335","v":0},{"$f":"+[1]Energía!AC335","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Ep\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Ep\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Ep\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Ep\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Ep\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Ep\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH335:AK335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Efp\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Efp\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Efp\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Efp\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Efp\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Efp\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP335:AS335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AF335*Balance!D$45,IF($D335=\"MT\",AF335*Balance!D$46,AF335*Balance!D$47))","v":0},{"$f":"IF($D335=\"BT\",AG335*Balance!E$45,IF($D335=\"MT\",AG335*Balance!E$46,AG335*Balance!E$47))","v":0},{"$f":"IF($D335=\"BT\",AH335*Balance!F$45,IF($D335=\"MT\",AH335*Balance!F$46,AH335*Balance!F$47))","v":0},{"$f":"IF($D335=\"BT\",AI335*Balance!G$45,IF($D335=\"MT\",AI335*Balance!G$46,AI335*Balance!G$47))","v":0},{"$f":"IF($D335=\"BT\",AJ335*Balance!H$45,IF($D335=\"MT\",AJ335*Balance!H$46,AJ335*Balance!H$47))","v":0},{"$f":"IF($D335=\"BT\",AK335*Balance!I$45,IF($D335=\"MT\",AK335*Balance!I$46,AK335*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX335:BA335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AN335*Balance!D$49,IF($D335=\"MT\",AN335*Balance!D$50,AN335*Balance!D$51))","v":0},{"$f":"IF($D335=\"BT\",AO335*Balance!E$49,IF($D335=\"MT\",AO335*Balance!E$50,AO335*Balance!E$51))","v":0},{"$f":"IF($D335=\"BT\",AP335*Balance!F$49,IF($D335=\"MT\",AP335*Balance!F$50,AP335*Balance!F$51))","v":0},{"$f":"IF($D335=\"BT\",AQ335*Balance!G$49,IF($D335=\"MT\",AQ335*Balance!G$50,AQ335*Balance!G$51))","v":0},{"$f":"IF($D335=\"BT\",AR335*Balance!H$49,IF($D335=\"MT\",AR335*Balance!H$50,AR335*Balance!H$51))","v":0},{"$f":"IF($D335=\"BT\",AS335*Balance!I$49,IF($D335=\"MT\",AS335*Balance!I$50,AS335*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF335:BI335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!E418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,{"$f":"+[1]Energía!F336","v":0},{"$f":"+[1]Energía!G336","v":0},{"$f":"+[1]Energía!H336","v":0},{"$f":"+[1]Energía!I336","v":0},{"$f":"+[1]Energía!J336","v":0},{"$f":"+[1]Energía!K336","v":0},null,{"$f":"+[1]Energía!M336","v":0},{"$f":"+[1]Energía!N336","v":0},{"$f":"+[1]Energía!O336","v":0},{"$f":"+[1]Energía!P336","v":0},{"$f":"+[1]Energía!Q336","v":0},null,{"$f":"+[1]Energía!S336","v":0},{"$f":"+[1]Energía!T336","v":0},{"$f":"+[1]Energía!U336","v":0},{"$f":"+[1]Energía!V336","v":0},{"$f":"+[1]Energía!W336","v":0},null,{"$f":"+[1]Energía!Y336","v":0},{"$f":"+[1]Energía!Z336","v":0},{"$f":"+[1]Energía!AA336","v":0},{"$f":"+[1]Energía!AB336","v":0},{"$f":"+[1]Energía!AC336","v":0},{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Ep\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Ep\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Ep\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Ep\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Ep\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Ep\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH336:AK336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Efp\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Efp\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Efp\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Efp\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Efp\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Efp\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP336:AS336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX336:BA336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF336:BI336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!E419","v":"Et"},{"$f":"+PremisaCosto!B419","v":"X3"},null,{"$f":"+[1]Energía!F337","v":0},{"$f":"+[1]Energía!G337","v":0},{"$f":"+[1]Energía!H337","v":0},{"$f":"+[1]Energía!I337","v":0},{"$f":"+[1]Energía!J337","v":0},{"$f":"+[1]Energía!K337","v":0},null,{"$f":"+[1]Energía!M337","v":0},{"$f":"+[1]Energía!N337","v":0},{"$f":"+[1]Energía!O337","v":0},{"$f":"+[1]Energía!P337","v":0},{"$f":"+[1]Energía!Q337","v":0},null,{"$f":"+[1]Energía!S337","v":0},{"$f":"+[1]Energía!T337","v":0},{"$f":"+[1]Energía!U337","v":0},{"$f":"+[1]Energía!V337","v":0},{"$f":"+[1]Energía!W337","v":0},null,{"$f":"+[1]Energía!Y337","v":0},{"$f":"+[1]Energía!Z337","v":0},{"$f":"+[1]Energía!AA337","v":0},{"$f":"+[1]Energía!AB337","v":0},{"$f":"+[1]Energía!AC337","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Ep\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Ep\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Ep\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Ep\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Ep\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Ep\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH337:AK337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Efp\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Efp\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Efp\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Efp\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Efp\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Efp\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP337:AS337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AF337*Balance!D$45,IF($D337=\"MT\",AF337*Balance!D$46,AF337*Balance!D$47))","v":0},{"$f":"IF($D337=\"BT\",AG337*Balance!E$45,IF($D337=\"MT\",AG337*Balance!E$46,AG337*Balance!E$47))","v":0},{"$f":"IF($D337=\"BT\",AH337*Balance!F$45,IF($D337=\"MT\",AH337*Balance!F$46,AH337*Balance!F$47))","v":0},{"$f":"IF($D337=\"BT\",AI337*Balance!G$45,IF($D337=\"MT\",AI337*Balance!G$46,AI337*Balance!G$47))","v":0},{"$f":"IF($D337=\"BT\",AJ337*Balance!H$45,IF($D337=\"MT\",AJ337*Balance!H$46,AJ337*Balance!H$47))","v":0},{"$f":"IF($D337=\"BT\",AK337*Balance!I$45,IF($D337=\"MT\",AK337*Balance!I$46,AK337*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX337:BA337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AN337*Balance!D$49,IF($D337=\"MT\",AN337*Balance!D$50,AN337*Balance!D$51))","v":0},{"$f":"IF($D337=\"BT\",AO337*Balance!E$49,IF($D337=\"MT\",AO337*Balance!E$50,AO337*Balance!E$51))","v":0},{"$f":"IF($D337=\"BT\",AP337*Balance!F$49,IF($D337=\"MT\",AP337*Balance!F$50,AP337*Balance!F$51))","v":0},{"$f":"IF($D337=\"BT\",AQ337*Balance!G$49,IF($D337=\"MT\",AQ337*Balance!G$50,AQ337*Balance!G$51))","v":0},{"$f":"IF($D337=\"BT\",AR337*Balance!H$49,IF($D337=\"MT\",AR337*Balance!H$50,AR337*Balance!H$51))","v":0},{"$f":"IF($D337=\"BT\",AS337*Balance!I$49,IF($D337=\"MT\",AS337*Balance!I$50,AS337*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF337:BI337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!E420","v":"Et"},{"$f":"+PremisaCosto!B420","v":"X3"},null,{"$f":"+[1]Energía!F338","v":0},{"$f":"+[1]Energía!G338","v":0},{"$f":"+[1]Energía!H338","v":0},{"$f":"+[1]Energía!I338","v":0},{"$f":"+[1]Energía!J338","v":0},{"$f":"+[1]Energía!K338","v":0},null,{"$f":"+[1]Energía!M338","v":0},{"$f":"+[1]Energía!N338","v":0},{"$f":"+[1]Energía!O338","v":0},{"$f":"+[1]Energía!P338","v":0},{"$f":"+[1]Energía!Q338","v":0},null,{"$f":"+[1]Energía!S338","v":0},{"$f":"+[1]Energía!T338","v":0},{"$f":"+[1]Energía!U338","v":0},{"$f":"+[1]Energía!V338","v":0},{"$f":"+[1]Energía!W338","v":0},null,{"$f":"+[1]Energía!Y338","v":0},{"$f":"+[1]Energía!Z338","v":0},{"$f":"+[1]Energía!AA338","v":0},{"$f":"+[1]Energía!AB338","v":0},{"$f":"+[1]Energía!AC338","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Ep\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Ep\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Ep\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Ep\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Ep\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Ep\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH338:AK338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Efp\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Efp\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Efp\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Efp\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Efp\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Efp\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP338:AS338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AF338*Balance!D$45,IF($D338=\"MT\",AF338*Balance!D$46,AF338*Balance!D$47))","v":0},{"$f":"IF($D338=\"BT\",AG338*Balance!E$45,IF($D338=\"MT\",AG338*Balance!E$46,AG338*Balance!E$47))","v":0},{"$f":"IF($D338=\"BT\",AH338*Balance!F$45,IF($D338=\"MT\",AH338*Balance!F$46,AH338*Balance!F$47))","v":0},{"$f":"IF($D338=\"BT\",AI338*Balance!G$45,IF($D338=\"MT\",AI338*Balance!G$46,AI338*Balance!G$47))","v":0},{"$f":"IF($D338=\"BT\",AJ338*Balance!H$45,IF($D338=\"MT\",AJ338*Balance!H$46,AJ338*Balance!H$47))","v":0},{"$f":"IF($D338=\"BT\",AK338*Balance!I$45,IF($D338=\"MT\",AK338*Balance!I$46,AK338*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX338:BA338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AN338*Balance!D$49,IF($D338=\"MT\",AN338*Balance!D$50,AN338*Balance!D$51))","v":0},{"$f":"IF($D338=\"BT\",AO338*Balance!E$49,IF($D338=\"MT\",AO338*Balance!E$50,AO338*Balance!E$51))","v":0},{"$f":"IF($D338=\"BT\",AP338*Balance!F$49,IF($D338=\"MT\",AP338*Balance!F$50,AP338*Balance!F$51))","v":0},{"$f":"IF($D338=\"BT\",AQ338*Balance!G$49,IF($D338=\"MT\",AQ338*Balance!G$50,AQ338*Balance!G$51))","v":0},{"$f":"IF($D338=\"BT\",AR338*Balance!H$49,IF($D338=\"MT\",AR338*Balance!H$50,AR338*Balance!H$51))","v":0},{"$f":"IF($D338=\"BT\",AS338*Balance!I$49,IF($D338=\"MT\",AS338*Balance!I$50,AS338*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF338:BI338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!E421","v":"Et"},{"$f":"+PremisaCosto!B421","v":"X3"},null,{"$f":"+[1]Energía!F339","v":0},{"$f":"+[1]Energía!G339","v":0},{"$f":"+[1]Energía!H339","v":0},{"$f":"+[1]Energía!I339","v":0},{"$f":"+[1]Energía!J339","v":0},{"$f":"+[1]Energía!K339","v":0},null,{"$f":"+[1]Energía!M339","v":0},{"$f":"+[1]Energía!N339","v":0},{"$f":"+[1]Energía!O339","v":0},{"$f":"+[1]Energía!P339","v":0},{"$f":"+[1]Energía!Q339","v":0},null,{"$f":"+[1]Energía!S339","v":0},{"$f":"+[1]Energía!T339","v":0},{"$f":"+[1]Energía!U339","v":0},{"$f":"+[1]Energía!V339","v":0},{"$f":"+[1]Energía!W339","v":0},null,{"$f":"+[1]Energía!Y339","v":0},{"$f":"+[1]Energía!Z339","v":0},{"$f":"+[1]Energía!AA339","v":0},{"$f":"+[1]Energía!AB339","v":0},{"$f":"+[1]Energía!AC339","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Ep\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Ep\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Ep\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Ep\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Ep\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Ep\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH339:AK339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Efp\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Efp\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Efp\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Efp\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Efp\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Efp\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP339:AS339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AF339*Balance!D$45,IF($D339=\"MT\",AF339*Balance!D$46,AF339*Balance!D$47))","v":0},{"$f":"IF($D339=\"BT\",AG339*Balance!E$45,IF($D339=\"MT\",AG339*Balance!E$46,AG339*Balance!E$47))","v":0},{"$f":"IF($D339=\"BT\",AH339*Balance!F$45,IF($D339=\"MT\",AH339*Balance!F$46,AH339*Balance!F$47))","v":0},{"$f":"IF($D339=\"BT\",AI339*Balance!G$45,IF($D339=\"MT\",AI339*Balance!G$46,AI339*Balance!G$47))","v":0},{"$f":"IF($D339=\"BT\",AJ339*Balance!H$45,IF($D339=\"MT\",AJ339*Balance!H$46,AJ339*Balance!H$47))","v":0},{"$f":"IF($D339=\"BT\",AK339*Balance!I$45,IF($D339=\"MT\",AK339*Balance!I$46,AK339*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX339:BA339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AN339*Balance!D$49,IF($D339=\"MT\",AN339*Balance!D$50,AN339*Balance!D$51))","v":0},{"$f":"IF($D339=\"BT\",AO339*Balance!E$49,IF($D339=\"MT\",AO339*Balance!E$50,AO339*Balance!E$51))","v":0},{"$f":"IF($D339=\"BT\",AP339*Balance!F$49,IF($D339=\"MT\",AP339*Balance!F$50,AP339*Balance!F$51))","v":0},{"$f":"IF($D339=\"BT\",AQ339*Balance!G$49,IF($D339=\"MT\",AQ339*Balance!G$50,AQ339*Balance!G$51))","v":0},{"$f":"IF($D339=\"BT\",AR339*Balance!H$49,IF($D339=\"MT\",AR339*Balance!H$50,AR339*Balance!H$51))","v":0},{"$f":"IF($D339=\"BT\",AS339*Balance!I$49,IF($D339=\"MT\",AS339*Balance!I$50,AS339*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF339:BI339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!E422","v":"Et"},{"$f":"+PremisaCosto!B422","v":"X3"},null,{"$f":"+[1]Energía!F340","v":0},{"$f":"+[1]Energía!G340","v":0},{"$f":"+[1]Energía!H340","v":0},{"$f":"+[1]Energía!I340","v":0},{"$f":"+[1]Energía!J340","v":0},{"$f":"+[1]Energía!K340","v":0},null,{"$f":"+[1]Energía!M340","v":0},{"$f":"+[1]Energía!N340","v":0},{"$f":"+[1]Energía!O340","v":0},{"$f":"+[1]Energía!P340","v":0},{"$f":"+[1]Energía!Q340","v":0},null,{"$f":"+[1]Energía!S340","v":0},{"$f":"+[1]Energía!T340","v":0},{"$f":"+[1]Energía!U340","v":0},{"$f":"+[1]Energía!V340","v":0},{"$f":"+[1]Energía!W340","v":0},null,{"$f":"+[1]Energía!Y340","v":0},{"$f":"+[1]Energía!Z340","v":0},{"$f":"+[1]Energía!AA340","v":0},{"$f":"+[1]Energía!AB340","v":0},{"$f":"+[1]Energía!AC340","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Ep\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Ep\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Ep\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Ep\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Ep\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Ep\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH340:AK340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Efp\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Efp\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Efp\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Efp\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Efp\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Efp\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP340:AS340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AF340*Balance!D$45,IF($D340=\"MT\",AF340*Balance!D$46,AF340*Balance!D$47))","v":0},{"$f":"IF($D340=\"BT\",AG340*Balance!E$45,IF($D340=\"MT\",AG340*Balance!E$46,AG340*Balance!E$47))","v":0},{"$f":"IF($D340=\"BT\",AH340*Balance!F$45,IF($D340=\"MT\",AH340*Balance!F$46,AH340*Balance!F$47))","v":0},{"$f":"IF($D340=\"BT\",AI340*Balance!G$45,IF($D340=\"MT\",AI340*Balance!G$46,AI340*Balance!G$47))","v":0},{"$f":"IF($D340=\"BT\",AJ340*Balance!H$45,IF($D340=\"MT\",AJ340*Balance!H$46,AJ340*Balance!H$47))","v":0},{"$f":"IF($D340=\"BT\",AK340*Balance!I$45,IF($D340=\"MT\",AK340*Balance!I$46,AK340*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX340:BA340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AN340*Balance!D$49,IF($D340=\"MT\",AN340*Balance!D$50,AN340*Balance!D$51))","v":0},{"$f":"IF($D340=\"BT\",AO340*Balance!E$49,IF($D340=\"MT\",AO340*Balance!E$50,AO340*Balance!E$51))","v":0},{"$f":"IF($D340=\"BT\",AP340*Balance!F$49,IF($D340=\"MT\",AP340*Balance!F$50,AP340*Balance!F$51))","v":0},{"$f":"IF($D340=\"BT\",AQ340*Balance!G$49,IF($D340=\"MT\",AQ340*Balance!G$50,AQ340*Balance!G$51))","v":0},{"$f":"IF($D340=\"BT\",AR340*Balance!H$49,IF($D340=\"MT\",AR340*Balance!H$50,AR340*Balance!H$51))","v":0},{"$f":"IF($D340=\"BT\",AS340*Balance!I$49,IF($D340=\"MT\",AS340*Balance!I$50,AS340*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF340:BI340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!E423","v":"Et"},{"$f":"+PremisaCosto!B423","v":"X3"},null,{"$f":"+[1]Energía!F341","v":0},{"$f":"+[1]Energía!G341","v":0},{"$f":"+[1]Energía!H341","v":0},{"$f":"+[1]Energía!I341","v":0},{"$f":"+[1]Energía!J341","v":0},{"$f":"+[1]Energía!K341","v":0},null,{"$f":"+[1]Energía!M341","v":0},{"$f":"+[1]Energía!N341","v":0},{"$f":"+[1]Energía!O341","v":0},{"$f":"+[1]Energía!P341","v":0},{"$f":"+[1]Energía!Q341","v":0},null,{"$f":"+[1]Energía!S341","v":0},{"$f":"+[1]Energía!T341","v":0},{"$f":"+[1]Energía!U341","v":0},{"$f":"+[1]Energía!V341","v":0},{"$f":"+[1]Energía!W341","v":0},null,{"$f":"+[1]Energía!Y341","v":0},{"$f":"+[1]Energía!Z341","v":0},{"$f":"+[1]Energía!AA341","v":0},{"$f":"+[1]Energía!AB341","v":0},{"$f":"+[1]Energía!AC341","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Ep\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Ep\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Ep\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Ep\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Ep\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Ep\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH341:AK341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Efp\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Efp\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Efp\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Efp\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Efp\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Efp\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP341:AS341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AF341*Balance!D$45,IF($D341=\"MT\",AF341*Balance!D$46,AF341*Balance!D$47))","v":0},{"$f":"IF($D341=\"BT\",AG341*Balance!E$45,IF($D341=\"MT\",AG341*Balance!E$46,AG341*Balance!E$47))","v":0},{"$f":"IF($D341=\"BT\",AH341*Balance!F$45,IF($D341=\"MT\",AH341*Balance!F$46,AH341*Balance!F$47))","v":0},{"$f":"IF($D341=\"BT\",AI341*Balance!G$45,IF($D341=\"MT\",AI341*Balance!G$46,AI341*Balance!G$47))","v":0},{"$f":"IF($D341=\"BT\",AJ341*Balance!H$45,IF($D341=\"MT\",AJ341*Balance!H$46,AJ341*Balance!H$47))","v":0},{"$f":"IF($D341=\"BT\",AK341*Balance!I$45,IF($D341=\"MT\",AK341*Balance!I$46,AK341*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX341:BA341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AN341*Balance!D$49,IF($D341=\"MT\",AN341*Balance!D$50,AN341*Balance!D$51))","v":0},{"$f":"IF($D341=\"BT\",AO341*Balance!E$49,IF($D341=\"MT\",AO341*Balance!E$50,AO341*Balance!E$51))","v":0},{"$f":"IF($D341=\"BT\",AP341*Balance!F$49,IF($D341=\"MT\",AP341*Balance!F$50,AP341*Balance!F$51))","v":0},{"$f":"IF($D341=\"BT\",AQ341*Balance!G$49,IF($D341=\"MT\",AQ341*Balance!G$50,AQ341*Balance!G$51))","v":0},{"$f":"IF($D341=\"BT\",AR341*Balance!H$49,IF($D341=\"MT\",AR341*Balance!H$50,AR341*Balance!H$51))","v":0},{"$f":"IF($D341=\"BT\",AS341*Balance!I$49,IF($D341=\"MT\",AS341*Balance!I$50,AS341*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF341:BI341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!E424","v":"Et"},{"$f":"+PremisaCosto!B424","v":"X3"},null,{"$f":"+[1]Energía!F342","v":0},{"$f":"+[1]Energía!G342","v":0},{"$f":"+[1]Energía!H342","v":0},{"$f":"+[1]Energía!I342","v":0},{"$f":"+[1]Energía!J342","v":0},{"$f":"+[1]Energía!K342","v":0},null,{"$f":"+[1]Energía!M342","v":0},{"$f":"+[1]Energía!N342","v":0},{"$f":"+[1]Energía!O342","v":0},{"$f":"+[1]Energía!P342","v":0},{"$f":"+[1]Energía!Q342","v":0},null,{"$f":"+[1]Energía!S342","v":0},{"$f":"+[1]Energía!T342","v":0},{"$f":"+[1]Energía!U342","v":0},{"$f":"+[1]Energía!V342","v":0},{"$f":"+[1]Energía!W342","v":0},null,{"$f":"+[1]Energía!Y342","v":0},{"$f":"+[1]Energía!Z342","v":0},{"$f":"+[1]Energía!AA342","v":0},{"$f":"+[1]Energía!AB342","v":0},{"$f":"+[1]Energía!AC342","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Ep\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Ep\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Ep\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Ep\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Ep\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Ep\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH342:AK342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Efp\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Efp\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Efp\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Efp\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Efp\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Efp\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP342:AS342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AF342*Balance!D$45,IF($D342=\"MT\",AF342*Balance!D$46,AF342*Balance!D$47))","v":0},{"$f":"IF($D342=\"BT\",AG342*Balance!E$45,IF($D342=\"MT\",AG342*Balance!E$46,AG342*Balance!E$47))","v":0},{"$f":"IF($D342=\"BT\",AH342*Balance!F$45,IF($D342=\"MT\",AH342*Balance!F$46,AH342*Balance!F$47))","v":0},{"$f":"IF($D342=\"BT\",AI342*Balance!G$45,IF($D342=\"MT\",AI342*Balance!G$46,AI342*Balance!G$47))","v":0},{"$f":"IF($D342=\"BT\",AJ342*Balance!H$45,IF($D342=\"MT\",AJ342*Balance!H$46,AJ342*Balance!H$47))","v":0},{"$f":"IF($D342=\"BT\",AK342*Balance!I$45,IF($D342=\"MT\",AK342*Balance!I$46,AK342*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX342:BA342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AN342*Balance!D$49,IF($D342=\"MT\",AN342*Balance!D$50,AN342*Balance!D$51))","v":0},{"$f":"IF($D342=\"BT\",AO342*Balance!E$49,IF($D342=\"MT\",AO342*Balance!E$50,AO342*Balance!E$51))","v":0},{"$f":"IF($D342=\"BT\",AP342*Balance!F$49,IF($D342=\"MT\",AP342*Balance!F$50,AP342*Balance!F$51))","v":0},{"$f":"IF($D342=\"BT\",AQ342*Balance!G$49,IF($D342=\"MT\",AQ342*Balance!G$50,AQ342*Balance!G$51))","v":0},{"$f":"IF($D342=\"BT\",AR342*Balance!H$49,IF($D342=\"MT\",AR342*Balance!H$50,AR342*Balance!H$51))","v":0},{"$f":"IF($D342=\"BT\",AS342*Balance!I$49,IF($D342=\"MT\",AS342*Balance!I$50,AS342*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF342:BI342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!E425","v":"Et"},{"$f":"+PremisaCosto!B425","v":"X3"},null,{"$f":"+[1]Energía!F343","v":0},{"$f":"+[1]Energía!G343","v":0},{"$f":"+[1]Energía!H343","v":0},{"$f":"+[1]Energía!I343","v":0},{"$f":"+[1]Energía!J343","v":0},{"$f":"+[1]Energía!K343","v":0},null,{"$f":"+[1]Energía!M343","v":0},{"$f":"+[1]Energía!N343","v":0},{"$f":"+[1]Energía!O343","v":0},{"$f":"+[1]Energía!P343","v":0},{"$f":"+[1]Energía!Q343","v":0},null,{"$f":"+[1]Energía!S343","v":0},{"$f":"+[1]Energía!T343","v":0},{"$f":"+[1]Energía!U343","v":0},{"$f":"+[1]Energía!V343","v":0},{"$f":"+[1]Energía!W343","v":0},null,{"$f":"+[1]Energía!Y343","v":0},{"$f":"+[1]Energía!Z343","v":0},{"$f":"+[1]Energía!AA343","v":0},{"$f":"+[1]Energía!AB343","v":0},{"$f":"+[1]Energía!AC343","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Ep\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Ep\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Ep\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Ep\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Ep\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Ep\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH343:AK343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Efp\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Efp\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Efp\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Efp\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Efp\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Efp\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP343:AS343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AF343*Balance!D$45,IF($D343=\"MT\",AF343*Balance!D$46,AF343*Balance!D$47))","v":0},{"$f":"IF($D343=\"BT\",AG343*Balance!E$45,IF($D343=\"MT\",AG343*Balance!E$46,AG343*Balance!E$47))","v":0},{"$f":"IF($D343=\"BT\",AH343*Balance!F$45,IF($D343=\"MT\",AH343*Balance!F$46,AH343*Balance!F$47))","v":0},{"$f":"IF($D343=\"BT\",AI343*Balance!G$45,IF($D343=\"MT\",AI343*Balance!G$46,AI343*Balance!G$47))","v":0},{"$f":"IF($D343=\"BT\",AJ343*Balance!H$45,IF($D343=\"MT\",AJ343*Balance!H$46,AJ343*Balance!H$47))","v":0},{"$f":"IF($D343=\"BT\",AK343*Balance!I$45,IF($D343=\"MT\",AK343*Balance!I$46,AK343*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX343:BA343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AN343*Balance!D$49,IF($D343=\"MT\",AN343*Balance!D$50,AN343*Balance!D$51))","v":0},{"$f":"IF($D343=\"BT\",AO343*Balance!E$49,IF($D343=\"MT\",AO343*Balance!E$50,AO343*Balance!E$51))","v":0},{"$f":"IF($D343=\"BT\",AP343*Balance!F$49,IF($D343=\"MT\",AP343*Balance!F$50,AP343*Balance!F$51))","v":0},{"$f":"IF($D343=\"BT\",AQ343*Balance!G$49,IF($D343=\"MT\",AQ343*Balance!G$50,AQ343*Balance!G$51))","v":0},{"$f":"IF($D343=\"BT\",AR343*Balance!H$49,IF($D343=\"MT\",AR343*Balance!H$50,AR343*Balance!H$51))","v":0},{"$f":"IF($D343=\"BT\",AS343*Balance!I$49,IF($D343=\"MT\",AS343*Balance!I$50,AS343*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF343:BI343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!E426","v":"Et"},{"$f":"+PremisaCosto!B426","v":"X3"},null,{"$f":"+[1]Energía!F344","v":0},{"$f":"+[1]Energía!G344","v":0},{"$f":"+[1]Energía!H344","v":0},{"$f":"+[1]Energía!I344","v":0},{"$f":"+[1]Energía!J344","v":0},{"$f":"+[1]Energía!K344","v":0},null,{"$f":"+[1]Energía!M344","v":0},{"$f":"+[1]Energía!N344","v":0},{"$f":"+[1]Energía!O344","v":0},{"$f":"+[1]Energía!P344","v":0},{"$f":"+[1]Energía!Q344","v":0},null,{"$f":"+[1]Energía!S344","v":0},{"$f":"+[1]Energía!T344","v":0},{"$f":"+[1]Energía!U344","v":0},{"$f":"+[1]Energía!V344","v":0},{"$f":"+[1]Energía!W344","v":0},null,{"$f":"+[1]Energía!Y344","v":0},{"$f":"+[1]Energía!Z344","v":0},{"$f":"+[1]Energía!AA344","v":0},{"$f":"+[1]Energía!AB344","v":0},{"$f":"+[1]Energía!AC344","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Ep\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Ep\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Ep\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Ep\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Ep\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Ep\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH344:AK344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Efp\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Efp\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Efp\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Efp\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Efp\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Efp\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP344:AS344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AF344*Balance!D$45,IF($D344=\"MT\",AF344*Balance!D$46,AF344*Balance!D$47))","v":0},{"$f":"IF($D344=\"BT\",AG344*Balance!E$45,IF($D344=\"MT\",AG344*Balance!E$46,AG344*Balance!E$47))","v":0},{"$f":"IF($D344=\"BT\",AH344*Balance!F$45,IF($D344=\"MT\",AH344*Balance!F$46,AH344*Balance!F$47))","v":0},{"$f":"IF($D344=\"BT\",AI344*Balance!G$45,IF($D344=\"MT\",AI344*Balance!G$46,AI344*Balance!G$47))","v":0},{"$f":"IF($D344=\"BT\",AJ344*Balance!H$45,IF($D344=\"MT\",AJ344*Balance!H$46,AJ344*Balance!H$47))","v":0},{"$f":"IF($D344=\"BT\",AK344*Balance!I$45,IF($D344=\"MT\",AK344*Balance!I$46,AK344*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX344:BA344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AN344*Balance!D$49,IF($D344=\"MT\",AN344*Balance!D$50,AN344*Balance!D$51))","v":0},{"$f":"IF($D344=\"BT\",AO344*Balance!E$49,IF($D344=\"MT\",AO344*Balance!E$50,AO344*Balance!E$51))","v":0},{"$f":"IF($D344=\"BT\",AP344*Balance!F$49,IF($D344=\"MT\",AP344*Balance!F$50,AP344*Balance!F$51))","v":0},{"$f":"IF($D344=\"BT\",AQ344*Balance!G$49,IF($D344=\"MT\",AQ344*Balance!G$50,AQ344*Balance!G$51))","v":0},{"$f":"IF($D344=\"BT\",AR344*Balance!H$49,IF($D344=\"MT\",AR344*Balance!H$50,AR344*Balance!H$51))","v":0},{"$f":"IF($D344=\"BT\",AS344*Balance!I$49,IF($D344=\"MT\",AS344*Balance!I$50,AS344*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF344:BI344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!E427","v":"Et"},{"$f":"+PremisaCosto!B427","v":"X3"},null,{"$f":"+[1]Energía!F345","v":0},{"$f":"+[1]Energía!G345","v":0},{"$f":"+[1]Energía!H345","v":0},{"$f":"+[1]Energía!I345","v":0},{"$f":"+[1]Energía!J345","v":0},{"$f":"+[1]Energía!K345","v":0},null,{"$f":"+[1]Energía!M345","v":0},{"$f":"+[1]Energía!N345","v":0},{"$f":"+[1]Energía!O345","v":0},{"$f":"+[1]Energía!P345","v":0},{"$f":"+[1]Energía!Q345","v":0},null,{"$f":"+[1]Energía!S345","v":0},{"$f":"+[1]Energía!T345","v":0},{"$f":"+[1]Energía!U345","v":0},{"$f":"+[1]Energía!V345","v":0},{"$f":"+[1]Energía!W345","v":0},null,{"$f":"+[1]Energía!Y345","v":0},{"$f":"+[1]Energía!Z345","v":0},{"$f":"+[1]Energía!AA345","v":0},{"$f":"+[1]Energía!AB345","v":0},{"$f":"+[1]Energía!AC345","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Ep\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Ep\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Ep\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Ep\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Ep\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Ep\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH345:AK345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Efp\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Efp\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Efp\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Efp\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Efp\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Efp\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP345:AS345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AF345*Balance!D$45,IF($D345=\"MT\",AF345*Balance!D$46,AF345*Balance!D$47))","v":0},{"$f":"IF($D345=\"BT\",AG345*Balance!E$45,IF($D345=\"MT\",AG345*Balance!E$46,AG345*Balance!E$47))","v":0},{"$f":"IF($D345=\"BT\",AH345*Balance!F$45,IF($D345=\"MT\",AH345*Balance!F$46,AH345*Balance!F$47))","v":0},{"$f":"IF($D345=\"BT\",AI345*Balance!G$45,IF($D345=\"MT\",AI345*Balance!G$46,AI345*Balance!G$47))","v":0},{"$f":"IF($D345=\"BT\",AJ345*Balance!H$45,IF($D345=\"MT\",AJ345*Balance!H$46,AJ345*Balance!H$47))","v":0},{"$f":"IF($D345=\"BT\",AK345*Balance!I$45,IF($D345=\"MT\",AK345*Balance!I$46,AK345*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX345:BA345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AN345*Balance!D$49,IF($D345=\"MT\",AN345*Balance!D$50,AN345*Balance!D$51))","v":0},{"$f":"IF($D345=\"BT\",AO345*Balance!E$49,IF($D345=\"MT\",AO345*Balance!E$50,AO345*Balance!E$51))","v":0},{"$f":"IF($D345=\"BT\",AP345*Balance!F$49,IF($D345=\"MT\",AP345*Balance!F$50,AP345*Balance!F$51))","v":0},{"$f":"IF($D345=\"BT\",AQ345*Balance!G$49,IF($D345=\"MT\",AQ345*Balance!G$50,AQ345*Balance!G$51))","v":0},{"$f":"IF($D345=\"BT\",AR345*Balance!H$49,IF($D345=\"MT\",AR345*Balance!H$50,AR345*Balance!H$51))","v":0},{"$f":"IF($D345=\"BT\",AS345*Balance!I$49,IF($D345=\"MT\",AS345*Balance!I$50,AS345*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF345:BI345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!E428","v":"Et"},{"$f":"+PremisaCosto!B428","v":"X3"},null,{"$f":"+[1]Energía!F346","v":0},{"$f":"+[1]Energía!G346","v":0},{"$f":"+[1]Energía!H346","v":0},{"$f":"+[1]Energía!I346","v":0},{"$f":"+[1]Energía!J346","v":0},{"$f":"+[1]Energía!K346","v":0},null,{"$f":"+[1]Energía!M346","v":0},{"$f":"+[1]Energía!N346","v":0},{"$f":"+[1]Energía!O346","v":0},{"$f":"+[1]Energía!P346","v":0},{"$f":"+[1]Energía!Q346","v":0},null,{"$f":"+[1]Energía!S346","v":0},{"$f":"+[1]Energía!T346","v":0},{"$f":"+[1]Energía!U346","v":0},{"$f":"+[1]Energía!V346","v":0},{"$f":"+[1]Energía!W346","v":0},null,{"$f":"+[1]Energía!Y346","v":0},{"$f":"+[1]Energía!Z346","v":0},{"$f":"+[1]Energía!AA346","v":0},{"$f":"+[1]Energía!AB346","v":0},{"$f":"+[1]Energía!AC346","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Ep\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Ep\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Ep\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Ep\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Ep\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Ep\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH346:AK346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Efp\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Efp\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Efp\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Efp\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Efp\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Efp\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP346:AS346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AF346*Balance!D$45,IF($D346=\"MT\",AF346*Balance!D$46,AF346*Balance!D$47))","v":0},{"$f":"IF($D346=\"BT\",AG346*Balance!E$45,IF($D346=\"MT\",AG346*Balance!E$46,AG346*Balance!E$47))","v":0},{"$f":"IF($D346=\"BT\",AH346*Balance!F$45,IF($D346=\"MT\",AH346*Balance!F$46,AH346*Balance!F$47))","v":0},{"$f":"IF($D346=\"BT\",AI346*Balance!G$45,IF($D346=\"MT\",AI346*Balance!G$46,AI346*Balance!G$47))","v":0},{"$f":"IF($D346=\"BT\",AJ346*Balance!H$45,IF($D346=\"MT\",AJ346*Balance!H$46,AJ346*Balance!H$47))","v":0},{"$f":"IF($D346=\"BT\",AK346*Balance!I$45,IF($D346=\"MT\",AK346*Balance!I$46,AK346*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX346:BA346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AN346*Balance!D$49,IF($D346=\"MT\",AN346*Balance!D$50,AN346*Balance!D$51))","v":0},{"$f":"IF($D346=\"BT\",AO346*Balance!E$49,IF($D346=\"MT\",AO346*Balance!E$50,AO346*Balance!E$51))","v":0},{"$f":"IF($D346=\"BT\",AP346*Balance!F$49,IF($D346=\"MT\",AP346*Balance!F$50,AP346*Balance!F$51))","v":0},{"$f":"IF($D346=\"BT\",AQ346*Balance!G$49,IF($D346=\"MT\",AQ346*Balance!G$50,AQ346*Balance!G$51))","v":0},{"$f":"IF($D346=\"BT\",AR346*Balance!H$49,IF($D346=\"MT\",AR346*Balance!H$50,AR346*Balance!H$51))","v":0},{"$f":"IF($D346=\"BT\",AS346*Balance!I$49,IF($D346=\"MT\",AS346*Balance!I$50,AS346*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF346:BI346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!E429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,{"$f":"+[1]Energía!F347","v":0},{"$f":"+[1]Energía!G347","v":0},{"$f":"+[1]Energía!H347","v":0},{"$f":"+[1]Energía!I347","v":0},{"$f":"+[1]Energía!J347","v":0},{"$f":"+[1]Energía!K347","v":0},null,{"$f":"+[1]Energía!M347","v":0},{"$f":"+[1]Energía!N347","v":0},{"$f":"+[1]Energía!O347","v":0},{"$f":"+[1]Energía!P347","v":0},{"$f":"+[1]Energía!Q347","v":0},null,{"$f":"+[1]Energía!S347","v":0},{"$f":"+[1]Energía!T347","v":0},{"$f":"+[1]Energía!U347","v":0},{"$f":"+[1]Energía!V347","v":0},{"$f":"+[1]Energía!W347","v":0},null,{"$f":"+[1]Energía!Y347","v":0},{"$f":"+[1]Energía!Z347","v":0},{"$f":"+[1]Energía!AA347","v":0},{"$f":"+[1]Energía!AB347","v":0},{"$f":"+[1]Energía!AC347","v":0},{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Ep\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Ep\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Ep\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Ep\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Ep\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Ep\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH347:AK347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Efp\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Efp\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Efp\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Efp\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Efp\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Efp\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP347:AS347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX347:BA347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF347:BI347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!E430","v":"Et"},{"$f":"+PremisaCosto!B430","v":"X3"},null,{"$f":"+[1]Energía!F348","v":0},{"$f":"+[1]Energía!G348","v":0},{"$f":"+[1]Energía!H348","v":0},{"$f":"+[1]Energía!I348","v":0},{"$f":"+[1]Energía!J348","v":0},{"$f":"+[1]Energía!K348","v":0},null,{"$f":"+[1]Energía!M348","v":0},{"$f":"+[1]Energía!N348","v":0},{"$f":"+[1]Energía!O348","v":0},{"$f":"+[1]Energía!P348","v":0},{"$f":"+[1]Energía!Q348","v":0},null,{"$f":"+[1]Energía!S348","v":0},{"$f":"+[1]Energía!T348","v":0},{"$f":"+[1]Energía!U348","v":0},{"$f":"+[1]Energía!V348","v":0},{"$f":"+[1]Energía!W348","v":0},null,{"$f":"+[1]Energía!Y348","v":0},{"$f":"+[1]Energía!Z348","v":0},{"$f":"+[1]Energía!AA348","v":0},{"$f":"+[1]Energía!AB348","v":0},{"$f":"+[1]Energía!AC348","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Ep\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Ep\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Ep\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Ep\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Ep\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Ep\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH348:AK348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Efp\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Efp\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Efp\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Efp\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Efp\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Efp\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP348:AS348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AF348*Balance!D$45,IF($D348=\"MT\",AF348*Balance!D$46,AF348*Balance!D$47))","v":0},{"$f":"IF($D348=\"BT\",AG348*Balance!E$45,IF($D348=\"MT\",AG348*Balance!E$46,AG348*Balance!E$47))","v":0},{"$f":"IF($D348=\"BT\",AH348*Balance!F$45,IF($D348=\"MT\",AH348*Balance!F$46,AH348*Balance!F$47))","v":0},{"$f":"IF($D348=\"BT\",AI348*Balance!G$45,IF($D348=\"MT\",AI348*Balance!G$46,AI348*Balance!G$47))","v":0},{"$f":"IF($D348=\"BT\",AJ348*Balance!H$45,IF($D348=\"MT\",AJ348*Balance!H$46,AJ348*Balance!H$47))","v":0},{"$f":"IF($D348=\"BT\",AK348*Balance!I$45,IF($D348=\"MT\",AK348*Balance!I$46,AK348*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX348:BA348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AN348*Balance!D$49,IF($D348=\"MT\",AN348*Balance!D$50,AN348*Balance!D$51))","v":0},{"$f":"IF($D348=\"BT\",AO348*Balance!E$49,IF($D348=\"MT\",AO348*Balance!E$50,AO348*Balance!E$51))","v":0},{"$f":"IF($D348=\"BT\",AP348*Balance!F$49,IF($D348=\"MT\",AP348*Balance!F$50,AP348*Balance!F$51))","v":0},{"$f":"IF($D348=\"BT\",AQ348*Balance!G$49,IF($D348=\"MT\",AQ348*Balance!G$50,AQ348*Balance!G$51))","v":0},{"$f":"IF($D348=\"BT\",AR348*Balance!H$49,IF($D348=\"MT\",AR348*Balance!H$50,AR348*Balance!H$51))","v":0},{"$f":"IF($D348=\"BT\",AS348*Balance!I$49,IF($D348=\"MT\",AS348*Balance!I$50,AS348*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF348:BI348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!E431","v":"Et"},{"$f":"+PremisaCosto!B431","v":"X3"},null,{"$f":"+[1]Energía!F349","v":0},{"$f":"+[1]Energía!G349","v":0},{"$f":"+[1]Energía!H349","v":0},{"$f":"+[1]Energía!I349","v":0},{"$f":"+[1]Energía!J349","v":0},{"$f":"+[1]Energía!K349","v":0},null,{"$f":"+[1]Energía!M349","v":0},{"$f":"+[1]Energía!N349","v":0},{"$f":"+[1]Energía!O349","v":0},{"$f":"+[1]Energía!P349","v":0},{"$f":"+[1]Energía!Q349","v":0},null,{"$f":"+[1]Energía!S349","v":0},{"$f":"+[1]Energía!T349","v":0},{"$f":"+[1]Energía!U349","v":0},{"$f":"+[1]Energía!V349","v":0},{"$f":"+[1]Energía!W349","v":0},null,{"$f":"+[1]Energía!Y349","v":0},{"$f":"+[1]Energía!Z349","v":0},{"$f":"+[1]Energía!AA349","v":0},{"$f":"+[1]Energía!AB349","v":0},{"$f":"+[1]Energía!AC349","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Ep\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Ep\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Ep\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Ep\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Ep\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Ep\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH349:AK349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Efp\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Efp\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Efp\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Efp\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Efp\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Efp\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP349:AS349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AF349*Balance!D$45,IF($D349=\"MT\",AF349*Balance!D$46,AF349*Balance!D$47))","v":0},{"$f":"IF($D349=\"BT\",AG349*Balance!E$45,IF($D349=\"MT\",AG349*Balance!E$46,AG349*Balance!E$47))","v":0},{"$f":"IF($D349=\"BT\",AH349*Balance!F$45,IF($D349=\"MT\",AH349*Balance!F$46,AH349*Balance!F$47))","v":0},{"$f":"IF($D349=\"BT\",AI349*Balance!G$45,IF($D349=\"MT\",AI349*Balance!G$46,AI349*Balance!G$47))","v":0},{"$f":"IF($D349=\"BT\",AJ349*Balance!H$45,IF($D349=\"MT\",AJ349*Balance!H$46,AJ349*Balance!H$47))","v":0},{"$f":"IF($D349=\"BT\",AK349*Balance!I$45,IF($D349=\"MT\",AK349*Balance!I$46,AK349*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX349:BA349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AN349*Balance!D$49,IF($D349=\"MT\",AN349*Balance!D$50,AN349*Balance!D$51))","v":0},{"$f":"IF($D349=\"BT\",AO349*Balance!E$49,IF($D349=\"MT\",AO349*Balance!E$50,AO349*Balance!E$51))","v":0},{"$f":"IF($D349=\"BT\",AP349*Balance!F$49,IF($D349=\"MT\",AP349*Balance!F$50,AP349*Balance!F$51))","v":0},{"$f":"IF($D349=\"BT\",AQ349*Balance!G$49,IF($D349=\"MT\",AQ349*Balance!G$50,AQ349*Balance!G$51))","v":0},{"$f":"IF($D349=\"BT\",AR349*Balance!H$49,IF($D349=\"MT\",AR349*Balance!H$50,AR349*Balance!H$51))","v":0},{"$f":"IF($D349=\"BT\",AS349*Balance!I$49,IF($D349=\"MT\",AS349*Balance!I$50,AS349*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF349:BI349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!E432","v":"Et"},{"$f":"+PremisaCosto!B432","v":"X3"},null,{"$f":"+[1]Energía!F350","v":0},{"$f":"+[1]Energía!G350","v":0},{"$f":"+[1]Energía!H350","v":0},{"$f":"+[1]Energía!I350","v":0},{"$f":"+[1]Energía!J350","v":0},{"$f":"+[1]Energía!K350","v":0},null,{"$f":"+[1]Energía!M350","v":0},{"$f":"+[1]Energía!N350","v":0},{"$f":"+[1]Energía!O350","v":0},{"$f":"+[1]Energía!P350","v":0},{"$f":"+[1]Energía!Q350","v":0},null,{"$f":"+[1]Energía!S350","v":0},{"$f":"+[1]Energía!T350","v":0},{"$f":"+[1]Energía!U350","v":0},{"$f":"+[1]Energía!V350","v":0},{"$f":"+[1]Energía!W350","v":0},null,{"$f":"+[1]Energía!Y350","v":0},{"$f":"+[1]Energía!Z350","v":0},{"$f":"+[1]Energía!AA350","v":0},{"$f":"+[1]Energía!AB350","v":0},{"$f":"+[1]Energía!AC350","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Ep\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Ep\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Ep\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Ep\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Ep\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Ep\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH350:AK350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Efp\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Efp\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Efp\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Efp\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Efp\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Efp\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP350:AS350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AF350*Balance!D$45,IF($D350=\"MT\",AF350*Balance!D$46,AF350*Balance!D$47))","v":0},{"$f":"IF($D350=\"BT\",AG350*Balance!E$45,IF($D350=\"MT\",AG350*Balance!E$46,AG350*Balance!E$47))","v":0},{"$f":"IF($D350=\"BT\",AH350*Balance!F$45,IF($D350=\"MT\",AH350*Balance!F$46,AH350*Balance!F$47))","v":0},{"$f":"IF($D350=\"BT\",AI350*Balance!G$45,IF($D350=\"MT\",AI350*Balance!G$46,AI350*Balance!G$47))","v":0},{"$f":"IF($D350=\"BT\",AJ350*Balance!H$45,IF($D350=\"MT\",AJ350*Balance!H$46,AJ350*Balance!H$47))","v":0},{"$f":"IF($D350=\"BT\",AK350*Balance!I$45,IF($D350=\"MT\",AK350*Balance!I$46,AK350*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX350:BA350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AN350*Balance!D$49,IF($D350=\"MT\",AN350*Balance!D$50,AN350*Balance!D$51))","v":0},{"$f":"IF($D350=\"BT\",AO350*Balance!E$49,IF($D350=\"MT\",AO350*Balance!E$50,AO350*Balance!E$51))","v":0},{"$f":"IF($D350=\"BT\",AP350*Balance!F$49,IF($D350=\"MT\",AP350*Balance!F$50,AP350*Balance!F$51))","v":0},{"$f":"IF($D350=\"BT\",AQ350*Balance!G$49,IF($D350=\"MT\",AQ350*Balance!G$50,AQ350*Balance!G$51))","v":0},{"$f":"IF($D350=\"BT\",AR350*Balance!H$49,IF($D350=\"MT\",AR350*Balance!H$50,AR350*Balance!H$51))","v":0},{"$f":"IF($D350=\"BT\",AS350*Balance!I$49,IF($D350=\"MT\",AS350*Balance!I$50,AS350*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF350:BI350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!E433","v":"Et"},{"$f":"+PremisaCosto!B433","v":"X3"},null,{"$f":"+[1]Energía!F351","v":0},{"$f":"+[1]Energía!G351","v":0},{"$f":"+[1]Energía!H351","v":0},{"$f":"+[1]Energía!I351","v":0},{"$f":"+[1]Energía!J351","v":0},{"$f":"+[1]Energía!K351","v":0},null,{"$f":"+[1]Energía!M351","v":0},{"$f":"+[1]Energía!N351","v":0},{"$f":"+[1]Energía!O351","v":0},{"$f":"+[1]Energía!P351","v":0},{"$f":"+[1]Energía!Q351","v":0},null,{"$f":"+[1]Energía!S351","v":0},{"$f":"+[1]Energía!T351","v":0},{"$f":"+[1]Energía!U351","v":0},{"$f":"+[1]Energía!V351","v":0},{"$f":"+[1]Energía!W351","v":0},null,{"$f":"+[1]Energía!Y351","v":0},{"$f":"+[1]Energía!Z351","v":0},{"$f":"+[1]Energía!AA351","v":0},{"$f":"+[1]Energía!AB351","v":0},{"$f":"+[1]Energía!AC351","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Ep\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Ep\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Ep\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Ep\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Ep\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Ep\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH351:AK351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Efp\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Efp\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Efp\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Efp\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Efp\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Efp\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP351:AS351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AF351*Balance!D$45,IF($D351=\"MT\",AF351*Balance!D$46,AF351*Balance!D$47))","v":0},{"$f":"IF($D351=\"BT\",AG351*Balance!E$45,IF($D351=\"MT\",AG351*Balance!E$46,AG351*Balance!E$47))","v":0},{"$f":"IF($D351=\"BT\",AH351*Balance!F$45,IF($D351=\"MT\",AH351*Balance!F$46,AH351*Balance!F$47))","v":0},{"$f":"IF($D351=\"BT\",AI351*Balance!G$45,IF($D351=\"MT\",AI351*Balance!G$46,AI351*Balance!G$47))","v":0},{"$f":"IF($D351=\"BT\",AJ351*Balance!H$45,IF($D351=\"MT\",AJ351*Balance!H$46,AJ351*Balance!H$47))","v":0},{"$f":"IF($D351=\"BT\",AK351*Balance!I$45,IF($D351=\"MT\",AK351*Balance!I$46,AK351*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX351:BA351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AN351*Balance!D$49,IF($D351=\"MT\",AN351*Balance!D$50,AN351*Balance!D$51))","v":0},{"$f":"IF($D351=\"BT\",AO351*Balance!E$49,IF($D351=\"MT\",AO351*Balance!E$50,AO351*Balance!E$51))","v":0},{"$f":"IF($D351=\"BT\",AP351*Balance!F$49,IF($D351=\"MT\",AP351*Balance!F$50,AP351*Balance!F$51))","v":0},{"$f":"IF($D351=\"BT\",AQ351*Balance!G$49,IF($D351=\"MT\",AQ351*Balance!G$50,AQ351*Balance!G$51))","v":0},{"$f":"IF($D351=\"BT\",AR351*Balance!H$49,IF($D351=\"MT\",AR351*Balance!H$50,AR351*Balance!H$51))","v":0},{"$f":"IF($D351=\"BT\",AS351*Balance!I$49,IF($D351=\"MT\",AS351*Balance!I$50,AS351*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF351:BI351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!E434","v":"Et"},{"$f":"+PremisaCosto!B434","v":"X3"},null,{"$f":"+[1]Energía!F352","v":0},{"$f":"+[1]Energía!G352","v":0},{"$f":"+[1]Energía!H352","v":0},{"$f":"+[1]Energía!I352","v":0},{"$f":"+[1]Energía!J352","v":0},{"$f":"+[1]Energía!K352","v":0},null,{"$f":"+[1]Energía!M352","v":0},{"$f":"+[1]Energía!N352","v":0},{"$f":"+[1]Energía!O352","v":0},{"$f":"+[1]Energía!P352","v":0},{"$f":"+[1]Energía!Q352","v":0},null,{"$f":"+[1]Energía!S352","v":0},{"$f":"+[1]Energía!T352","v":0},{"$f":"+[1]Energía!U352","v":0},{"$f":"+[1]Energía!V352","v":0},{"$f":"+[1]Energía!W352","v":0},null,{"$f":"+[1]Energía!Y352","v":0},{"$f":"+[1]Energía!Z352","v":0},{"$f":"+[1]Energía!AA352","v":0},{"$f":"+[1]Energía!AB352","v":0},{"$f":"+[1]Energía!AC352","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Ep\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Ep\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Ep\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Ep\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Ep\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Ep\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH352:AK352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Efp\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Efp\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Efp\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Efp\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Efp\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Efp\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP352:AS352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AF352*Balance!D$45,IF($D352=\"MT\",AF352*Balance!D$46,AF352*Balance!D$47))","v":0},{"$f":"IF($D352=\"BT\",AG352*Balance!E$45,IF($D352=\"MT\",AG352*Balance!E$46,AG352*Balance!E$47))","v":0},{"$f":"IF($D352=\"BT\",AH352*Balance!F$45,IF($D352=\"MT\",AH352*Balance!F$46,AH352*Balance!F$47))","v":0},{"$f":"IF($D352=\"BT\",AI352*Balance!G$45,IF($D352=\"MT\",AI352*Balance!G$46,AI352*Balance!G$47))","v":0},{"$f":"IF($D352=\"BT\",AJ352*Balance!H$45,IF($D352=\"MT\",AJ352*Balance!H$46,AJ352*Balance!H$47))","v":0},{"$f":"IF($D352=\"BT\",AK352*Balance!I$45,IF($D352=\"MT\",AK352*Balance!I$46,AK352*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX352:BA352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AN352*Balance!D$49,IF($D352=\"MT\",AN352*Balance!D$50,AN352*Balance!D$51))","v":0},{"$f":"IF($D352=\"BT\",AO352*Balance!E$49,IF($D352=\"MT\",AO352*Balance!E$50,AO352*Balance!E$51))","v":0},{"$f":"IF($D352=\"BT\",AP352*Balance!F$49,IF($D352=\"MT\",AP352*Balance!F$50,AP352*Balance!F$51))","v":0},{"$f":"IF($D352=\"BT\",AQ352*Balance!G$49,IF($D352=\"MT\",AQ352*Balance!G$50,AQ352*Balance!G$51))","v":0},{"$f":"IF($D352=\"BT\",AR352*Balance!H$49,IF($D352=\"MT\",AR352*Balance!H$50,AR352*Balance!H$51))","v":0},{"$f":"IF($D352=\"BT\",AS352*Balance!I$49,IF($D352=\"MT\",AS352*Balance!I$50,AS352*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF352:BI352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!E435","v":"Et"},{"$f":"+PremisaCosto!B435","v":"X3"},null,{"$f":"+[1]Energía!F353","v":0},{"$f":"+[1]Energía!G353","v":0},{"$f":"+[1]Energía!H353","v":0},{"$f":"+[1]Energía!I353","v":0},{"$f":"+[1]Energía!J353","v":0},{"$f":"+[1]Energía!K353","v":0},null,{"$f":"+[1]Energía!M353","v":0},{"$f":"+[1]Energía!N353","v":0},{"$f":"+[1]Energía!O353","v":0},{"$f":"+[1]Energía!P353","v":0},{"$f":"+[1]Energía!Q353","v":0},null,{"$f":"+[1]Energía!S353","v":0},{"$f":"+[1]Energía!T353","v":0},{"$f":"+[1]Energía!U353","v":0},{"$f":"+[1]Energía!V353","v":0},{"$f":"+[1]Energía!W353","v":0},null,{"$f":"+[1]Energía!Y353","v":0},{"$f":"+[1]Energía!Z353","v":0},{"$f":"+[1]Energía!AA353","v":0},{"$f":"+[1]Energía!AB353","v":0},{"$f":"+[1]Energía!AC353","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Ep\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Ep\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Ep\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Ep\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Ep\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Ep\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH353:AK353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Efp\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Efp\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Efp\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Efp\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Efp\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Efp\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP353:AS353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AF353*Balance!D$45,IF($D353=\"MT\",AF353*Balance!D$46,AF353*Balance!D$47))","v":0},{"$f":"IF($D353=\"BT\",AG353*Balance!E$45,IF($D353=\"MT\",AG353*Balance!E$46,AG353*Balance!E$47))","v":0},{"$f":"IF($D353=\"BT\",AH353*Balance!F$45,IF($D353=\"MT\",AH353*Balance!F$46,AH353*Balance!F$47))","v":0},{"$f":"IF($D353=\"BT\",AI353*Balance!G$45,IF($D353=\"MT\",AI353*Balance!G$46,AI353*Balance!G$47))","v":0},{"$f":"IF($D353=\"BT\",AJ353*Balance!H$45,IF($D353=\"MT\",AJ353*Balance!H$46,AJ353*Balance!H$47))","v":0},{"$f":"IF($D353=\"BT\",AK353*Balance!I$45,IF($D353=\"MT\",AK353*Balance!I$46,AK353*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX353:BA353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AN353*Balance!D$49,IF($D353=\"MT\",AN353*Balance!D$50,AN353*Balance!D$51))","v":0},{"$f":"IF($D353=\"BT\",AO353*Balance!E$49,IF($D353=\"MT\",AO353*Balance!E$50,AO353*Balance!E$51))","v":0},{"$f":"IF($D353=\"BT\",AP353*Balance!F$49,IF($D353=\"MT\",AP353*Balance!F$50,AP353*Balance!F$51))","v":0},{"$f":"IF($D353=\"BT\",AQ353*Balance!G$49,IF($D353=\"MT\",AQ353*Balance!G$50,AQ353*Balance!G$51))","v":0},{"$f":"IF($D353=\"BT\",AR353*Balance!H$49,IF($D353=\"MT\",AR353*Balance!H$50,AR353*Balance!H$51))","v":0},{"$f":"IF($D353=\"BT\",AS353*Balance!I$49,IF($D353=\"MT\",AS353*Balance!I$50,AS353*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF353:BI353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!E436","v":"Et"},{"$f":"+PremisaCosto!B436","v":"X3"},null,{"$f":"+[1]Energía!F354","v":0},{"$f":"+[1]Energía!G354","v":0},{"$f":"+[1]Energía!H354","v":0},{"$f":"+[1]Energía!I354","v":0},{"$f":"+[1]Energía!J354","v":0},{"$f":"+[1]Energía!K354","v":0},null,{"$f":"+[1]Energía!M354","v":0},{"$f":"+[1]Energía!N354","v":0},{"$f":"+[1]Energía!O354","v":0},{"$f":"+[1]Energía!P354","v":0},{"$f":"+[1]Energía!Q354","v":0},null,{"$f":"+[1]Energía!S354","v":0},{"$f":"+[1]Energía!T354","v":0},{"$f":"+[1]Energía!U354","v":0},{"$f":"+[1]Energía!V354","v":0},{"$f":"+[1]Energía!W354","v":0},null,{"$f":"+[1]Energía!Y354","v":0},{"$f":"+[1]Energía!Z354","v":0},{"$f":"+[1]Energía!AA354","v":0},{"$f":"+[1]Energía!AB354","v":0},{"$f":"+[1]Energía!AC354","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Ep\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Ep\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Ep\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Ep\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Ep\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Ep\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH354:AK354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Efp\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Efp\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Efp\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Efp\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Efp\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Efp\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP354:AS354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AF354*Balance!D$45,IF($D354=\"MT\",AF354*Balance!D$46,AF354*Balance!D$47))","v":0},{"$f":"IF($D354=\"BT\",AG354*Balance!E$45,IF($D354=\"MT\",AG354*Balance!E$46,AG354*Balance!E$47))","v":0},{"$f":"IF($D354=\"BT\",AH354*Balance!F$45,IF($D354=\"MT\",AH354*Balance!F$46,AH354*Balance!F$47))","v":0},{"$f":"IF($D354=\"BT\",AI354*Balance!G$45,IF($D354=\"MT\",AI354*Balance!G$46,AI354*Balance!G$47))","v":0},{"$f":"IF($D354=\"BT\",AJ354*Balance!H$45,IF($D354=\"MT\",AJ354*Balance!H$46,AJ354*Balance!H$47))","v":0},{"$f":"IF($D354=\"BT\",AK354*Balance!I$45,IF($D354=\"MT\",AK354*Balance!I$46,AK354*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX354:BA354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AN354*Balance!D$49,IF($D354=\"MT\",AN354*Balance!D$50,AN354*Balance!D$51))","v":0},{"$f":"IF($D354=\"BT\",AO354*Balance!E$49,IF($D354=\"MT\",AO354*Balance!E$50,AO354*Balance!E$51))","v":0},{"$f":"IF($D354=\"BT\",AP354*Balance!F$49,IF($D354=\"MT\",AP354*Balance!F$50,AP354*Balance!F$51))","v":0},{"$f":"IF($D354=\"BT\",AQ354*Balance!G$49,IF($D354=\"MT\",AQ354*Balance!G$50,AQ354*Balance!G$51))","v":0},{"$f":"IF($D354=\"BT\",AR354*Balance!H$49,IF($D354=\"MT\",AR354*Balance!H$50,AR354*Balance!H$51))","v":0},{"$f":"IF($D354=\"BT\",AS354*Balance!I$49,IF($D354=\"MT\",AS354*Balance!I$50,AS354*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF354:BI354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!E437","v":"Et"},{"$f":"+PremisaCosto!B437","v":"X3"},null,{"$f":"+[1]Energía!F355","v":0},{"$f":"+[1]Energía!G355","v":0},{"$f":"+[1]Energía!H355","v":0},{"$f":"+[1]Energía!I355","v":0},{"$f":"+[1]Energía!J355","v":0},{"$f":"+[1]Energía!K355","v":0},null,{"$f":"+[1]Energía!M355","v":0},{"$f":"+[1]Energía!N355","v":0},{"$f":"+[1]Energía!O355","v":0},{"$f":"+[1]Energía!P355","v":0},{"$f":"+[1]Energía!Q355","v":0},null,{"$f":"+[1]Energía!S355","v":0},{"$f":"+[1]Energía!T355","v":0},{"$f":"+[1]Energía!U355","v":0},{"$f":"+[1]Energía!V355","v":0},{"$f":"+[1]Energía!W355","v":0},null,{"$f":"+[1]Energía!Y355","v":0},{"$f":"+[1]Energía!Z355","v":0},{"$f":"+[1]Energía!AA355","v":0},{"$f":"+[1]Energía!AB355","v":0},{"$f":"+[1]Energía!AC355","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Ep\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Ep\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Ep\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Ep\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Ep\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Ep\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH355:AK355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Efp\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Efp\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Efp\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Efp\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Efp\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Efp\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP355:AS355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AF355*Balance!D$45,IF($D355=\"MT\",AF355*Balance!D$46,AF355*Balance!D$47))","v":0},{"$f":"IF($D355=\"BT\",AG355*Balance!E$45,IF($D355=\"MT\",AG355*Balance!E$46,AG355*Balance!E$47))","v":0},{"$f":"IF($D355=\"BT\",AH355*Balance!F$45,IF($D355=\"MT\",AH355*Balance!F$46,AH355*Balance!F$47))","v":0},{"$f":"IF($D355=\"BT\",AI355*Balance!G$45,IF($D355=\"MT\",AI355*Balance!G$46,AI355*Balance!G$47))","v":0},{"$f":"IF($D355=\"BT\",AJ355*Balance!H$45,IF($D355=\"MT\",AJ355*Balance!H$46,AJ355*Balance!H$47))","v":0},{"$f":"IF($D355=\"BT\",AK355*Balance!I$45,IF($D355=\"MT\",AK355*Balance!I$46,AK355*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX355:BA355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AN355*Balance!D$49,IF($D355=\"MT\",AN355*Balance!D$50,AN355*Balance!D$51))","v":0},{"$f":"IF($D355=\"BT\",AO355*Balance!E$49,IF($D355=\"MT\",AO355*Balance!E$50,AO355*Balance!E$51))","v":0},{"$f":"IF($D355=\"BT\",AP355*Balance!F$49,IF($D355=\"MT\",AP355*Balance!F$50,AP355*Balance!F$51))","v":0},{"$f":"IF($D355=\"BT\",AQ355*Balance!G$49,IF($D355=\"MT\",AQ355*Balance!G$50,AQ355*Balance!G$51))","v":0},{"$f":"IF($D355=\"BT\",AR355*Balance!H$49,IF($D355=\"MT\",AR355*Balance!H$50,AR355*Balance!H$51))","v":0},{"$f":"IF($D355=\"BT\",AS355*Balance!I$49,IF($D355=\"MT\",AS355*Balance!I$50,AS355*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF355:BI355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!E438","v":"Et"},{"$f":"+PremisaCosto!B438","v":"X3"},null,{"$f":"+[1]Energía!F356","v":0},{"$f":"+[1]Energía!G356","v":0},{"$f":"+[1]Energía!H356","v":0},{"$f":"+[1]Energía!I356","v":0},{"$f":"+[1]Energía!J356","v":0},{"$f":"+[1]Energía!K356","v":0},null,{"$f":"+[1]Energía!M356","v":0},{"$f":"+[1]Energía!N356","v":0},{"$f":"+[1]Energía!O356","v":0},{"$f":"+[1]Energía!P356","v":0},{"$f":"+[1]Energía!Q356","v":0},null,{"$f":"+[1]Energía!S356","v":0},{"$f":"+[1]Energía!T356","v":0},{"$f":"+[1]Energía!U356","v":0},{"$f":"+[1]Energía!V356","v":0},{"$f":"+[1]Energía!W356","v":0},null,{"$f":"+[1]Energía!Y356","v":0},{"$f":"+[1]Energía!Z356","v":0},{"$f":"+[1]Energía!AA356","v":0},{"$f":"+[1]Energía!AB356","v":0},{"$f":"+[1]Energía!AC356","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Ep\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Ep\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Ep\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Ep\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Ep\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Ep\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH356:AK356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Efp\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Efp\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Efp\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Efp\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Efp\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Efp\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP356:AS356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AF356*Balance!D$45,IF($D356=\"MT\",AF356*Balance!D$46,AF356*Balance!D$47))","v":0},{"$f":"IF($D356=\"BT\",AG356*Balance!E$45,IF($D356=\"MT\",AG356*Balance!E$46,AG356*Balance!E$47))","v":0},{"$f":"IF($D356=\"BT\",AH356*Balance!F$45,IF($D356=\"MT\",AH356*Balance!F$46,AH356*Balance!F$47))","v":0},{"$f":"IF($D356=\"BT\",AI356*Balance!G$45,IF($D356=\"MT\",AI356*Balance!G$46,AI356*Balance!G$47))","v":0},{"$f":"IF($D356=\"BT\",AJ356*Balance!H$45,IF($D356=\"MT\",AJ356*Balance!H$46,AJ356*Balance!H$47))","v":0},{"$f":"IF($D356=\"BT\",AK356*Balance!I$45,IF($D356=\"MT\",AK356*Balance!I$46,AK356*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX356:BA356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AN356*Balance!D$49,IF($D356=\"MT\",AN356*Balance!D$50,AN356*Balance!D$51))","v":0},{"$f":"IF($D356=\"BT\",AO356*Balance!E$49,IF($D356=\"MT\",AO356*Balance!E$50,AO356*Balance!E$51))","v":0},{"$f":"IF($D356=\"BT\",AP356*Balance!F$49,IF($D356=\"MT\",AP356*Balance!F$50,AP356*Balance!F$51))","v":0},{"$f":"IF($D356=\"BT\",AQ356*Balance!G$49,IF($D356=\"MT\",AQ356*Balance!G$50,AQ356*Balance!G$51))","v":0},{"$f":"IF($D356=\"BT\",AR356*Balance!H$49,IF($D356=\"MT\",AR356*Balance!H$50,AR356*Balance!H$51))","v":0},{"$f":"IF($D356=\"BT\",AS356*Balance!I$49,IF($D356=\"MT\",AS356*Balance!I$50,AS356*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF356:BI356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!E439","v":"Et"},{"$f":"+PremisaCosto!B439","v":"X3"},null,{"$f":"+[1]Energía!F357","v":0},{"$f":"+[1]Energía!G357","v":0},{"$f":"+[1]Energía!H357","v":0},{"$f":"+[1]Energía!I357","v":0},{"$f":"+[1]Energía!J357","v":0},{"$f":"+[1]Energía!K357","v":0},null,{"$f":"+[1]Energía!M357","v":0},{"$f":"+[1]Energía!N357","v":0},{"$f":"+[1]Energía!O357","v":0},{"$f":"+[1]Energía!P357","v":0},{"$f":"+[1]Energía!Q357","v":0},null,{"$f":"+[1]Energía!S357","v":0},{"$f":"+[1]Energía!T357","v":0},{"$f":"+[1]Energía!U357","v":0},{"$f":"+[1]Energía!V357","v":0},{"$f":"+[1]Energía!W357","v":0},null,{"$f":"+[1]Energía!Y357","v":0},{"$f":"+[1]Energía!Z357","v":0},{"$f":"+[1]Energía!AA357","v":0},{"$f":"+[1]Energía!AB357","v":0},{"$f":"+[1]Energía!AC357","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Ep\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Ep\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Ep\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Ep\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Ep\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Ep\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH357:AK357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Efp\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Efp\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Efp\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Efp\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Efp\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Efp\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP357:AS357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AF357*Balance!D$45,IF($D357=\"MT\",AF357*Balance!D$46,AF357*Balance!D$47))","v":0},{"$f":"IF($D357=\"BT\",AG357*Balance!E$45,IF($D357=\"MT\",AG357*Balance!E$46,AG357*Balance!E$47))","v":0},{"$f":"IF($D357=\"BT\",AH357*Balance!F$45,IF($D357=\"MT\",AH357*Balance!F$46,AH357*Balance!F$47))","v":0},{"$f":"IF($D357=\"BT\",AI357*Balance!G$45,IF($D357=\"MT\",AI357*Balance!G$46,AI357*Balance!G$47))","v":0},{"$f":"IF($D357=\"BT\",AJ357*Balance!H$45,IF($D357=\"MT\",AJ357*Balance!H$46,AJ357*Balance!H$47))","v":0},{"$f":"IF($D357=\"BT\",AK357*Balance!I$45,IF($D357=\"MT\",AK357*Balance!I$46,AK357*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX357:BA357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AN357*Balance!D$49,IF($D357=\"MT\",AN357*Balance!D$50,AN357*Balance!D$51))","v":0},{"$f":"IF($D357=\"BT\",AO357*Balance!E$49,IF($D357=\"MT\",AO357*Balance!E$50,AO357*Balance!E$51))","v":0},{"$f":"IF($D357=\"BT\",AP357*Balance!F$49,IF($D357=\"MT\",AP357*Balance!F$50,AP357*Balance!F$51))","v":0},{"$f":"IF($D357=\"BT\",AQ357*Balance!G$49,IF($D357=\"MT\",AQ357*Balance!G$50,AQ357*Balance!G$51))","v":0},{"$f":"IF($D357=\"BT\",AR357*Balance!H$49,IF($D357=\"MT\",AR357*Balance!H$50,AR357*Balance!H$51))","v":0},{"$f":"IF($D357=\"BT\",AS357*Balance!I$49,IF($D357=\"MT\",AS357*Balance!I$50,AS357*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF357:BI357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!E440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,{"$f":"+[1]Energía!F358","v":0},{"$f":"+[1]Energía!G358","v":0},{"$f":"+[1]Energía!H358","v":0},{"$f":"+[1]Energía!I358","v":0},{"$f":"+[1]Energía!J358","v":0},{"$f":"+[1]Energía!K358","v":0},null,{"$f":"+[1]Energía!M358","v":0},{"$f":"+[1]Energía!N358","v":0},{"$f":"+[1]Energía!O358","v":0},{"$f":"+[1]Energía!P358","v":0},{"$f":"+[1]Energía!Q358","v":0},null,{"$f":"+[1]Energía!S358","v":0},{"$f":"+[1]Energía!T358","v":0},{"$f":"+[1]Energía!U358","v":0},{"$f":"+[1]Energía!V358","v":0},{"$f":"+[1]Energía!W358","v":0},null,{"$f":"+[1]Energía!Y358","v":0},{"$f":"+[1]Energía!Z358","v":0},{"$f":"+[1]Energía!AA358","v":0},{"$f":"+[1]Energía!AB358","v":0},{"$f":"+[1]Energía!AC358","v":0},{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Ep\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Ep\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Ep\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Ep\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Ep\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Ep\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH358:AK358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Efp\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Efp\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Efp\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Efp\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Efp\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Efp\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP358:AS358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX358:BA358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF358:BI358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!E441","v":"Et"},{"$f":"+PremisaCosto!B441","v":"X3"},null,{"$f":"+[1]Energía!F359","v":0},{"$f":"+[1]Energía!G359","v":0},{"$f":"+[1]Energía!H359","v":0},{"$f":"+[1]Energía!I359","v":0},{"$f":"+[1]Energía!J359","v":0},{"$f":"+[1]Energía!K359","v":0},null,{"$f":"+[1]Energía!M359","v":0},{"$f":"+[1]Energía!N359","v":0},{"$f":"+[1]Energía!O359","v":0},{"$f":"+[1]Energía!P359","v":0},{"$f":"+[1]Energía!Q359","v":0},null,{"$f":"+[1]Energía!S359","v":0},{"$f":"+[1]Energía!T359","v":0},{"$f":"+[1]Energía!U359","v":0},{"$f":"+[1]Energía!V359","v":0},{"$f":"+[1]Energía!W359","v":0},null,{"$f":"+[1]Energía!Y359","v":0},{"$f":"+[1]Energía!Z359","v":0},{"$f":"+[1]Energía!AA359","v":0},{"$f":"+[1]Energía!AB359","v":0},{"$f":"+[1]Energía!AC359","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Ep\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Ep\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Ep\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Ep\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Ep\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Ep\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH359:AK359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Efp\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Efp\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Efp\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Efp\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Efp\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Efp\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP359:AS359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AF359*Balance!D$45,IF($D359=\"MT\",AF359*Balance!D$46,AF359*Balance!D$47))","v":0},{"$f":"IF($D359=\"BT\",AG359*Balance!E$45,IF($D359=\"MT\",AG359*Balance!E$46,AG359*Balance!E$47))","v":0},{"$f":"IF($D359=\"BT\",AH359*Balance!F$45,IF($D359=\"MT\",AH359*Balance!F$46,AH359*Balance!F$47))","v":0},{"$f":"IF($D359=\"BT\",AI359*Balance!G$45,IF($D359=\"MT\",AI359*Balance!G$46,AI359*Balance!G$47))","v":0},{"$f":"IF($D359=\"BT\",AJ359*Balance!H$45,IF($D359=\"MT\",AJ359*Balance!H$46,AJ359*Balance!H$47))","v":0},{"$f":"IF($D359=\"BT\",AK359*Balance!I$45,IF($D359=\"MT\",AK359*Balance!I$46,AK359*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX359:BA359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AN359*Balance!D$49,IF($D359=\"MT\",AN359*Balance!D$50,AN359*Balance!D$51))","v":0},{"$f":"IF($D359=\"BT\",AO359*Balance!E$49,IF($D359=\"MT\",AO359*Balance!E$50,AO359*Balance!E$51))","v":0},{"$f":"IF($D359=\"BT\",AP359*Balance!F$49,IF($D359=\"MT\",AP359*Balance!F$50,AP359*Balance!F$51))","v":0},{"$f":"IF($D359=\"BT\",AQ359*Balance!G$49,IF($D359=\"MT\",AQ359*Balance!G$50,AQ359*Balance!G$51))","v":0},{"$f":"IF($D359=\"BT\",AR359*Balance!H$49,IF($D359=\"MT\",AR359*Balance!H$50,AR359*Balance!H$51))","v":0},{"$f":"IF($D359=\"BT\",AS359*Balance!I$49,IF($D359=\"MT\",AS359*Balance!I$50,AS359*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF359:BI359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!E442","v":"Et"},{"$f":"+PremisaCosto!B442","v":"X3"},null,{"$f":"+[1]Energía!F360","v":0},{"$f":"+[1]Energía!G360","v":0},{"$f":"+[1]Energía!H360","v":0},{"$f":"+[1]Energía!I360","v":0},{"$f":"+[1]Energía!J360","v":0},{"$f":"+[1]Energía!K360","v":0},null,{"$f":"+[1]Energía!M360","v":0},{"$f":"+[1]Energía!N360","v":0},{"$f":"+[1]Energía!O360","v":0},{"$f":"+[1]Energía!P360","v":0},{"$f":"+[1]Energía!Q360","v":0},null,{"$f":"+[1]Energía!S360","v":0},{"$f":"+[1]Energía!T360","v":0},{"$f":"+[1]Energía!U360","v":0},{"$f":"+[1]Energía!V360","v":0},{"$f":"+[1]Energía!W360","v":0},null,{"$f":"+[1]Energía!Y360","v":0},{"$f":"+[1]Energía!Z360","v":0},{"$f":"+[1]Energía!AA360","v":0},{"$f":"+[1]Energía!AB360","v":0},{"$f":"+[1]Energía!AC360","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Ep\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Ep\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Ep\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Ep\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Ep\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Ep\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH360:AK360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Efp\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Efp\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Efp\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Efp\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Efp\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Efp\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP360:AS360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AF360*Balance!D$45,IF($D360=\"MT\",AF360*Balance!D$46,AF360*Balance!D$47))","v":0},{"$f":"IF($D360=\"BT\",AG360*Balance!E$45,IF($D360=\"MT\",AG360*Balance!E$46,AG360*Balance!E$47))","v":0},{"$f":"IF($D360=\"BT\",AH360*Balance!F$45,IF($D360=\"MT\",AH360*Balance!F$46,AH360*Balance!F$47))","v":0},{"$f":"IF($D360=\"BT\",AI360*Balance!G$45,IF($D360=\"MT\",AI360*Balance!G$46,AI360*Balance!G$47))","v":0},{"$f":"IF($D360=\"BT\",AJ360*Balance!H$45,IF($D360=\"MT\",AJ360*Balance!H$46,AJ360*Balance!H$47))","v":0},{"$f":"IF($D360=\"BT\",AK360*Balance!I$45,IF($D360=\"MT\",AK360*Balance!I$46,AK360*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX360:BA360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AN360*Balance!D$49,IF($D360=\"MT\",AN360*Balance!D$50,AN360*Balance!D$51))","v":0},{"$f":"IF($D360=\"BT\",AO360*Balance!E$49,IF($D360=\"MT\",AO360*Balance!E$50,AO360*Balance!E$51))","v":0},{"$f":"IF($D360=\"BT\",AP360*Balance!F$49,IF($D360=\"MT\",AP360*Balance!F$50,AP360*Balance!F$51))","v":0},{"$f":"IF($D360=\"BT\",AQ360*Balance!G$49,IF($D360=\"MT\",AQ360*Balance!G$50,AQ360*Balance!G$51))","v":0},{"$f":"IF($D360=\"BT\",AR360*Balance!H$49,IF($D360=\"MT\",AR360*Balance!H$50,AR360*Balance!H$51))","v":0},{"$f":"IF($D360=\"BT\",AS360*Balance!I$49,IF($D360=\"MT\",AS360*Balance!I$50,AS360*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF360:BI360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!E443","v":"Et"},{"$f":"+PremisaCosto!B443","v":"X3"},null,{"$f":"+[1]Energía!F361","v":0},{"$f":"+[1]Energía!G361","v":0},{"$f":"+[1]Energía!H361","v":0},{"$f":"+[1]Energía!I361","v":0},{"$f":"+[1]Energía!J361","v":0},{"$f":"+[1]Energía!K361","v":0},null,{"$f":"+[1]Energía!M361","v":0},{"$f":"+[1]Energía!N361","v":0},{"$f":"+[1]Energía!O361","v":0},{"$f":"+[1]Energía!P361","v":0},{"$f":"+[1]Energía!Q361","v":0},null,{"$f":"+[1]Energía!S361","v":0},{"$f":"+[1]Energía!T361","v":0},{"$f":"+[1]Energía!U361","v":0},{"$f":"+[1]Energía!V361","v":0},{"$f":"+[1]Energía!W361","v":0},null,{"$f":"+[1]Energía!Y361","v":0},{"$f":"+[1]Energía!Z361","v":0},{"$f":"+[1]Energía!AA361","v":0},{"$f":"+[1]Energía!AB361","v":0},{"$f":"+[1]Energía!AC361","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Ep\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Ep\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Ep\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Ep\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Ep\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Ep\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH361:AK361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Efp\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Efp\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Efp\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Efp\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Efp\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Efp\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP361:AS361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AF361*Balance!D$45,IF($D361=\"MT\",AF361*Balance!D$46,AF361*Balance!D$47))","v":0},{"$f":"IF($D361=\"BT\",AG361*Balance!E$45,IF($D361=\"MT\",AG361*Balance!E$46,AG361*Balance!E$47))","v":0},{"$f":"IF($D361=\"BT\",AH361*Balance!F$45,IF($D361=\"MT\",AH361*Balance!F$46,AH361*Balance!F$47))","v":0},{"$f":"IF($D361=\"BT\",AI361*Balance!G$45,IF($D361=\"MT\",AI361*Balance!G$46,AI361*Balance!G$47))","v":0},{"$f":"IF($D361=\"BT\",AJ361*Balance!H$45,IF($D361=\"MT\",AJ361*Balance!H$46,AJ361*Balance!H$47))","v":0},{"$f":"IF($D361=\"BT\",AK361*Balance!I$45,IF($D361=\"MT\",AK361*Balance!I$46,AK361*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX361:BA361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AN361*Balance!D$49,IF($D361=\"MT\",AN361*Balance!D$50,AN361*Balance!D$51))","v":0},{"$f":"IF($D361=\"BT\",AO361*Balance!E$49,IF($D361=\"MT\",AO361*Balance!E$50,AO361*Balance!E$51))","v":0},{"$f":"IF($D361=\"BT\",AP361*Balance!F$49,IF($D361=\"MT\",AP361*Balance!F$50,AP361*Balance!F$51))","v":0},{"$f":"IF($D361=\"BT\",AQ361*Balance!G$49,IF($D361=\"MT\",AQ361*Balance!G$50,AQ361*Balance!G$51))","v":0},{"$f":"IF($D361=\"BT\",AR361*Balance!H$49,IF($D361=\"MT\",AR361*Balance!H$50,AR361*Balance!H$51))","v":0},{"$f":"IF($D361=\"BT\",AS361*Balance!I$49,IF($D361=\"MT\",AS361*Balance!I$50,AS361*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF361:BI361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!E444","v":"Et"},{"$f":"+PremisaCosto!B444","v":"X3"},null,{"$f":"+[1]Energía!F362","v":0},{"$f":"+[1]Energía!G362","v":0},{"$f":"+[1]Energía!H362","v":0},{"$f":"+[1]Energía!I362","v":0},{"$f":"+[1]Energía!J362","v":0},{"$f":"+[1]Energía!K362","v":0},null,{"$f":"+[1]Energía!M362","v":0},{"$f":"+[1]Energía!N362","v":0},{"$f":"+[1]Energía!O362","v":0},{"$f":"+[1]Energía!P362","v":0},{"$f":"+[1]Energía!Q362","v":0},null,{"$f":"+[1]Energía!S362","v":0},{"$f":"+[1]Energía!T362","v":0},{"$f":"+[1]Energía!U362","v":0},{"$f":"+[1]Energía!V362","v":0},{"$f":"+[1]Energía!W362","v":0},null,{"$f":"+[1]Energía!Y362","v":0},{"$f":"+[1]Energía!Z362","v":0},{"$f":"+[1]Energía!AA362","v":0},{"$f":"+[1]Energía!AB362","v":0},{"$f":"+[1]Energía!AC362","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Ep\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Ep\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Ep\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Ep\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Ep\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Ep\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH362:AK362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Efp\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Efp\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Efp\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Efp\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Efp\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Efp\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP362:AS362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AF362*Balance!D$45,IF($D362=\"MT\",AF362*Balance!D$46,AF362*Balance!D$47))","v":0},{"$f":"IF($D362=\"BT\",AG362*Balance!E$45,IF($D362=\"MT\",AG362*Balance!E$46,AG362*Balance!E$47))","v":0},{"$f":"IF($D362=\"BT\",AH362*Balance!F$45,IF($D362=\"MT\",AH362*Balance!F$46,AH362*Balance!F$47))","v":0},{"$f":"IF($D362=\"BT\",AI362*Balance!G$45,IF($D362=\"MT\",AI362*Balance!G$46,AI362*Balance!G$47))","v":0},{"$f":"IF($D362=\"BT\",AJ362*Balance!H$45,IF($D362=\"MT\",AJ362*Balance!H$46,AJ362*Balance!H$47))","v":0},{"$f":"IF($D362=\"BT\",AK362*Balance!I$45,IF($D362=\"MT\",AK362*Balance!I$46,AK362*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX362:BA362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AN362*Balance!D$49,IF($D362=\"MT\",AN362*Balance!D$50,AN362*Balance!D$51))","v":0},{"$f":"IF($D362=\"BT\",AO362*Balance!E$49,IF($D362=\"MT\",AO362*Balance!E$50,AO362*Balance!E$51))","v":0},{"$f":"IF($D362=\"BT\",AP362*Balance!F$49,IF($D362=\"MT\",AP362*Balance!F$50,AP362*Balance!F$51))","v":0},{"$f":"IF($D362=\"BT\",AQ362*Balance!G$49,IF($D362=\"MT\",AQ362*Balance!G$50,AQ362*Balance!G$51))","v":0},{"$f":"IF($D362=\"BT\",AR362*Balance!H$49,IF($D362=\"MT\",AR362*Balance!H$50,AR362*Balance!H$51))","v":0},{"$f":"IF($D362=\"BT\",AS362*Balance!I$49,IF($D362=\"MT\",AS362*Balance!I$50,AS362*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF362:BI362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!E445","v":"Et"},{"$f":"+PremisaCosto!B445","v":"X3"},null,{"$f":"+[1]Energía!F363","v":0},{"$f":"+[1]Energía!G363","v":0},{"$f":"+[1]Energía!H363","v":0},{"$f":"+[1]Energía!I363","v":0},{"$f":"+[1]Energía!J363","v":0},{"$f":"+[1]Energía!K363","v":0},null,{"$f":"+[1]Energía!M363","v":0},{"$f":"+[1]Energía!N363","v":0},{"$f":"+[1]Energía!O363","v":0},{"$f":"+[1]Energía!P363","v":0},{"$f":"+[1]Energía!Q363","v":0},null,{"$f":"+[1]Energía!S363","v":0},{"$f":"+[1]Energía!T363","v":0},{"$f":"+[1]Energía!U363","v":0},{"$f":"+[1]Energía!V363","v":0},{"$f":"+[1]Energía!W363","v":0},null,{"$f":"+[1]Energía!Y363","v":0},{"$f":"+[1]Energía!Z363","v":0},{"$f":"+[1]Energía!AA363","v":0},{"$f":"+[1]Energía!AB363","v":0},{"$f":"+[1]Energía!AC363","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Ep\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Ep\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Ep\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Ep\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Ep\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Ep\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH363:AK363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Efp\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Efp\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Efp\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Efp\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Efp\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Efp\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP363:AS363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AF363*Balance!D$45,IF($D363=\"MT\",AF363*Balance!D$46,AF363*Balance!D$47))","v":0},{"$f":"IF($D363=\"BT\",AG363*Balance!E$45,IF($D363=\"MT\",AG363*Balance!E$46,AG363*Balance!E$47))","v":0},{"$f":"IF($D363=\"BT\",AH363*Balance!F$45,IF($D363=\"MT\",AH363*Balance!F$46,AH363*Balance!F$47))","v":0},{"$f":"IF($D363=\"BT\",AI363*Balance!G$45,IF($D363=\"MT\",AI363*Balance!G$46,AI363*Balance!G$47))","v":0},{"$f":"IF($D363=\"BT\",AJ363*Balance!H$45,IF($D363=\"MT\",AJ363*Balance!H$46,AJ363*Balance!H$47))","v":0},{"$f":"IF($D363=\"BT\",AK363*Balance!I$45,IF($D363=\"MT\",AK363*Balance!I$46,AK363*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX363:BA363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AN363*Balance!D$49,IF($D363=\"MT\",AN363*Balance!D$50,AN363*Balance!D$51))","v":0},{"$f":"IF($D363=\"BT\",AO363*Balance!E$49,IF($D363=\"MT\",AO363*Balance!E$50,AO363*Balance!E$51))","v":0},{"$f":"IF($D363=\"BT\",AP363*Balance!F$49,IF($D363=\"MT\",AP363*Balance!F$50,AP363*Balance!F$51))","v":0},{"$f":"IF($D363=\"BT\",AQ363*Balance!G$49,IF($D363=\"MT\",AQ363*Balance!G$50,AQ363*Balance!G$51))","v":0},{"$f":"IF($D363=\"BT\",AR363*Balance!H$49,IF($D363=\"MT\",AR363*Balance!H$50,AR363*Balance!H$51))","v":0},{"$f":"IF($D363=\"BT\",AS363*Balance!I$49,IF($D363=\"MT\",AS363*Balance!I$50,AS363*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF363:BI363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!E446","v":"Et"},{"$f":"+PremisaCosto!B446","v":"X3"},null,{"$f":"+[1]Energía!F364","v":0},{"$f":"+[1]Energía!G364","v":0},{"$f":"+[1]Energía!H364","v":0},{"$f":"+[1]Energía!I364","v":0},{"$f":"+[1]Energía!J364","v":0},{"$f":"+[1]Energía!K364","v":0},null,{"$f":"+[1]Energía!M364","v":0},{"$f":"+[1]Energía!N364","v":0},{"$f":"+[1]Energía!O364","v":0},{"$f":"+[1]Energía!P364","v":0},{"$f":"+[1]Energía!Q364","v":0},null,{"$f":"+[1]Energía!S364","v":0},{"$f":"+[1]Energía!T364","v":0},{"$f":"+[1]Energía!U364","v":0},{"$f":"+[1]Energía!V364","v":0},{"$f":"+[1]Energía!W364","v":0},null,{"$f":"+[1]Energía!Y364","v":0},{"$f":"+[1]Energía!Z364","v":0},{"$f":"+[1]Energía!AA364","v":0},{"$f":"+[1]Energía!AB364","v":0},{"$f":"+[1]Energía!AC364","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Ep\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Ep\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Ep\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Ep\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Ep\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Ep\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH364:AK364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Efp\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Efp\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Efp\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Efp\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Efp\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Efp\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP364:AS364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AF364*Balance!D$45,IF($D364=\"MT\",AF364*Balance!D$46,AF364*Balance!D$47))","v":0},{"$f":"IF($D364=\"BT\",AG364*Balance!E$45,IF($D364=\"MT\",AG364*Balance!E$46,AG364*Balance!E$47))","v":0},{"$f":"IF($D364=\"BT\",AH364*Balance!F$45,IF($D364=\"MT\",AH364*Balance!F$46,AH364*Balance!F$47))","v":0},{"$f":"IF($D364=\"BT\",AI364*Balance!G$45,IF($D364=\"MT\",AI364*Balance!G$46,AI364*Balance!G$47))","v":0},{"$f":"IF($D364=\"BT\",AJ364*Balance!H$45,IF($D364=\"MT\",AJ364*Balance!H$46,AJ364*Balance!H$47))","v":0},{"$f":"IF($D364=\"BT\",AK364*Balance!I$45,IF($D364=\"MT\",AK364*Balance!I$46,AK364*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX364:BA364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AN364*Balance!D$49,IF($D364=\"MT\",AN364*Balance!D$50,AN364*Balance!D$51))","v":0},{"$f":"IF($D364=\"BT\",AO364*Balance!E$49,IF($D364=\"MT\",AO364*Balance!E$50,AO364*Balance!E$51))","v":0},{"$f":"IF($D364=\"BT\",AP364*Balance!F$49,IF($D364=\"MT\",AP364*Balance!F$50,AP364*Balance!F$51))","v":0},{"$f":"IF($D364=\"BT\",AQ364*Balance!G$49,IF($D364=\"MT\",AQ364*Balance!G$50,AQ364*Balance!G$51))","v":0},{"$f":"IF($D364=\"BT\",AR364*Balance!H$49,IF($D364=\"MT\",AR364*Balance!H$50,AR364*Balance!H$51))","v":0},{"$f":"IF($D364=\"BT\",AS364*Balance!I$49,IF($D364=\"MT\",AS364*Balance!I$50,AS364*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF364:BI364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!E447","v":"Et"},{"$f":"+PremisaCosto!B447","v":"X3"},null,{"$f":"+[1]Energía!F365","v":0},{"$f":"+[1]Energía!G365","v":0},{"$f":"+[1]Energía!H365","v":0},{"$f":"+[1]Energía!I365","v":0},{"$f":"+[1]Energía!J365","v":0},{"$f":"+[1]Energía!K365","v":0},null,{"$f":"+[1]Energía!M365","v":0},{"$f":"+[1]Energía!N365","v":0},{"$f":"+[1]Energía!O365","v":0},{"$f":"+[1]Energía!P365","v":0},{"$f":"+[1]Energía!Q365","v":0},null,{"$f":"+[1]Energía!S365","v":0},{"$f":"+[1]Energía!T365","v":0},{"$f":"+[1]Energía!U365","v":0},{"$f":"+[1]Energía!V365","v":0},{"$f":"+[1]Energía!W365","v":0},null,{"$f":"+[1]Energía!Y365","v":0},{"$f":"+[1]Energía!Z365","v":0},{"$f":"+[1]Energía!AA365","v":0},{"$f":"+[1]Energía!AB365","v":0},{"$f":"+[1]Energía!AC365","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Ep\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Ep\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Ep\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Ep\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Ep\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Ep\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH365:AK365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Efp\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Efp\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Efp\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Efp\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Efp\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Efp\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP365:AS365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AF365*Balance!D$45,IF($D365=\"MT\",AF365*Balance!D$46,AF365*Balance!D$47))","v":0},{"$f":"IF($D365=\"BT\",AG365*Balance!E$45,IF($D365=\"MT\",AG365*Balance!E$46,AG365*Balance!E$47))","v":0},{"$f":"IF($D365=\"BT\",AH365*Balance!F$45,IF($D365=\"MT\",AH365*Balance!F$46,AH365*Balance!F$47))","v":0},{"$f":"IF($D365=\"BT\",AI365*Balance!G$45,IF($D365=\"MT\",AI365*Balance!G$46,AI365*Balance!G$47))","v":0},{"$f":"IF($D365=\"BT\",AJ365*Balance!H$45,IF($D365=\"MT\",AJ365*Balance!H$46,AJ365*Balance!H$47))","v":0},{"$f":"IF($D365=\"BT\",AK365*Balance!I$45,IF($D365=\"MT\",AK365*Balance!I$46,AK365*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX365:BA365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AN365*Balance!D$49,IF($D365=\"MT\",AN365*Balance!D$50,AN365*Balance!D$51))","v":0},{"$f":"IF($D365=\"BT\",AO365*Balance!E$49,IF($D365=\"MT\",AO365*Balance!E$50,AO365*Balance!E$51))","v":0},{"$f":"IF($D365=\"BT\",AP365*Balance!F$49,IF($D365=\"MT\",AP365*Balance!F$50,AP365*Balance!F$51))","v":0},{"$f":"IF($D365=\"BT\",AQ365*Balance!G$49,IF($D365=\"MT\",AQ365*Balance!G$50,AQ365*Balance!G$51))","v":0},{"$f":"IF($D365=\"BT\",AR365*Balance!H$49,IF($D365=\"MT\",AR365*Balance!H$50,AR365*Balance!H$51))","v":0},{"$f":"IF($D365=\"BT\",AS365*Balance!I$49,IF($D365=\"MT\",AS365*Balance!I$50,AS365*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF365:BI365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!E448","v":"Et"},{"$f":"+PremisaCosto!B448","v":"X3"},null,{"$f":"+[1]Energía!F366","v":0},{"$f":"+[1]Energía!G366","v":0},{"$f":"+[1]Energía!H366","v":0},{"$f":"+[1]Energía!I366","v":0},{"$f":"+[1]Energía!J366","v":0},{"$f":"+[1]Energía!K366","v":0},null,{"$f":"+[1]Energía!M366","v":0},{"$f":"+[1]Energía!N366","v":0},{"$f":"+[1]Energía!O366","v":0},{"$f":"+[1]Energía!P366","v":0},{"$f":"+[1]Energía!Q366","v":0},null,{"$f":"+[1]Energía!S366","v":0},{"$f":"+[1]Energía!T366","v":0},{"$f":"+[1]Energía!U366","v":0},{"$f":"+[1]Energía!V366","v":0},{"$f":"+[1]Energía!W366","v":0},null,{"$f":"+[1]Energía!Y366","v":0},{"$f":"+[1]Energía!Z366","v":0},{"$f":"+[1]Energía!AA366","v":0},{"$f":"+[1]Energía!AB366","v":0},{"$f":"+[1]Energía!AC366","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Ep\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Ep\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Ep\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Ep\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Ep\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Ep\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH366:AK366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Efp\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Efp\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Efp\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Efp\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Efp\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Efp\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP366:AS366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AF366*Balance!D$45,IF($D366=\"MT\",AF366*Balance!D$46,AF366*Balance!D$47))","v":0},{"$f":"IF($D366=\"BT\",AG366*Balance!E$45,IF($D366=\"MT\",AG366*Balance!E$46,AG366*Balance!E$47))","v":0},{"$f":"IF($D366=\"BT\",AH366*Balance!F$45,IF($D366=\"MT\",AH366*Balance!F$46,AH366*Balance!F$47))","v":0},{"$f":"IF($D366=\"BT\",AI366*Balance!G$45,IF($D366=\"MT\",AI366*Balance!G$46,AI366*Balance!G$47))","v":0},{"$f":"IF($D366=\"BT\",AJ366*Balance!H$45,IF($D366=\"MT\",AJ366*Balance!H$46,AJ366*Balance!H$47))","v":0},{"$f":"IF($D366=\"BT\",AK366*Balance!I$45,IF($D366=\"MT\",AK366*Balance!I$46,AK366*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX366:BA366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AN366*Balance!D$49,IF($D366=\"MT\",AN366*Balance!D$50,AN366*Balance!D$51))","v":0},{"$f":"IF($D366=\"BT\",AO366*Balance!E$49,IF($D366=\"MT\",AO366*Balance!E$50,AO366*Balance!E$51))","v":0},{"$f":"IF($D366=\"BT\",AP366*Balance!F$49,IF($D366=\"MT\",AP366*Balance!F$50,AP366*Balance!F$51))","v":0},{"$f":"IF($D366=\"BT\",AQ366*Balance!G$49,IF($D366=\"MT\",AQ366*Balance!G$50,AQ366*Balance!G$51))","v":0},{"$f":"IF($D366=\"BT\",AR366*Balance!H$49,IF($D366=\"MT\",AR366*Balance!H$50,AR366*Balance!H$51))","v":0},{"$f":"IF($D366=\"BT\",AS366*Balance!I$49,IF($D366=\"MT\",AS366*Balance!I$50,AS366*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF366:BI366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!E449","v":"Et"},{"$f":"+PremisaCosto!B449","v":"X3"},null,{"$f":"+[1]Energía!F367","v":0},{"$f":"+[1]Energía!G367","v":0},{"$f":"+[1]Energía!H367","v":0},{"$f":"+[1]Energía!I367","v":0},{"$f":"+[1]Energía!J367","v":0},{"$f":"+[1]Energía!K367","v":0},null,{"$f":"+[1]Energía!M367","v":0},{"$f":"+[1]Energía!N367","v":0},{"$f":"+[1]Energía!O367","v":0},{"$f":"+[1]Energía!P367","v":0},{"$f":"+[1]Energía!Q367","v":0},null,{"$f":"+[1]Energía!S367","v":0},{"$f":"+[1]Energía!T367","v":0},{"$f":"+[1]Energía!U367","v":0},{"$f":"+[1]Energía!V367","v":0},{"$f":"+[1]Energía!W367","v":0},null,{"$f":"+[1]Energía!Y367","v":0},{"$f":"+[1]Energía!Z367","v":0},{"$f":"+[1]Energía!AA367","v":0},{"$f":"+[1]Energía!AB367","v":0},{"$f":"+[1]Energía!AC367","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Ep\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Ep\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Ep\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Ep\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Ep\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Ep\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH367:AK367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Efp\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Efp\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Efp\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Efp\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Efp\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Efp\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP367:AS367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AF367*Balance!D$45,IF($D367=\"MT\",AF367*Balance!D$46,AF367*Balance!D$47))","v":0},{"$f":"IF($D367=\"BT\",AG367*Balance!E$45,IF($D367=\"MT\",AG367*Balance!E$46,AG367*Balance!E$47))","v":0},{"$f":"IF($D367=\"BT\",AH367*Balance!F$45,IF($D367=\"MT\",AH367*Balance!F$46,AH367*Balance!F$47))","v":0},{"$f":"IF($D367=\"BT\",AI367*Balance!G$45,IF($D367=\"MT\",AI367*Balance!G$46,AI367*Balance!G$47))","v":0},{"$f":"IF($D367=\"BT\",AJ367*Balance!H$45,IF($D367=\"MT\",AJ367*Balance!H$46,AJ367*Balance!H$47))","v":0},{"$f":"IF($D367=\"BT\",AK367*Balance!I$45,IF($D367=\"MT\",AK367*Balance!I$46,AK367*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX367:BA367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AN367*Balance!D$49,IF($D367=\"MT\",AN367*Balance!D$50,AN367*Balance!D$51))","v":0},{"$f":"IF($D367=\"BT\",AO367*Balance!E$49,IF($D367=\"MT\",AO367*Balance!E$50,AO367*Balance!E$51))","v":0},{"$f":"IF($D367=\"BT\",AP367*Balance!F$49,IF($D367=\"MT\",AP367*Balance!F$50,AP367*Balance!F$51))","v":0},{"$f":"IF($D367=\"BT\",AQ367*Balance!G$49,IF($D367=\"MT\",AQ367*Balance!G$50,AQ367*Balance!G$51))","v":0},{"$f":"IF($D367=\"BT\",AR367*Balance!H$49,IF($D367=\"MT\",AR367*Balance!H$50,AR367*Balance!H$51))","v":0},{"$f":"IF($D367=\"BT\",AS367*Balance!I$49,IF($D367=\"MT\",AS367*Balance!I$50,AS367*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF367:BI367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!E450","v":"Et"},{"$f":"+PremisaCosto!B450","v":"X3"},null,{"$f":"+[1]Energía!F368","v":0},{"$f":"+[1]Energía!G368","v":0},{"$f":"+[1]Energía!H368","v":0},{"$f":"+[1]Energía!I368","v":0},{"$f":"+[1]Energía!J368","v":0},{"$f":"+[1]Energía!K368","v":0},null,{"$f":"+[1]Energía!M368","v":0},{"$f":"+[1]Energía!N368","v":0},{"$f":"+[1]Energía!O368","v":0},{"$f":"+[1]Energía!P368","v":0},{"$f":"+[1]Energía!Q368","v":0},null,{"$f":"+[1]Energía!S368","v":0},{"$f":"+[1]Energía!T368","v":0},{"$f":"+[1]Energía!U368","v":0},{"$f":"+[1]Energía!V368","v":0},{"$f":"+[1]Energía!W368","v":0},null,{"$f":"+[1]Energía!Y368","v":0},{"$f":"+[1]Energía!Z368","v":0},{"$f":"+[1]Energía!AA368","v":0},{"$f":"+[1]Energía!AB368","v":0},{"$f":"+[1]Energía!AC368","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Ep\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Ep\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Ep\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Ep\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Ep\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Ep\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH368:AK368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Efp\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Efp\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Efp\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Efp\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Efp\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Efp\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP368:AS368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AF368*Balance!D$45,IF($D368=\"MT\",AF368*Balance!D$46,AF368*Balance!D$47))","v":0},{"$f":"IF($D368=\"BT\",AG368*Balance!E$45,IF($D368=\"MT\",AG368*Balance!E$46,AG368*Balance!E$47))","v":0},{"$f":"IF($D368=\"BT\",AH368*Balance!F$45,IF($D368=\"MT\",AH368*Balance!F$46,AH368*Balance!F$47))","v":0},{"$f":"IF($D368=\"BT\",AI368*Balance!G$45,IF($D368=\"MT\",AI368*Balance!G$46,AI368*Balance!G$47))","v":0},{"$f":"IF($D368=\"BT\",AJ368*Balance!H$45,IF($D368=\"MT\",AJ368*Balance!H$46,AJ368*Balance!H$47))","v":0},{"$f":"IF($D368=\"BT\",AK368*Balance!I$45,IF($D368=\"MT\",AK368*Balance!I$46,AK368*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX368:BA368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AN368*Balance!D$49,IF($D368=\"MT\",AN368*Balance!D$50,AN368*Balance!D$51))","v":0},{"$f":"IF($D368=\"BT\",AO368*Balance!E$49,IF($D368=\"MT\",AO368*Balance!E$50,AO368*Balance!E$51))","v":0},{"$f":"IF($D368=\"BT\",AP368*Balance!F$49,IF($D368=\"MT\",AP368*Balance!F$50,AP368*Balance!F$51))","v":0},{"$f":"IF($D368=\"BT\",AQ368*Balance!G$49,IF($D368=\"MT\",AQ368*Balance!G$50,AQ368*Balance!G$51))","v":0},{"$f":"IF($D368=\"BT\",AR368*Balance!H$49,IF($D368=\"MT\",AR368*Balance!H$50,AR368*Balance!H$51))","v":0},{"$f":"IF($D368=\"BT\",AS368*Balance!I$49,IF($D368=\"MT\",AS368*Balance!I$50,AS368*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF368:BI368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!E451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,{"$f":"+[1]Energía!F369","v":0},{"$f":"+[1]Energía!G369","v":0},{"$f":"+[1]Energía!H369","v":0},{"$f":"+[1]Energía!I369","v":0},{"$f":"+[1]Energía!J369","v":0},{"$f":"+[1]Energía!K369","v":0},null,{"$f":"+[1]Energía!M369","v":0},{"$f":"+[1]Energía!N369","v":0},{"$f":"+[1]Energía!O369","v":0},{"$f":"+[1]Energía!P369","v":0},{"$f":"+[1]Energía!Q369","v":0},null,{"$f":"+[1]Energía!S369","v":0},{"$f":"+[1]Energía!T369","v":0},{"$f":"+[1]Energía!U369","v":0},{"$f":"+[1]Energía!V369","v":0},{"$f":"+[1]Energía!W369","v":0},null,{"$f":"+[1]Energía!Y369","v":0},{"$f":"+[1]Energía!Z369","v":0},{"$f":"+[1]Energía!AA369","v":0},{"$f":"+[1]Energía!AB369","v":0},{"$f":"+[1]Energía!AC369","v":0},{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Ep\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Ep\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Ep\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Ep\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Ep\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Ep\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH369:AK369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Efp\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Efp\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Efp\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Efp\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Efp\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Efp\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP369:AS369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX369:BA369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF369:BI369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!E452","v":"Et"},{"$f":"+PremisaCosto!B452","v":"X3"},null,{"$f":"+[1]Energía!F370","v":0},{"$f":"+[1]Energía!G370","v":0},{"$f":"+[1]Energía!H370","v":0},{"$f":"+[1]Energía!I370","v":0},{"$f":"+[1]Energía!J370","v":0},{"$f":"+[1]Energía!K370","v":0},null,{"$f":"+[1]Energía!M370","v":0},{"$f":"+[1]Energía!N370","v":0},{"$f":"+[1]Energía!O370","v":0},{"$f":"+[1]Energía!P370","v":0},{"$f":"+[1]Energía!Q370","v":0},null,{"$f":"+[1]Energía!S370","v":0},{"$f":"+[1]Energía!T370","v":0},{"$f":"+[1]Energía!U370","v":0},{"$f":"+[1]Energía!V370","v":0},{"$f":"+[1]Energía!W370","v":0},null,{"$f":"+[1]Energía!Y370","v":0},{"$f":"+[1]Energía!Z370","v":0},{"$f":"+[1]Energía!AA370","v":0},{"$f":"+[1]Energía!AB370","v":0},{"$f":"+[1]Energía!AC370","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Ep\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Ep\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Ep\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Ep\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Ep\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Ep\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH370:AK370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Efp\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Efp\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Efp\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Efp\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Efp\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Efp\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP370:AS370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AF370*Balance!D$45,IF($D370=\"MT\",AF370*Balance!D$46,AF370*Balance!D$47))","v":0},{"$f":"IF($D370=\"BT\",AG370*Balance!E$45,IF($D370=\"MT\",AG370*Balance!E$46,AG370*Balance!E$47))","v":0},{"$f":"IF($D370=\"BT\",AH370*Balance!F$45,IF($D370=\"MT\",AH370*Balance!F$46,AH370*Balance!F$47))","v":0},{"$f":"IF($D370=\"BT\",AI370*Balance!G$45,IF($D370=\"MT\",AI370*Balance!G$46,AI370*Balance!G$47))","v":0},{"$f":"IF($D370=\"BT\",AJ370*Balance!H$45,IF($D370=\"MT\",AJ370*Balance!H$46,AJ370*Balance!H$47))","v":0},{"$f":"IF($D370=\"BT\",AK370*Balance!I$45,IF($D370=\"MT\",AK370*Balance!I$46,AK370*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX370:BA370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AN370*Balance!D$49,IF($D370=\"MT\",AN370*Balance!D$50,AN370*Balance!D$51))","v":0},{"$f":"IF($D370=\"BT\",AO370*Balance!E$49,IF($D370=\"MT\",AO370*Balance!E$50,AO370*Balance!E$51))","v":0},{"$f":"IF($D370=\"BT\",AP370*Balance!F$49,IF($D370=\"MT\",AP370*Balance!F$50,AP370*Balance!F$51))","v":0},{"$f":"IF($D370=\"BT\",AQ370*Balance!G$49,IF($D370=\"MT\",AQ370*Balance!G$50,AQ370*Balance!G$51))","v":0},{"$f":"IF($D370=\"BT\",AR370*Balance!H$49,IF($D370=\"MT\",AR370*Balance!H$50,AR370*Balance!H$51))","v":0},{"$f":"IF($D370=\"BT\",AS370*Balance!I$49,IF($D370=\"MT\",AS370*Balance!I$50,AS370*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF370:BI370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!E453","v":"Et"},{"$f":"+PremisaCosto!B453","v":"X3"},null,{"$f":"+[1]Energía!F371","v":0},{"$f":"+[1]Energía!G371","v":0},{"$f":"+[1]Energía!H371","v":0},{"$f":"+[1]Energía!I371","v":0},{"$f":"+[1]Energía!J371","v":0},{"$f":"+[1]Energía!K371","v":0},null,{"$f":"+[1]Energía!M371","v":0},{"$f":"+[1]Energía!N371","v":0},{"$f":"+[1]Energía!O371","v":0},{"$f":"+[1]Energía!P371","v":0},{"$f":"+[1]Energía!Q371","v":0},null,{"$f":"+[1]Energía!S371","v":0},{"$f":"+[1]Energía!T371","v":0},{"$f":"+[1]Energía!U371","v":0},{"$f":"+[1]Energía!V371","v":0},{"$f":"+[1]Energía!W371","v":0},null,{"$f":"+[1]Energía!Y371","v":0},{"$f":"+[1]Energía!Z371","v":0},{"$f":"+[1]Energía!AA371","v":0},{"$f":"+[1]Energía!AB371","v":0},{"$f":"+[1]Energía!AC371","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Ep\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Ep\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Ep\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Ep\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Ep\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Ep\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH371:AK371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Efp\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Efp\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Efp\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Efp\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Efp\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Efp\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP371:AS371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AF371*Balance!D$45,IF($D371=\"MT\",AF371*Balance!D$46,AF371*Balance!D$47))","v":0},{"$f":"IF($D371=\"BT\",AG371*Balance!E$45,IF($D371=\"MT\",AG371*Balance!E$46,AG371*Balance!E$47))","v":0},{"$f":"IF($D371=\"BT\",AH371*Balance!F$45,IF($D371=\"MT\",AH371*Balance!F$46,AH371*Balance!F$47))","v":0},{"$f":"IF($D371=\"BT\",AI371*Balance!G$45,IF($D371=\"MT\",AI371*Balance!G$46,AI371*Balance!G$47))","v":0},{"$f":"IF($D371=\"BT\",AJ371*Balance!H$45,IF($D371=\"MT\",AJ371*Balance!H$46,AJ371*Balance!H$47))","v":0},{"$f":"IF($D371=\"BT\",AK371*Balance!I$45,IF($D371=\"MT\",AK371*Balance!I$46,AK371*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX371:BA371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AN371*Balance!D$49,IF($D371=\"MT\",AN371*Balance!D$50,AN371*Balance!D$51))","v":0},{"$f":"IF($D371=\"BT\",AO371*Balance!E$49,IF($D371=\"MT\",AO371*Balance!E$50,AO371*Balance!E$51))","v":0},{"$f":"IF($D371=\"BT\",AP371*Balance!F$49,IF($D371=\"MT\",AP371*Balance!F$50,AP371*Balance!F$51))","v":0},{"$f":"IF($D371=\"BT\",AQ371*Balance!G$49,IF($D371=\"MT\",AQ371*Balance!G$50,AQ371*Balance!G$51))","v":0},{"$f":"IF($D371=\"BT\",AR371*Balance!H$49,IF($D371=\"MT\",AR371*Balance!H$50,AR371*Balance!H$51))","v":0},{"$f":"IF($D371=\"BT\",AS371*Balance!I$49,IF($D371=\"MT\",AS371*Balance!I$50,AS371*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF371:BI371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!E454","v":"Et"},{"$f":"+PremisaCosto!B454","v":"X3"},null,{"$f":"+[1]Energía!F372","v":0},{"$f":"+[1]Energía!G372","v":0},{"$f":"+[1]Energía!H372","v":0},{"$f":"+[1]Energía!I372","v":0},{"$f":"+[1]Energía!J372","v":0},{"$f":"+[1]Energía!K372","v":0},null,{"$f":"+[1]Energía!M372","v":0},{"$f":"+[1]Energía!N372","v":0},{"$f":"+[1]Energía!O372","v":0},{"$f":"+[1]Energía!P372","v":0},{"$f":"+[1]Energía!Q372","v":0},null,{"$f":"+[1]Energía!S372","v":0},{"$f":"+[1]Energía!T372","v":0},{"$f":"+[1]Energía!U372","v":0},{"$f":"+[1]Energía!V372","v":0},{"$f":"+[1]Energía!W372","v":0},null,{"$f":"+[1]Energía!Y372","v":0},{"$f":"+[1]Energía!Z372","v":0},{"$f":"+[1]Energía!AA372","v":0},{"$f":"+[1]Energía!AB372","v":0},{"$f":"+[1]Energía!AC372","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Ep\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Ep\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Ep\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Ep\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Ep\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Ep\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH372:AK372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Efp\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Efp\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Efp\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Efp\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Efp\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Efp\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP372:AS372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AF372*Balance!D$45,IF($D372=\"MT\",AF372*Balance!D$46,AF372*Balance!D$47))","v":0},{"$f":"IF($D372=\"BT\",AG372*Balance!E$45,IF($D372=\"MT\",AG372*Balance!E$46,AG372*Balance!E$47))","v":0},{"$f":"IF($D372=\"BT\",AH372*Balance!F$45,IF($D372=\"MT\",AH372*Balance!F$46,AH372*Balance!F$47))","v":0},{"$f":"IF($D372=\"BT\",AI372*Balance!G$45,IF($D372=\"MT\",AI372*Balance!G$46,AI372*Balance!G$47))","v":0},{"$f":"IF($D372=\"BT\",AJ372*Balance!H$45,IF($D372=\"MT\",AJ372*Balance!H$46,AJ372*Balance!H$47))","v":0},{"$f":"IF($D372=\"BT\",AK372*Balance!I$45,IF($D372=\"MT\",AK372*Balance!I$46,AK372*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX372:BA372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AN372*Balance!D$49,IF($D372=\"MT\",AN372*Balance!D$50,AN372*Balance!D$51))","v":0},{"$f":"IF($D372=\"BT\",AO372*Balance!E$49,IF($D372=\"MT\",AO372*Balance!E$50,AO372*Balance!E$51))","v":0},{"$f":"IF($D372=\"BT\",AP372*Balance!F$49,IF($D372=\"MT\",AP372*Balance!F$50,AP372*Balance!F$51))","v":0},{"$f":"IF($D372=\"BT\",AQ372*Balance!G$49,IF($D372=\"MT\",AQ372*Balance!G$50,AQ372*Balance!G$51))","v":0},{"$f":"IF($D372=\"BT\",AR372*Balance!H$49,IF($D372=\"MT\",AR372*Balance!H$50,AR372*Balance!H$51))","v":0},{"$f":"IF($D372=\"BT\",AS372*Balance!I$49,IF($D372=\"MT\",AS372*Balance!I$50,AS372*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF372:BI372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!E455","v":"Et"},{"$f":"+PremisaCosto!B455","v":"X3"},null,{"$f":"+[1]Energía!F373","v":0},{"$f":"+[1]Energía!G373","v":0},{"$f":"+[1]Energía!H373","v":0},{"$f":"+[1]Energía!I373","v":0},{"$f":"+[1]Energía!J373","v":0},{"$f":"+[1]Energía!K373","v":0},null,{"$f":"+[1]Energía!M373","v":0},{"$f":"+[1]Energía!N373","v":0},{"$f":"+[1]Energía!O373","v":0},{"$f":"+[1]Energía!P373","v":0},{"$f":"+[1]Energía!Q373","v":0},null,{"$f":"+[1]Energía!S373","v":0},{"$f":"+[1]Energía!T373","v":0},{"$f":"+[1]Energía!U373","v":0},{"$f":"+[1]Energía!V373","v":0},{"$f":"+[1]Energía!W373","v":0},null,{"$f":"+[1]Energía!Y373","v":0},{"$f":"+[1]Energía!Z373","v":0},{"$f":"+[1]Energía!AA373","v":0},{"$f":"+[1]Energía!AB373","v":0},{"$f":"+[1]Energía!AC373","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Ep\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Ep\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Ep\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Ep\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Ep\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Ep\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH373:AK373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Efp\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Efp\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Efp\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Efp\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Efp\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Efp\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP373:AS373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AF373*Balance!D$45,IF($D373=\"MT\",AF373*Balance!D$46,AF373*Balance!D$47))","v":0},{"$f":"IF($D373=\"BT\",AG373*Balance!E$45,IF($D373=\"MT\",AG373*Balance!E$46,AG373*Balance!E$47))","v":0},{"$f":"IF($D373=\"BT\",AH373*Balance!F$45,IF($D373=\"MT\",AH373*Balance!F$46,AH373*Balance!F$47))","v":0},{"$f":"IF($D373=\"BT\",AI373*Balance!G$45,IF($D373=\"MT\",AI373*Balance!G$46,AI373*Balance!G$47))","v":0},{"$f":"IF($D373=\"BT\",AJ373*Balance!H$45,IF($D373=\"MT\",AJ373*Balance!H$46,AJ373*Balance!H$47))","v":0},{"$f":"IF($D373=\"BT\",AK373*Balance!I$45,IF($D373=\"MT\",AK373*Balance!I$46,AK373*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX373:BA373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AN373*Balance!D$49,IF($D373=\"MT\",AN373*Balance!D$50,AN373*Balance!D$51))","v":0},{"$f":"IF($D373=\"BT\",AO373*Balance!E$49,IF($D373=\"MT\",AO373*Balance!E$50,AO373*Balance!E$51))","v":0},{"$f":"IF($D373=\"BT\",AP373*Balance!F$49,IF($D373=\"MT\",AP373*Balance!F$50,AP373*Balance!F$51))","v":0},{"$f":"IF($D373=\"BT\",AQ373*Balance!G$49,IF($D373=\"MT\",AQ373*Balance!G$50,AQ373*Balance!G$51))","v":0},{"$f":"IF($D373=\"BT\",AR373*Balance!H$49,IF($D373=\"MT\",AR373*Balance!H$50,AR373*Balance!H$51))","v":0},{"$f":"IF($D373=\"BT\",AS373*Balance!I$49,IF($D373=\"MT\",AS373*Balance!I$50,AS373*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF373:BI373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!E456","v":"Et"},{"$f":"+PremisaCosto!B456","v":"X3"},null,{"$f":"+[1]Energía!F374","v":0},{"$f":"+[1]Energía!G374","v":0},{"$f":"+[1]Energía!H374","v":0},{"$f":"+[1]Energía!I374","v":0},{"$f":"+[1]Energía!J374","v":0},{"$f":"+[1]Energía!K374","v":0},null,{"$f":"+[1]Energía!M374","v":0},{"$f":"+[1]Energía!N374","v":0},{"$f":"+[1]Energía!O374","v":0},{"$f":"+[1]Energía!P374","v":0},{"$f":"+[1]Energía!Q374","v":0},null,{"$f":"+[1]Energía!S374","v":0},{"$f":"+[1]Energía!T374","v":0},{"$f":"+[1]Energía!U374","v":0},{"$f":"+[1]Energía!V374","v":0},{"$f":"+[1]Energía!W374","v":0},null,{"$f":"+[1]Energía!Y374","v":0},{"$f":"+[1]Energía!Z374","v":0},{"$f":"+[1]Energía!AA374","v":0},{"$f":"+[1]Energía!AB374","v":0},{"$f":"+[1]Energía!AC374","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Ep\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Ep\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Ep\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Ep\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Ep\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Ep\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH374:AK374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Efp\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Efp\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Efp\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Efp\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Efp\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Efp\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP374:AS374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AF374*Balance!D$45,IF($D374=\"MT\",AF374*Balance!D$46,AF374*Balance!D$47))","v":0},{"$f":"IF($D374=\"BT\",AG374*Balance!E$45,IF($D374=\"MT\",AG374*Balance!E$46,AG374*Balance!E$47))","v":0},{"$f":"IF($D374=\"BT\",AH374*Balance!F$45,IF($D374=\"MT\",AH374*Balance!F$46,AH374*Balance!F$47))","v":0},{"$f":"IF($D374=\"BT\",AI374*Balance!G$45,IF($D374=\"MT\",AI374*Balance!G$46,AI374*Balance!G$47))","v":0},{"$f":"IF($D374=\"BT\",AJ374*Balance!H$45,IF($D374=\"MT\",AJ374*Balance!H$46,AJ374*Balance!H$47))","v":0},{"$f":"IF($D374=\"BT\",AK374*Balance!I$45,IF($D374=\"MT\",AK374*Balance!I$46,AK374*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX374:BA374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AN374*Balance!D$49,IF($D374=\"MT\",AN374*Balance!D$50,AN374*Balance!D$51))","v":0},{"$f":"IF($D374=\"BT\",AO374*Balance!E$49,IF($D374=\"MT\",AO374*Balance!E$50,AO374*Balance!E$51))","v":0},{"$f":"IF($D374=\"BT\",AP374*Balance!F$49,IF($D374=\"MT\",AP374*Balance!F$50,AP374*Balance!F$51))","v":0},{"$f":"IF($D374=\"BT\",AQ374*Balance!G$49,IF($D374=\"MT\",AQ374*Balance!G$50,AQ374*Balance!G$51))","v":0},{"$f":"IF($D374=\"BT\",AR374*Balance!H$49,IF($D374=\"MT\",AR374*Balance!H$50,AR374*Balance!H$51))","v":0},{"$f":"IF($D374=\"BT\",AS374*Balance!I$49,IF($D374=\"MT\",AS374*Balance!I$50,AS374*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF374:BI374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!E457","v":"Et"},{"$f":"+PremisaCosto!B457","v":"X3"},null,{"$f":"+[1]Energía!F375","v":0},{"$f":"+[1]Energía!G375","v":0},{"$f":"+[1]Energía!H375","v":0},{"$f":"+[1]Energía!I375","v":0},{"$f":"+[1]Energía!J375","v":0},{"$f":"+[1]Energía!K375","v":0},null,{"$f":"+[1]Energía!M375","v":0},{"$f":"+[1]Energía!N375","v":0},{"$f":"+[1]Energía!O375","v":0},{"$f":"+[1]Energía!P375","v":0},{"$f":"+[1]Energía!Q375","v":0},null,{"$f":"+[1]Energía!S375","v":0},{"$f":"+[1]Energía!T375","v":0},{"$f":"+[1]Energía!U375","v":0},{"$f":"+[1]Energía!V375","v":0},{"$f":"+[1]Energía!W375","v":0},null,{"$f":"+[1]Energía!Y375","v":0},{"$f":"+[1]Energía!Z375","v":0},{"$f":"+[1]Energía!AA375","v":0},{"$f":"+[1]Energía!AB375","v":0},{"$f":"+[1]Energía!AC375","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Ep\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Ep\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Ep\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Ep\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Ep\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Ep\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH375:AK375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Efp\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Efp\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Efp\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Efp\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Efp\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Efp\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP375:AS375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AF375*Balance!D$45,IF($D375=\"MT\",AF375*Balance!D$46,AF375*Balance!D$47))","v":0},{"$f":"IF($D375=\"BT\",AG375*Balance!E$45,IF($D375=\"MT\",AG375*Balance!E$46,AG375*Balance!E$47))","v":0},{"$f":"IF($D375=\"BT\",AH375*Balance!F$45,IF($D375=\"MT\",AH375*Balance!F$46,AH375*Balance!F$47))","v":0},{"$f":"IF($D375=\"BT\",AI375*Balance!G$45,IF($D375=\"MT\",AI375*Balance!G$46,AI375*Balance!G$47))","v":0},{"$f":"IF($D375=\"BT\",AJ375*Balance!H$45,IF($D375=\"MT\",AJ375*Balance!H$46,AJ375*Balance!H$47))","v":0},{"$f":"IF($D375=\"BT\",AK375*Balance!I$45,IF($D375=\"MT\",AK375*Balance!I$46,AK375*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX375:BA375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AN375*Balance!D$49,IF($D375=\"MT\",AN375*Balance!D$50,AN375*Balance!D$51))","v":0},{"$f":"IF($D375=\"BT\",AO375*Balance!E$49,IF($D375=\"MT\",AO375*Balance!E$50,AO375*Balance!E$51))","v":0},{"$f":"IF($D375=\"BT\",AP375*Balance!F$49,IF($D375=\"MT\",AP375*Balance!F$50,AP375*Balance!F$51))","v":0},{"$f":"IF($D375=\"BT\",AQ375*Balance!G$49,IF($D375=\"MT\",AQ375*Balance!G$50,AQ375*Balance!G$51))","v":0},{"$f":"IF($D375=\"BT\",AR375*Balance!H$49,IF($D375=\"MT\",AR375*Balance!H$50,AR375*Balance!H$51))","v":0},{"$f":"IF($D375=\"BT\",AS375*Balance!I$49,IF($D375=\"MT\",AS375*Balance!I$50,AS375*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF375:BI375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!E458","v":"Et"},{"$f":"+PremisaCosto!B458","v":"X3"},null,{"$f":"+[1]Energía!F376","v":0},{"$f":"+[1]Energía!G376","v":0},{"$f":"+[1]Energía!H376","v":0},{"$f":"+[1]Energía!I376","v":0},{"$f":"+[1]Energía!J376","v":0},{"$f":"+[1]Energía!K376","v":0},null,{"$f":"+[1]Energía!M376","v":0},{"$f":"+[1]Energía!N376","v":0},{"$f":"+[1]Energía!O376","v":0},{"$f":"+[1]Energía!P376","v":0},{"$f":"+[1]Energía!Q376","v":0},null,{"$f":"+[1]Energía!S376","v":0},{"$f":"+[1]Energía!T376","v":0},{"$f":"+[1]Energía!U376","v":0},{"$f":"+[1]Energía!V376","v":0},{"$f":"+[1]Energía!W376","v":0},null,{"$f":"+[1]Energía!Y376","v":0},{"$f":"+[1]Energía!Z376","v":0},{"$f":"+[1]Energía!AA376","v":0},{"$f":"+[1]Energía!AB376","v":0},{"$f":"+[1]Energía!AC376","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Ep\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Ep\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Ep\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Ep\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Ep\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Ep\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH376:AK376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Efp\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Efp\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Efp\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Efp\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Efp\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Efp\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP376:AS376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AF376*Balance!D$45,IF($D376=\"MT\",AF376*Balance!D$46,AF376*Balance!D$47))","v":0},{"$f":"IF($D376=\"BT\",AG376*Balance!E$45,IF($D376=\"MT\",AG376*Balance!E$46,AG376*Balance!E$47))","v":0},{"$f":"IF($D376=\"BT\",AH376*Balance!F$45,IF($D376=\"MT\",AH376*Balance!F$46,AH376*Balance!F$47))","v":0},{"$f":"IF($D376=\"BT\",AI376*Balance!G$45,IF($D376=\"MT\",AI376*Balance!G$46,AI376*Balance!G$47))","v":0},{"$f":"IF($D376=\"BT\",AJ376*Balance!H$45,IF($D376=\"MT\",AJ376*Balance!H$46,AJ376*Balance!H$47))","v":0},{"$f":"IF($D376=\"BT\",AK376*Balance!I$45,IF($D376=\"MT\",AK376*Balance!I$46,AK376*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX376:BA376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AN376*Balance!D$49,IF($D376=\"MT\",AN376*Balance!D$50,AN376*Balance!D$51))","v":0},{"$f":"IF($D376=\"BT\",AO376*Balance!E$49,IF($D376=\"MT\",AO376*Balance!E$50,AO376*Balance!E$51))","v":0},{"$f":"IF($D376=\"BT\",AP376*Balance!F$49,IF($D376=\"MT\",AP376*Balance!F$50,AP376*Balance!F$51))","v":0},{"$f":"IF($D376=\"BT\",AQ376*Balance!G$49,IF($D376=\"MT\",AQ376*Balance!G$50,AQ376*Balance!G$51))","v":0},{"$f":"IF($D376=\"BT\",AR376*Balance!H$49,IF($D376=\"MT\",AR376*Balance!H$50,AR376*Balance!H$51))","v":0},{"$f":"IF($D376=\"BT\",AS376*Balance!I$49,IF($D376=\"MT\",AS376*Balance!I$50,AS376*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF376:BI376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!E459","v":"Et"},{"$f":"+PremisaCosto!B459","v":"X3"},null,{"$f":"+[1]Energía!F377","v":0},{"$f":"+[1]Energía!G377","v":0},{"$f":"+[1]Energía!H377","v":0},{"$f":"+[1]Energía!I377","v":0},{"$f":"+[1]Energía!J377","v":0},{"$f":"+[1]Energía!K377","v":0},null,{"$f":"+[1]Energía!M377","v":0},{"$f":"+[1]Energía!N377","v":0},{"$f":"+[1]Energía!O377","v":0},{"$f":"+[1]Energía!P377","v":0},{"$f":"+[1]Energía!Q377","v":0},null,{"$f":"+[1]Energía!S377","v":0},{"$f":"+[1]Energía!T377","v":0},{"$f":"+[1]Energía!U377","v":0},{"$f":"+[1]Energía!V377","v":0},{"$f":"+[1]Energía!W377","v":0},null,{"$f":"+[1]Energía!Y377","v":0},{"$f":"+[1]Energía!Z377","v":0},{"$f":"+[1]Energía!AA377","v":0},{"$f":"+[1]Energía!AB377","v":0},{"$f":"+[1]Energía!AC377","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Ep\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Ep\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Ep\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Ep\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Ep\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Ep\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH377:AK377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Efp\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Efp\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Efp\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Efp\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Efp\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Efp\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP377:AS377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AF377*Balance!D$45,IF($D377=\"MT\",AF377*Balance!D$46,AF377*Balance!D$47))","v":0},{"$f":"IF($D377=\"BT\",AG377*Balance!E$45,IF($D377=\"MT\",AG377*Balance!E$46,AG377*Balance!E$47))","v":0},{"$f":"IF($D377=\"BT\",AH377*Balance!F$45,IF($D377=\"MT\",AH377*Balance!F$46,AH377*Balance!F$47))","v":0},{"$f":"IF($D377=\"BT\",AI377*Balance!G$45,IF($D377=\"MT\",AI377*Balance!G$46,AI377*Balance!G$47))","v":0},{"$f":"IF($D377=\"BT\",AJ377*Balance!H$45,IF($D377=\"MT\",AJ377*Balance!H$46,AJ377*Balance!H$47))","v":0},{"$f":"IF($D377=\"BT\",AK377*Balance!I$45,IF($D377=\"MT\",AK377*Balance!I$46,AK377*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX377:BA377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AN377*Balance!D$49,IF($D377=\"MT\",AN377*Balance!D$50,AN377*Balance!D$51))","v":0},{"$f":"IF($D377=\"BT\",AO377*Balance!E$49,IF($D377=\"MT\",AO377*Balance!E$50,AO377*Balance!E$51))","v":0},{"$f":"IF($D377=\"BT\",AP377*Balance!F$49,IF($D377=\"MT\",AP377*Balance!F$50,AP377*Balance!F$51))","v":0},{"$f":"IF($D377=\"BT\",AQ377*Balance!G$49,IF($D377=\"MT\",AQ377*Balance!G$50,AQ377*Balance!G$51))","v":0},{"$f":"IF($D377=\"BT\",AR377*Balance!H$49,IF($D377=\"MT\",AR377*Balance!H$50,AR377*Balance!H$51))","v":0},{"$f":"IF($D377=\"BT\",AS377*Balance!I$49,IF($D377=\"MT\",AS377*Balance!I$50,AS377*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF377:BI377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!E460","v":"Et"},{"$f":"+PremisaCosto!B460","v":"X3"},null,{"$f":"+[1]Energía!F378","v":0},{"$f":"+[1]Energía!G378","v":0},{"$f":"+[1]Energía!H378","v":0},{"$f":"+[1]Energía!I378","v":0},{"$f":"+[1]Energía!J378","v":0},{"$f":"+[1]Energía!K378","v":0},null,{"$f":"+[1]Energía!M378","v":0},{"$f":"+[1]Energía!N378","v":0},{"$f":"+[1]Energía!O378","v":0},{"$f":"+[1]Energía!P378","v":0},{"$f":"+[1]Energía!Q378","v":0},null,{"$f":"+[1]Energía!S378","v":0},{"$f":"+[1]Energía!T378","v":0},{"$f":"+[1]Energía!U378","v":0},{"$f":"+[1]Energía!V378","v":0},{"$f":"+[1]Energía!W378","v":0},null,{"$f":"+[1]Energía!Y378","v":0},{"$f":"+[1]Energía!Z378","v":0},{"$f":"+[1]Energía!AA378","v":0},{"$f":"+[1]Energía!AB378","v":0},{"$f":"+[1]Energía!AC378","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Ep\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Ep\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Ep\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Ep\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Ep\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Ep\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH378:AK378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Efp\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Efp\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Efp\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Efp\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Efp\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Efp\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP378:AS378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AF378*Balance!D$45,IF($D378=\"MT\",AF378*Balance!D$46,AF378*Balance!D$47))","v":0},{"$f":"IF($D378=\"BT\",AG378*Balance!E$45,IF($D378=\"MT\",AG378*Balance!E$46,AG378*Balance!E$47))","v":0},{"$f":"IF($D378=\"BT\",AH378*Balance!F$45,IF($D378=\"MT\",AH378*Balance!F$46,AH378*Balance!F$47))","v":0},{"$f":"IF($D378=\"BT\",AI378*Balance!G$45,IF($D378=\"MT\",AI378*Balance!G$46,AI378*Balance!G$47))","v":0},{"$f":"IF($D378=\"BT\",AJ378*Balance!H$45,IF($D378=\"MT\",AJ378*Balance!H$46,AJ378*Balance!H$47))","v":0},{"$f":"IF($D378=\"BT\",AK378*Balance!I$45,IF($D378=\"MT\",AK378*Balance!I$46,AK378*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX378:BA378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AN378*Balance!D$49,IF($D378=\"MT\",AN378*Balance!D$50,AN378*Balance!D$51))","v":0},{"$f":"IF($D378=\"BT\",AO378*Balance!E$49,IF($D378=\"MT\",AO378*Balance!E$50,AO378*Balance!E$51))","v":0},{"$f":"IF($D378=\"BT\",AP378*Balance!F$49,IF($D378=\"MT\",AP378*Balance!F$50,AP378*Balance!F$51))","v":0},{"$f":"IF($D378=\"BT\",AQ378*Balance!G$49,IF($D378=\"MT\",AQ378*Balance!G$50,AQ378*Balance!G$51))","v":0},{"$f":"IF($D378=\"BT\",AR378*Balance!H$49,IF($D378=\"MT\",AR378*Balance!H$50,AR378*Balance!H$51))","v":0},{"$f":"IF($D378=\"BT\",AS378*Balance!I$49,IF($D378=\"MT\",AS378*Balance!I$50,AS378*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF378:BI378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!E461","v":"Et"},{"$f":"+PremisaCosto!B461","v":"X3"},null,{"$f":"+[1]Energía!F379","v":0},{"$f":"+[1]Energía!G379","v":0},{"$f":"+[1]Energía!H379","v":0},{"$f":"+[1]Energía!I379","v":0},{"$f":"+[1]Energía!J379","v":0},{"$f":"+[1]Energía!K379","v":0},null,{"$f":"+[1]Energía!M379","v":0},{"$f":"+[1]Energía!N379","v":0},{"$f":"+[1]Energía!O379","v":0},{"$f":"+[1]Energía!P379","v":0},{"$f":"+[1]Energía!Q379","v":0},null,{"$f":"+[1]Energía!S379","v":0},{"$f":"+[1]Energía!T379","v":0},{"$f":"+[1]Energía!U379","v":0},{"$f":"+[1]Energía!V379","v":0},{"$f":"+[1]Energía!W379","v":0},null,{"$f":"+[1]Energía!Y379","v":0},{"$f":"+[1]Energía!Z379","v":0},{"$f":"+[1]Energía!AA379","v":0},{"$f":"+[1]Energía!AB379","v":0},{"$f":"+[1]Energía!AC379","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Ep\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Ep\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Ep\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Ep\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Ep\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Ep\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH379:AK379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Efp\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Efp\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Efp\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Efp\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Efp\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Efp\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP379:AS379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AF379*Balance!D$45,IF($D379=\"MT\",AF379*Balance!D$46,AF379*Balance!D$47))","v":0},{"$f":"IF($D379=\"BT\",AG379*Balance!E$45,IF($D379=\"MT\",AG379*Balance!E$46,AG379*Balance!E$47))","v":0},{"$f":"IF($D379=\"BT\",AH379*Balance!F$45,IF($D379=\"MT\",AH379*Balance!F$46,AH379*Balance!F$47))","v":0},{"$f":"IF($D379=\"BT\",AI379*Balance!G$45,IF($D379=\"MT\",AI379*Balance!G$46,AI379*Balance!G$47))","v":0},{"$f":"IF($D379=\"BT\",AJ379*Balance!H$45,IF($D379=\"MT\",AJ379*Balance!H$46,AJ379*Balance!H$47))","v":0},{"$f":"IF($D379=\"BT\",AK379*Balance!I$45,IF($D379=\"MT\",AK379*Balance!I$46,AK379*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX379:BA379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AN379*Balance!D$49,IF($D379=\"MT\",AN379*Balance!D$50,AN379*Balance!D$51))","v":0},{"$f":"IF($D379=\"BT\",AO379*Balance!E$49,IF($D379=\"MT\",AO379*Balance!E$50,AO379*Balance!E$51))","v":0},{"$f":"IF($D379=\"BT\",AP379*Balance!F$49,IF($D379=\"MT\",AP379*Balance!F$50,AP379*Balance!F$51))","v":0},{"$f":"IF($D379=\"BT\",AQ379*Balance!G$49,IF($D379=\"MT\",AQ379*Balance!G$50,AQ379*Balance!G$51))","v":0},{"$f":"IF($D379=\"BT\",AR379*Balance!H$49,IF($D379=\"MT\",AR379*Balance!H$50,AR379*Balance!H$51))","v":0},{"$f":"IF($D379=\"BT\",AS379*Balance!I$49,IF($D379=\"MT\",AS379*Balance!I$50,AS379*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF379:BI379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Clientes","index":22,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,6,7,10],[7,12,7,16],[7,1,7,2],[7,18,7,23],[7,25,7,29]]}
[{"$f":"+\"Clientes\"&\" - \"&PremisaCosto!A2","v":"Clientes - EDEMET"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+G10-SUM([1]ProyDda!J23:J26)","v":0},{"$f":"+H10-SUM([1]ProyDda!K23:K26)","v":0},{"$f":"+I10-SUM([1]ProyDda!L23:L26)","v":0},{"$f":"+J10-SUM([1]ProyDda!M23:M26)","v":0},{"$f":"+K10-SUM([1]ProyDda!N23:N26)","v":0}]
[null,"Aux",null,null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,null,"Conexiones Nuevas"]
["Categorías","Categ.","Vble C",null,null,null,{"$f":"+PremisaCosto!E89","v":2026},{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},"VP",null,{"$f":"+T9","v":"2026/2027"},{"$f":"+U9","v":"2027/2028"},{"$f":"+V9","v":"2028/2029"},{"$f":"+W9","v":"2029/2030"},"VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,null,{"$f":"+SUM(G11,G15,G16,G20,G76,G80,G136,G192,G196,G209,G265,G268,G324)","v":633020.09199967911},{"$f":"+SUM(H11,H15,H16,H20,H76,H80,H136,H192,H196,H209,H265,H268,H324)","v":642885.76251190598},{"$f":"+SUM(I11,I15,I16,I20,I76,I80,I136,I192,I196,I209,I265,I268,I324)","v":662924.61811886949},{"$f":"+SUM(J11,J15,J16,J20,J76,J80,J136,J192,J196,J209,J265,J268,J324)","v":683588.08817127941},{"$f":"+SUM(K11,K15,K16,K20,K76,K80,K136,K192,K196,K209,K265,K268,K324)","v":704895.64200476604},null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":104.66865617655557},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":104.88110957125191},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":105.3120504911719},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":105.75508567599937},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":106.20979087533281},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":632915.42334350245},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":642780.88140233478},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":662819.30606837838},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":683482.33308560331},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":704789.43221389072},{"$f":"+SUMPRODUCT(T10:W10,PremisaCosto!$F$84:$I$84)","v":2205117.5878566196},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":19433.121978943884},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":20038.855606963509},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":20663.470052409917},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":21307.553833486701},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":66666.676526661235}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+PremisaCosto!D93","v":"ATH"},{"$f":"+PremisaCosto!G93","v":"C"},null,null,null,{"$f":"+[1]Clientes!H11","v":3.9514296636048049E-6},{"$f":"+[1]Clientes!I11","v":4.0024872494630712E-6},{"$f":"+[1]Clientes!J11","v":4.1059840847087688E-6},{"$f":"+[1]Clientes!K11","v":4.2122409541074463E-6},{"$f":"+[1]Clientes!L11","v":4.3214597105753842E-6},null,{"$f":"+[1]Clientes!N11","v":0},{"$f":"+[1]Clientes!O11","v":0},{"$f":"+[1]Clientes!P11","v":0},{"$f":"+[1]Clientes!Q11","v":0},{"$f":"+[1]Clientes!R11","v":0},null,{"$f":"+[1]Clientes!T11","v":3.9514296636048049E-6},{"$f":"+[1]Clientes!U11","v":4.0024872494630712E-6},{"$f":"+[1]Clientes!V11","v":4.1059840847087688E-6},{"$f":"+[1]Clientes!W11","v":4.2122409541074463E-6},{"$f":"+[1]Clientes!X11","v":4.3214597105753842E-6},{"$f":"+SUMPRODUCT(T11:W11,PremisaCosto!$F$84:$I$84)","v":1.3631675822322154E-5},null,{"$f":"+[1]Clientes!AA11","v":1.0071622956606963E-7},{"$f":"+[1]Clientes!AB11","v":1.0349683524569758E-7},{"$f":"+[1]Clientes!AC11","v":1.0625686939867752E-7},{"$f":"+[1]Clientes!AD11","v":1.0921875646793785E-7},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":3.437081165761031E-7}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!D94","v":0},{"$f":"+PremisaCosto!G94","v":0},null,null,null,{"$f":"+[1]Clientes!H12","v":0},{"$f":"+[1]Clientes!I12","v":0},{"$f":"+[1]Clientes!J12","v":0},{"$f":"+[1]Clientes!K12","v":0},{"$f":"+[1]Clientes!L12","v":0},null,{"$f":"+[1]Clientes!N12","v":0},{"$f":"+[1]Clientes!O12","v":0},{"$f":"+[1]Clientes!P12","v":0},{"$f":"+[1]Clientes!Q12","v":0},{"$f":"+[1]Clientes!R12","v":0},null,{"$f":"+[1]Clientes!T12","v":0},{"$f":"+[1]Clientes!U12","v":0},{"$f":"+[1]Clientes!V12","v":0},{"$f":"+[1]Clientes!W12","v":0},{"$f":"+[1]Clientes!X12","v":0},{"$f":"+SUMPRODUCT(T12:W12,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA12","v":0},{"$f":"+[1]Clientes!AB12","v":0},{"$f":"+[1]Clientes!AC12","v":0},{"$f":"+[1]Clientes!AD12","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D95","v":0},{"$f":"+PremisaCosto!G95","v":0},null,null,null,{"$f":"+[1]Clientes!H13","v":0},{"$f":"+[1]Clientes!I13","v":0},{"$f":"+[1]Clientes!J13","v":0},{"$f":"+[1]Clientes!K13","v":0},{"$f":"+[1]Clientes!L13","v":0},null,{"$f":"+[1]Clientes!N13","v":0},{"$f":"+[1]Clientes!O13","v":0},{"$f":"+[1]Clientes!P13","v":0},{"$f":"+[1]Clientes!Q13","v":0},{"$f":"+[1]Clientes!R13","v":0},null,{"$f":"+[1]Clientes!T13","v":0},{"$f":"+[1]Clientes!U13","v":0},{"$f":"+[1]Clientes!V13","v":0},{"$f":"+[1]Clientes!W13","v":0},{"$f":"+[1]Clientes!X13","v":0},{"$f":"+SUMPRODUCT(T13:W13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA13","v":0},{"$f":"+[1]Clientes!AB13","v":0},{"$f":"+[1]Clientes!AC13","v":0},{"$f":"+[1]Clientes!AD13","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D96","v":0},{"$f":"+PremisaCosto!G96","v":0},null,null,null,{"$f":"+[1]Clientes!H14","v":0},{"$f":"+[1]Clientes!I14","v":0},{"$f":"+[1]Clientes!J14","v":0},{"$f":"+[1]Clientes!K14","v":0},{"$f":"+[1]Clientes!L14","v":0},null,{"$f":"+[1]Clientes!N14","v":0},{"$f":"+[1]Clientes!O14","v":0},{"$f":"+[1]Clientes!P14","v":0},{"$f":"+[1]Clientes!Q14","v":0},{"$f":"+[1]Clientes!R14","v":0},null,{"$f":"+[1]Clientes!T14","v":0},{"$f":"+[1]Clientes!U14","v":0},{"$f":"+[1]Clientes!V14","v":0},{"$f":"+[1]Clientes!W14","v":0},{"$f":"+[1]Clientes!X14","v":0},{"$f":"+SUMPRODUCT(T14:W14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA14","v":0},{"$f":"+[1]Clientes!AB14","v":0},{"$f":"+[1]Clientes!AC14","v":0},{"$f":"+[1]Clientes!AD14","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!D97","v":"ATD"},{"$f":"+PremisaCosto!G97","v":"C"},null,null,null,{"$f":"+[1]Clientes!H15","v":2.1676414154632071},{"$f":"+[1]Clientes!I15","v":2.1956501482768851},{"$f":"+[1]Clientes!J15","v":2.2524255550402392},{"$f":"+[1]Clientes!K15","v":2.3107150376817991},{"$f":"+[1]Clientes!L15","v":2.3706293269442105},null,{"$f":"+[1]Clientes!N15","v":0},{"$f":"+[1]Clientes!O15","v":0},{"$f":"+[1]Clientes!P15","v":0},{"$f":"+[1]Clientes!Q15","v":0},{"$f":"+[1]Clientes!R15","v":0},null,{"$f":"+[1]Clientes!T15","v":2.1676414154632071},{"$f":"+[1]Clientes!U15","v":2.1956501482768851},{"$f":"+[1]Clientes!V15","v":2.2524255550402392},{"$f":"+[1]Clientes!W15","v":2.3107150376817991},{"$f":"+[1]Clientes!X15","v":2.3706293269442105},{"$f":"+SUMPRODUCT(T15:W15,PremisaCosto!$F$84:$I$84)","v":7.4779478796738674},null,{"$f":"+[1]Clientes!AA15","v":5.5250045933387337E-2},{"$f":"+[1]Clientes!AB15","v":5.677540676335413E-2},{"$f":"+[1]Clientes!AC15","v":5.8289482641559864E-2},{"$f":"+[1]Clientes!AD15","v":5.991428926241138E-2},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0.18854845252174807}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!D98","v":"MTH"},{"$f":"+PremisaCosto!G98","v":"C"},null,null,null,{"$f":"+[1]Clientes!H16","v":12.26374501001192},{"$f":"+[1]Clientes!I16","v":12.42542799587525},{"$f":"+[1]Clientes!J16","v":12.753246604319742},{"$f":"+[1]Clientes!K16","v":13.089979561410415},{"$f":"+[1]Clientes!L16","v":13.43622880189919},null,{"$f":"+[1]Clientes!N16","v":0},{"$f":"+[1]Clientes!O16","v":0},{"$f":"+[1]Clientes!P16","v":0},{"$f":"+[1]Clientes!Q16","v":0},{"$f":"+[1]Clientes!R16","v":0},null,{"$f":"+[1]Clientes!T16","v":12.26374501001192},{"$f":"+[1]Clientes!U16","v":12.42542799587525},{"$f":"+[1]Clientes!V16","v":12.753246604319742},{"$f":"+[1]Clientes!W16","v":13.089979561410415},{"$f":"+[1]Clientes!X16","v":13.43622880189919},{"$f":"+SUMPRODUCT(T16:W16,PremisaCosto!$F$84:$I$84)","v":42.348939110913818},null,{"$f":"+[1]Clientes!AA16","v":0.31888272515670657},{"$f":"+[1]Clientes!AB16","v":0.32781860844449184},{"$f":"+[1]Clientes!AC16","v":0.33673295709067297},{"$f":"+[1]Clientes!AD16","v":0.34624924048877581},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":1.0888964161876968}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!D99","v":0},{"$f":"+PremisaCosto!G99","v":0},null,null,null,{"$f":"+[1]Clientes!H17","v":0},{"$f":"+[1]Clientes!I17","v":0},{"$f":"+[1]Clientes!J17","v":0},{"$f":"+[1]Clientes!K17","v":0},{"$f":"+[1]Clientes!L17","v":0},null,{"$f":"+[1]Clientes!N17","v":0},{"$f":"+[1]Clientes!O17","v":0},{"$f":"+[1]Clientes!P17","v":0},{"$f":"+[1]Clientes!Q17","v":0},{"$f":"+[1]Clientes!R17","v":0},null,{"$f":"+[1]Clientes!T17","v":0},{"$f":"+[1]Clientes!U17","v":0},{"$f":"+[1]Clientes!V17","v":0},{"$f":"+[1]Clientes!W17","v":0},{"$f":"+[1]Clientes!X17","v":0},{"$f":"+SUMPRODUCT(T17:W17,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA17","v":0},{"$f":"+[1]Clientes!AB17","v":0},{"$f":"+[1]Clientes!AC17","v":0},{"$f":"+[1]Clientes!AD17","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D100","v":0},{"$f":"+PremisaCosto!G100","v":0},null,null,null,{"$f":"+[1]Clientes!H18","v":0},{"$f":"+[1]Clientes!I18","v":0},{"$f":"+[1]Clientes!J18","v":0},{"$f":"+[1]Clientes!K18","v":0},{"$f":"+[1]Clientes!L18","v":0},null,{"$f":"+[1]Clientes!N18","v":0},{"$f":"+[1]Clientes!O18","v":0},{"$f":"+[1]Clientes!P18","v":0},{"$f":"+[1]Clientes!Q18","v":0},{"$f":"+[1]Clientes!R18","v":0},null,{"$f":"+[1]Clientes!T18","v":0},{"$f":"+[1]Clientes!U18","v":0},{"$f":"+[1]Clientes!V18","v":0},{"$f":"+[1]Clientes!W18","v":0},{"$f":"+[1]Clientes!X18","v":0},{"$f":"+SUMPRODUCT(T18:W18,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA18","v":0},{"$f":"+[1]Clientes!AB18","v":0},{"$f":"+[1]Clientes!AC18","v":0},{"$f":"+[1]Clientes!AD18","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D101","v":0},{"$f":"+PremisaCosto!G101","v":0},null,null,null,{"$f":"+[1]Clientes!H19","v":0},{"$f":"+[1]Clientes!I19","v":0},{"$f":"+[1]Clientes!J19","v":0},{"$f":"+[1]Clientes!K19","v":0},{"$f":"+[1]Clientes!L19","v":0},null,{"$f":"+[1]Clientes!N19","v":0},{"$f":"+[1]Clientes!O19","v":0},{"$f":"+[1]Clientes!P19","v":0},{"$f":"+[1]Clientes!Q19","v":0},{"$f":"+[1]Clientes!R19","v":0},null,{"$f":"+[1]Clientes!T19","v":0},{"$f":"+[1]Clientes!U19","v":0},{"$f":"+[1]Clientes!V19","v":0},{"$f":"+[1]Clientes!W19","v":0},{"$f":"+[1]Clientes!X19","v":0},{"$f":"+SUMPRODUCT(T19:W19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA19","v":0},{"$f":"+[1]Clientes!AB19","v":0},{"$f":"+[1]Clientes!AC19","v":0},{"$f":"+[1]Clientes!AD19","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!D102","v":0},{"$f":"+PremisaCosto!G102","v":0},null,null,null,{"$f":"+[1]Clientes!H20","v":713.28994397661052},{"$f":"+[1]Clientes!I20","v":722.52510758625419},{"$f":"+[1]Clientes!J20","v":741.24616904268532},{"$f":"+[1]Clientes!K20","v":760.46831030692283},{"$f":"+[1]Clientes!L20","v":780.22763035250262},null,{"$f":"+[1]Clientes!N20","v":1.4267103072392957},{"$f":"+[1]Clientes!O20","v":1.429606202334289},{"$f":"+[1]Clientes!P20","v":1.4354802421349335},{"$f":"+[1]Clientes!Q20","v":1.4415191356084183},{"$f":"+[1]Clientes!R20","v":1.4477170999116},null,{"$f":"+[1]Clientes!T20","v":711.8632336693712},{"$f":"+[1]Clientes!U20","v":721.0955013839199},{"$f":"+[1]Clientes!V20","v":739.81068880055034},{"$f":"+[1]Clientes!W20","v":759.02679117131436},{"$f":"+[1]Clientes!X20","v":778.77991325259097},{"$f":"+SUMPRODUCT(T20:W20,PremisaCosto!$F$84:$I$84)","v":2456.229665390706},null,{"$f":"+[1]Clientes!AA20","v":18.216724659117631},{"$f":"+[1]Clientes!AB20","v":18.72106145643113},{"$f":"+[1]Clientes!AC20","v":19.222141264237507},{"$f":"+[1]Clientes!AD20","v":19.759320045579784},{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":62.174158378106974}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D103","v":0},{"$f":"+PremisaCosto!G103","v":0},null,null,null,{"$f":"+[1]Clientes!H21","v":713.28994397661052},{"$f":"+[1]Clientes!I21","v":722.52510758625419},{"$f":"+[1]Clientes!J21","v":741.24616904268532},{"$f":"+[1]Clientes!K21","v":760.46831030692283},{"$f":"+[1]Clientes!L21","v":780.22763035250262},null,{"$f":"+[1]Clientes!N21","v":1.4267103072392957},{"$f":"+[1]Clientes!O21","v":1.429606202334289},{"$f":"+[1]Clientes!P21","v":1.4354802421349335},{"$f":"+[1]Clientes!Q21","v":1.4415191356084183},{"$f":"+[1]Clientes!R21","v":1.4477170999116},null,{"$f":"+[1]Clientes!T21","v":711.8632336693712},{"$f":"+[1]Clientes!U21","v":721.0955013839199},{"$f":"+[1]Clientes!V21","v":739.81068880055034},{"$f":"+[1]Clientes!W21","v":759.02679117131436},{"$f":"+[1]Clientes!X21","v":778.77991325259097},{"$f":"+SUMPRODUCT(T21:W21,PremisaCosto!$F$84:$I$84)","v":2456.229665390706},null,{"$f":"+[1]Clientes!AA21","v":18.216724659117631},{"$f":"+[1]Clientes!AB21","v":18.72106145643113},{"$f":"+[1]Clientes!AC21","v":19.222141264237507},{"$f":"+[1]Clientes!AD21","v":19.759320045579784},{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":62.174158378106974}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!D104","v":"MTD"},{"$f":"+PremisaCosto!G104","v":"C"},null,null,null,{"$f":"+[1]Clientes!H22","v":657.96551187390378},{"$f":"+[1]Clientes!I22","v":666.47910486365527},{"$f":"+[1]Clientes!J22","v":683.73733759014704},{"$f":"+[1]Clientes!K22","v":701.45728105027217},{"$f":"+[1]Clientes!L22","v":719.67225917704843},null,{"$f":"+[1]Clientes!N22","v":1.4267103072392957},{"$f":"+[1]Clientes!O22","v":1.429606202334289},{"$f":"+[1]Clientes!P22","v":1.4354802421349335},{"$f":"+[1]Clientes!Q22","v":1.4415191356084183},{"$f":"+[1]Clientes!R22","v":1.4477170999116},null,{"$f":"+[1]Clientes!T22","v":656.53880156666446},{"$f":"+[1]Clientes!U22","v":665.04949866132097},{"$f":"+[1]Clientes!V22","v":682.30185734801205},{"$f":"+[1]Clientes!W22","v":700.0157619146637},{"$f":"+[1]Clientes!X22","v":718.22454207713679},{"$f":"+SUMPRODUCT(T22:W22,PremisaCosto!$F$84:$I$84)","v":2265.2847859513386},null,{"$f":"+[1]Clientes!AA22","v":16.793464878539339},{"$f":"+[1]Clientes!AB22","v":17.258232726491769},{"$f":"+[1]Clientes!AC22","v":17.719943460125137},{"$f":"+[1]Clientes!AD22","v":18.214978126776259},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":57.315701684048982}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!D105","v":"MTD"},{"$f":"+PremisaCosto!G105","v":"C"},null,null,null,{"$f":"+[1]Clientes!H23","v":53.107214678848578},{"$f":"+[1]Clientes!I23","v":53.79342863278368},{"$f":"+[1]Clientes!J23","v":55.184426098485858},{"$f":"+[1]Clientes!K23","v":56.612518423204072},{"$f":"+[1]Clientes!L23","v":58.080418510133157},null,{"$f":"+[1]Clientes!N23","v":0},{"$f":"+[1]Clientes!O23","v":0},{"$f":"+[1]Clientes!P23","v":0},{"$f":"+[1]Clientes!Q23","v":0},{"$f":"+[1]Clientes!R23","v":0},null,{"$f":"+[1]Clientes!T23","v":53.107214678848578},{"$f":"+[1]Clientes!U23","v":53.79342863278368},{"$f":"+[1]Clientes!V23","v":55.184426098485858},{"$f":"+[1]Clientes!W23","v":56.612518423204072},{"$f":"+[1]Clientes!X23","v":58.080418510133157},{"$f":"+SUMPRODUCT(T23:W23,PremisaCosto!$F$84:$I$84)","v":183.20972305200974},null,{"$f":"+[1]Clientes!AA23","v":1.3536261253679882},{"$f":"+[1]Clientes!AB23","v":1.3909974657021777},{"$f":"+[1]Clientes!AC23","v":1.4280923247182145},{"$f":"+[1]Clientes!AD23","v":1.4679000869290846},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":4.6194370867828303}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!D106","v":"MTD"},{"$f":"+PremisaCosto!G106","v":"C"},null,null,null,{"$f":"+[1]Clientes!H24","v":1.1529530604063483},{"$f":"+[1]Clientes!I24","v":1.1713385267039531},{"$f":"+[1]Clientes!J24","v":1.2086907841072683},{"$f":"+[1]Clientes!K24","v":1.2472256333923217},{"$f":"+[1]Clientes!L24","v":1.2869753859669417},null,{"$f":"+[1]Clientes!N24","v":0},{"$f":"+[1]Clientes!O24","v":0},{"$f":"+[1]Clientes!P24","v":0},{"$f":"+[1]Clientes!Q24","v":0},{"$f":"+[1]Clientes!R24","v":0},null,{"$f":"+[1]Clientes!T24","v":1.1529530604063483},{"$f":"+[1]Clientes!U24","v":1.1713385267039531},{"$f":"+[1]Clientes!V24","v":1.2086907841072683},{"$f":"+[1]Clientes!W24","v":1.2472256333923217},{"$f":"+[1]Clientes!X24","v":1.2869753859669417},{"$f":"+SUMPRODUCT(T24:W24,PremisaCosto!$F$84:$I$84)","v":4.0222813214265081},null,{"$f":"+[1]Clientes!AA24","v":3.6209500709278641E-2},{"$f":"+[1]Clientes!AB24","v":3.7352257403315159E-2},{"$f":"+[1]Clientes!AC24","v":3.8534849285053463E-2},{"$f":"+[1]Clientes!AD24","v":3.974975257461999E-2},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0.12429019578299816}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!D107","v":"MTD"},{"$f":"+PremisaCosto!G107","v":"C"},null,null,null,{"$f":"+[1]Clientes!H25","v":1.0642643634520139},{"$f":"+[1]Clientes!I25","v":1.0812355631113413},{"$f":"+[1]Clientes!J25","v":1.1157145699451707},{"$f":"+[1]Clientes!K25","v":1.1512852000544509},{"$f":"+[1]Clientes!L25","v":1.1879772793540999},null,{"$f":"+[1]Clientes!N25","v":0},{"$f":"+[1]Clientes!O25","v":0},{"$f":"+[1]Clientes!P25","v":0},{"$f":"+[1]Clientes!Q25","v":0},{"$f":"+[1]Clientes!R25","v":0},null,{"$f":"+[1]Clientes!T25","v":1.0642643634520139},{"$f":"+[1]Clientes!U25","v":1.0812355631113413},{"$f":"+[1]Clientes!V25","v":1.1157145699451707},{"$f":"+[1]Clientes!W25","v":1.1512852000544509},{"$f":"+[1]Clientes!X25","v":1.1879772793540999},{"$f":"+SUMPRODUCT(T25:W25,PremisaCosto!$F$84:$I$84)","v":3.7128750659321605},null,{"$f":"+[1]Clientes!AA25","v":3.3424154500872438E-2},{"$f":"+[1]Clientes!AB25","v":3.4479006833829429E-2},{"$f":"+[1]Clientes!AC25","v":3.5570630109280188E-2},{"$f":"+[1]Clientes!AD25","v":3.6692079299649016E-2},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0.11472941149199813}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!D108","v":"MTD"},{"$f":"+PremisaCosto!G108","v":"C"},null,null,null,{"$f":"+[1]Clientes!H26","v":0},{"$f":"+[1]Clientes!I26","v":0},{"$f":"+[1]Clientes!J26","v":0},{"$f":"+[1]Clientes!K26","v":0},{"$f":"+[1]Clientes!L26","v":0},null,{"$f":"+[1]Clientes!N26","v":0},{"$f":"+[1]Clientes!O26","v":0},{"$f":"+[1]Clientes!P26","v":0},{"$f":"+[1]Clientes!Q26","v":0},{"$f":"+[1]Clientes!R26","v":0},null,{"$f":"+[1]Clientes!T26","v":0},{"$f":"+[1]Clientes!U26","v":0},{"$f":"+[1]Clientes!V26","v":0},{"$f":"+[1]Clientes!W26","v":0},{"$f":"+[1]Clientes!X26","v":0},{"$f":"+SUMPRODUCT(T26:W26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA26","v":0},{"$f":"+[1]Clientes!AB26","v":0},{"$f":"+[1]Clientes!AC26","v":0},{"$f":"+[1]Clientes!AD26","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!D109","v":"MTD"},{"$f":"+PremisaCosto!G109","v":"C"},null,null,null,{"$f":"+[1]Clientes!H27","v":0},{"$f":"+[1]Clientes!I27","v":0},{"$f":"+[1]Clientes!J27","v":0},{"$f":"+[1]Clientes!K27","v":0},{"$f":"+[1]Clientes!L27","v":0},null,{"$f":"+[1]Clientes!N27","v":0},{"$f":"+[1]Clientes!O27","v":0},{"$f":"+[1]Clientes!P27","v":0},{"$f":"+[1]Clientes!Q27","v":0},{"$f":"+[1]Clientes!R27","v":0},null,{"$f":"+[1]Clientes!T27","v":0},{"$f":"+[1]Clientes!U27","v":0},{"$f":"+[1]Clientes!V27","v":0},{"$f":"+[1]Clientes!W27","v":0},{"$f":"+[1]Clientes!X27","v":0},{"$f":"+SUMPRODUCT(T27:W27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA27","v":0},{"$f":"+[1]Clientes!AB27","v":0},{"$f":"+[1]Clientes!AC27","v":0},{"$f":"+[1]Clientes!AD27","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!D110","v":"MTD"},{"$f":"+PremisaCosto!G110","v":"C"},null,null,null,{"$f":"+[1]Clientes!H28","v":0},{"$f":"+[1]Clientes!I28","v":0},{"$f":"+[1]Clientes!J28","v":0},{"$f":"+[1]Clientes!K28","v":0},{"$f":"+[1]Clientes!L28","v":0},null,{"$f":"+[1]Clientes!N28","v":0},{"$f":"+[1]Clientes!O28","v":0},{"$f":"+[1]Clientes!P28","v":0},{"$f":"+[1]Clientes!Q28","v":0},{"$f":"+[1]Clientes!R28","v":0},null,{"$f":"+[1]Clientes!T28","v":0},{"$f":"+[1]Clientes!U28","v":0},{"$f":"+[1]Clientes!V28","v":0},{"$f":"+[1]Clientes!W28","v":0},{"$f":"+[1]Clientes!X28","v":0},{"$f":"+SUMPRODUCT(T28:W28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA28","v":0},{"$f":"+[1]Clientes!AB28","v":0},{"$f":"+[1]Clientes!AC28","v":0},{"$f":"+[1]Clientes!AD28","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!D111","v":"MTD"},{"$f":"+PremisaCosto!G111","v":"C"},null,null,null,{"$f":"+[1]Clientes!H29","v":0},{"$f":"+[1]Clientes!I29","v":0},{"$f":"+[1]Clientes!J29","v":0},{"$f":"+[1]Clientes!K29","v":0},{"$f":"+[1]Clientes!L29","v":0},null,{"$f":"+[1]Clientes!N29","v":0},{"$f":"+[1]Clientes!O29","v":0},{"$f":"+[1]Clientes!P29","v":0},{"$f":"+[1]Clientes!Q29","v":0},{"$f":"+[1]Clientes!R29","v":0},null,{"$f":"+[1]Clientes!T29","v":0},{"$f":"+[1]Clientes!U29","v":0},{"$f":"+[1]Clientes!V29","v":0},{"$f":"+[1]Clientes!W29","v":0},{"$f":"+[1]Clientes!X29","v":0},{"$f":"+SUMPRODUCT(T29:W29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA29","v":0},{"$f":"+[1]Clientes!AB29","v":0},{"$f":"+[1]Clientes!AC29","v":0},{"$f":"+[1]Clientes!AD29","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D112","v":"MTD"},{"$f":"+PremisaCosto!G112","v":"C"},null,null,null,{"$f":"+[1]Clientes!H30","v":0},{"$f":"+[1]Clientes!I30","v":0},{"$f":"+[1]Clientes!J30","v":0},{"$f":"+[1]Clientes!K30","v":0},{"$f":"+[1]Clientes!L30","v":0},null,{"$f":"+[1]Clientes!N30","v":0},{"$f":"+[1]Clientes!O30","v":0},{"$f":"+[1]Clientes!P30","v":0},{"$f":"+[1]Clientes!Q30","v":0},{"$f":"+[1]Clientes!R30","v":0},null,{"$f":"+[1]Clientes!T30","v":0},{"$f":"+[1]Clientes!U30","v":0},{"$f":"+[1]Clientes!V30","v":0},{"$f":"+[1]Clientes!W30","v":0},{"$f":"+[1]Clientes!X30","v":0},{"$f":"+SUMPRODUCT(T30:W30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA30","v":0},{"$f":"+[1]Clientes!AB30","v":0},{"$f":"+[1]Clientes!AC30","v":0},{"$f":"+[1]Clientes!AD30","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D113","v":"MTD"},{"$f":"+PremisaCosto!G113","v":"C"},null,null,null,{"$f":"+[1]Clientes!H31","v":0},{"$f":"+[1]Clientes!I31","v":0},{"$f":"+[1]Clientes!J31","v":0},{"$f":"+[1]Clientes!K31","v":0},{"$f":"+[1]Clientes!L31","v":0},null,{"$f":"+[1]Clientes!N31","v":0},{"$f":"+[1]Clientes!O31","v":0},{"$f":"+[1]Clientes!P31","v":0},{"$f":"+[1]Clientes!Q31","v":0},{"$f":"+[1]Clientes!R31","v":0},null,{"$f":"+[1]Clientes!T31","v":0},{"$f":"+[1]Clientes!U31","v":0},{"$f":"+[1]Clientes!V31","v":0},{"$f":"+[1]Clientes!W31","v":0},{"$f":"+[1]Clientes!X31","v":0},{"$f":"+SUMPRODUCT(T31:W31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA31","v":0},{"$f":"+[1]Clientes!AB31","v":0},{"$f":"+[1]Clientes!AC31","v":0},{"$f":"+[1]Clientes!AD31","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D114","v":0},{"$f":"+PremisaCosto!G114","v":0},null,null,null,{"$f":"+[1]Clientes!H32","v":0},{"$f":"+[1]Clientes!I32","v":0},{"$f":"+[1]Clientes!J32","v":0},{"$f":"+[1]Clientes!K32","v":0},{"$f":"+[1]Clientes!L32","v":0},null,{"$f":"+[1]Clientes!N32","v":0},{"$f":"+[1]Clientes!O32","v":0},{"$f":"+[1]Clientes!P32","v":0},{"$f":"+[1]Clientes!Q32","v":0},{"$f":"+[1]Clientes!R32","v":0},null,{"$f":"+[1]Clientes!T32","v":0},{"$f":"+[1]Clientes!U32","v":0},{"$f":"+[1]Clientes!V32","v":0},{"$f":"+[1]Clientes!W32","v":0},{"$f":"+[1]Clientes!X32","v":0},{"$f":"+SUMPRODUCT(T32:W32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA32","v":0},{"$f":"+[1]Clientes!AB32","v":0},{"$f":"+[1]Clientes!AC32","v":0},{"$f":"+[1]Clientes!AD32","v":0},{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!D115","v":"MTD"},{"$f":"+PremisaCosto!G115","v":"C"},null,null,null,{"$f":"+[1]Clientes!H33","v":0},{"$f":"+[1]Clientes!I33","v":0},{"$f":"+[1]Clientes!J33","v":0},{"$f":"+[1]Clientes!K33","v":0},{"$f":"+[1]Clientes!L33","v":0},null,{"$f":"+[1]Clientes!N33","v":0},{"$f":"+[1]Clientes!O33","v":0},{"$f":"+[1]Clientes!P33","v":0},{"$f":"+[1]Clientes!Q33","v":0},{"$f":"+[1]Clientes!R33","v":0},null,{"$f":"+[1]Clientes!T33","v":0},{"$f":"+[1]Clientes!U33","v":0},{"$f":"+[1]Clientes!V33","v":0},{"$f":"+[1]Clientes!W33","v":0},{"$f":"+[1]Clientes!X33","v":0},{"$f":"+SUMPRODUCT(T33:W33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA33","v":0},{"$f":"+[1]Clientes!AB33","v":0},{"$f":"+[1]Clientes!AC33","v":0},{"$f":"+[1]Clientes!AD33","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!D116","v":"MTD"},{"$f":"+PremisaCosto!G116","v":"C"},null,null,null,{"$f":"+[1]Clientes!H34","v":0},{"$f":"+[1]Clientes!I34","v":0},{"$f":"+[1]Clientes!J34","v":0},{"$f":"+[1]Clientes!K34","v":0},{"$f":"+[1]Clientes!L34","v":0},null,{"$f":"+[1]Clientes!N34","v":0},{"$f":"+[1]Clientes!O34","v":0},{"$f":"+[1]Clientes!P34","v":0},{"$f":"+[1]Clientes!Q34","v":0},{"$f":"+[1]Clientes!R34","v":0},null,{"$f":"+[1]Clientes!T34","v":0},{"$f":"+[1]Clientes!U34","v":0},{"$f":"+[1]Clientes!V34","v":0},{"$f":"+[1]Clientes!W34","v":0},{"$f":"+[1]Clientes!X34","v":0},{"$f":"+SUMPRODUCT(T34:W34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA34","v":0},{"$f":"+[1]Clientes!AB34","v":0},{"$f":"+[1]Clientes!AC34","v":0},{"$f":"+[1]Clientes!AD34","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!D117","v":"MTD"},{"$f":"+PremisaCosto!G117","v":"C"},null,null,null,{"$f":"+[1]Clientes!H35","v":0},{"$f":"+[1]Clientes!I35","v":0},{"$f":"+[1]Clientes!J35","v":0},{"$f":"+[1]Clientes!K35","v":0},{"$f":"+[1]Clientes!L35","v":0},null,{"$f":"+[1]Clientes!N35","v":0},{"$f":"+[1]Clientes!O35","v":0},{"$f":"+[1]Clientes!P35","v":0},{"$f":"+[1]Clientes!Q35","v":0},{"$f":"+[1]Clientes!R35","v":0},null,{"$f":"+[1]Clientes!T35","v":0},{"$f":"+[1]Clientes!U35","v":0},{"$f":"+[1]Clientes!V35","v":0},{"$f":"+[1]Clientes!W35","v":0},{"$f":"+[1]Clientes!X35","v":0},{"$f":"+SUMPRODUCT(T35:W35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA35","v":0},{"$f":"+[1]Clientes!AB35","v":0},{"$f":"+[1]Clientes!AC35","v":0},{"$f":"+[1]Clientes!AD35","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!D118","v":"MTD"},{"$f":"+PremisaCosto!G118","v":"C"},null,null,null,{"$f":"+[1]Clientes!H36","v":0},{"$f":"+[1]Clientes!I36","v":0},{"$f":"+[1]Clientes!J36","v":0},{"$f":"+[1]Clientes!K36","v":0},{"$f":"+[1]Clientes!L36","v":0},null,{"$f":"+[1]Clientes!N36","v":0},{"$f":"+[1]Clientes!O36","v":0},{"$f":"+[1]Clientes!P36","v":0},{"$f":"+[1]Clientes!Q36","v":0},{"$f":"+[1]Clientes!R36","v":0},null,{"$f":"+[1]Clientes!T36","v":0},{"$f":"+[1]Clientes!U36","v":0},{"$f":"+[1]Clientes!V36","v":0},{"$f":"+[1]Clientes!W36","v":0},{"$f":"+[1]Clientes!X36","v":0},{"$f":"+SUMPRODUCT(T36:W36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA36","v":0},{"$f":"+[1]Clientes!AB36","v":0},{"$f":"+[1]Clientes!AC36","v":0},{"$f":"+[1]Clientes!AD36","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!D119","v":"MTD"},{"$f":"+PremisaCosto!G119","v":"C"},null,null,null,{"$f":"+[1]Clientes!H37","v":0},{"$f":"+[1]Clientes!I37","v":0},{"$f":"+[1]Clientes!J37","v":0},{"$f":"+[1]Clientes!K37","v":0},{"$f":"+[1]Clientes!L37","v":0},null,{"$f":"+[1]Clientes!N37","v":0},{"$f":"+[1]Clientes!O37","v":0},{"$f":"+[1]Clientes!P37","v":0},{"$f":"+[1]Clientes!Q37","v":0},{"$f":"+[1]Clientes!R37","v":0},null,{"$f":"+[1]Clientes!T37","v":0},{"$f":"+[1]Clientes!U37","v":0},{"$f":"+[1]Clientes!V37","v":0},{"$f":"+[1]Clientes!W37","v":0},{"$f":"+[1]Clientes!X37","v":0},{"$f":"+SUMPRODUCT(T37:W37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA37","v":0},{"$f":"+[1]Clientes!AB37","v":0},{"$f":"+[1]Clientes!AC37","v":0},{"$f":"+[1]Clientes!AD37","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!D120","v":"MTD"},{"$f":"+PremisaCosto!G120","v":"C"},null,null,null,{"$f":"+[1]Clientes!H38","v":0},{"$f":"+[1]Clientes!I38","v":0},{"$f":"+[1]Clientes!J38","v":0},{"$f":"+[1]Clientes!K38","v":0},{"$f":"+[1]Clientes!L38","v":0},null,{"$f":"+[1]Clientes!N38","v":0},{"$f":"+[1]Clientes!O38","v":0},{"$f":"+[1]Clientes!P38","v":0},{"$f":"+[1]Clientes!Q38","v":0},{"$f":"+[1]Clientes!R38","v":0},null,{"$f":"+[1]Clientes!T38","v":0},{"$f":"+[1]Clientes!U38","v":0},{"$f":"+[1]Clientes!V38","v":0},{"$f":"+[1]Clientes!W38","v":0},{"$f":"+[1]Clientes!X38","v":0},{"$f":"+SUMPRODUCT(T38:W38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA38","v":0},{"$f":"+[1]Clientes!AB38","v":0},{"$f":"+[1]Clientes!AC38","v":0},{"$f":"+[1]Clientes!AD38","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!D121","v":"MTD"},{"$f":"+PremisaCosto!G121","v":"C"},null,null,null,{"$f":"+[1]Clientes!H39","v":0},{"$f":"+[1]Clientes!I39","v":0},{"$f":"+[1]Clientes!J39","v":0},{"$f":"+[1]Clientes!K39","v":0},{"$f":"+[1]Clientes!L39","v":0},null,{"$f":"+[1]Clientes!N39","v":0},{"$f":"+[1]Clientes!O39","v":0},{"$f":"+[1]Clientes!P39","v":0},{"$f":"+[1]Clientes!Q39","v":0},{"$f":"+[1]Clientes!R39","v":0},null,{"$f":"+[1]Clientes!T39","v":0},{"$f":"+[1]Clientes!U39","v":0},{"$f":"+[1]Clientes!V39","v":0},{"$f":"+[1]Clientes!W39","v":0},{"$f":"+[1]Clientes!X39","v":0},{"$f":"+SUMPRODUCT(T39:W39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA39","v":0},{"$f":"+[1]Clientes!AB39","v":0},{"$f":"+[1]Clientes!AC39","v":0},{"$f":"+[1]Clientes!AD39","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!D122","v":"MTD"},{"$f":"+PremisaCosto!G122","v":"C"},null,null,null,{"$f":"+[1]Clientes!H40","v":0},{"$f":"+[1]Clientes!I40","v":0},{"$f":"+[1]Clientes!J40","v":0},{"$f":"+[1]Clientes!K40","v":0},{"$f":"+[1]Clientes!L40","v":0},null,{"$f":"+[1]Clientes!N40","v":0},{"$f":"+[1]Clientes!O40","v":0},{"$f":"+[1]Clientes!P40","v":0},{"$f":"+[1]Clientes!Q40","v":0},{"$f":"+[1]Clientes!R40","v":0},null,{"$f":"+[1]Clientes!T40","v":0},{"$f":"+[1]Clientes!U40","v":0},{"$f":"+[1]Clientes!V40","v":0},{"$f":"+[1]Clientes!W40","v":0},{"$f":"+[1]Clientes!X40","v":0},{"$f":"+SUMPRODUCT(T40:W40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA40","v":0},{"$f":"+[1]Clientes!AB40","v":0},{"$f":"+[1]Clientes!AC40","v":0},{"$f":"+[1]Clientes!AD40","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D123","v":"MTD"},{"$f":"+PremisaCosto!G123","v":"C"},null,null,null,{"$f":"+[1]Clientes!H41","v":0},{"$f":"+[1]Clientes!I41","v":0},{"$f":"+[1]Clientes!J41","v":0},{"$f":"+[1]Clientes!K41","v":0},{"$f":"+[1]Clientes!L41","v":0},null,{"$f":"+[1]Clientes!N41","v":0},{"$f":"+[1]Clientes!O41","v":0},{"$f":"+[1]Clientes!P41","v":0},{"$f":"+[1]Clientes!Q41","v":0},{"$f":"+[1]Clientes!R41","v":0},null,{"$f":"+[1]Clientes!T41","v":0},{"$f":"+[1]Clientes!U41","v":0},{"$f":"+[1]Clientes!V41","v":0},{"$f":"+[1]Clientes!W41","v":0},{"$f":"+[1]Clientes!X41","v":0},{"$f":"+SUMPRODUCT(T41:W41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA41","v":0},{"$f":"+[1]Clientes!AB41","v":0},{"$f":"+[1]Clientes!AC41","v":0},{"$f":"+[1]Clientes!AD41","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D124","v":"MTD"},{"$f":"+PremisaCosto!G124","v":"C"},null,null,null,{"$f":"+[1]Clientes!H42","v":0},{"$f":"+[1]Clientes!I42","v":0},{"$f":"+[1]Clientes!J42","v":0},{"$f":"+[1]Clientes!K42","v":0},{"$f":"+[1]Clientes!L42","v":0},null,{"$f":"+[1]Clientes!N42","v":0},{"$f":"+[1]Clientes!O42","v":0},{"$f":"+[1]Clientes!P42","v":0},{"$f":"+[1]Clientes!Q42","v":0},{"$f":"+[1]Clientes!R42","v":0},null,{"$f":"+[1]Clientes!T42","v":0},{"$f":"+[1]Clientes!U42","v":0},{"$f":"+[1]Clientes!V42","v":0},{"$f":"+[1]Clientes!W42","v":0},{"$f":"+[1]Clientes!X42","v":0},{"$f":"+SUMPRODUCT(T42:W42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA42","v":0},{"$f":"+[1]Clientes!AB42","v":0},{"$f":"+[1]Clientes!AC42","v":0},{"$f":"+[1]Clientes!AD42","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D125","v":0},{"$f":"+PremisaCosto!G125","v":0},null,null,null,{"$f":"+[1]Clientes!H43","v":0},{"$f":"+[1]Clientes!I43","v":0},{"$f":"+[1]Clientes!J43","v":0},{"$f":"+[1]Clientes!K43","v":0},{"$f":"+[1]Clientes!L43","v":0},null,{"$f":"+[1]Clientes!N43","v":0},{"$f":"+[1]Clientes!O43","v":0},{"$f":"+[1]Clientes!P43","v":0},{"$f":"+[1]Clientes!Q43","v":0},{"$f":"+[1]Clientes!R43","v":0},null,{"$f":"+[1]Clientes!T43","v":0},{"$f":"+[1]Clientes!U43","v":0},{"$f":"+[1]Clientes!V43","v":0},{"$f":"+[1]Clientes!W43","v":0},{"$f":"+[1]Clientes!X43","v":0},{"$f":"+SUMPRODUCT(T43:W43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA43","v":0},{"$f":"+[1]Clientes!AB43","v":0},{"$f":"+[1]Clientes!AC43","v":0},{"$f":"+[1]Clientes!AD43","v":0},{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!D126","v":"MTD"},{"$f":"+PremisaCosto!G126","v":"C"},null,null,null,{"$f":"+[1]Clientes!H44","v":0},{"$f":"+[1]Clientes!I44","v":0},{"$f":"+[1]Clientes!J44","v":0},{"$f":"+[1]Clientes!K44","v":0},{"$f":"+[1]Clientes!L44","v":0},null,{"$f":"+[1]Clientes!N44","v":0},{"$f":"+[1]Clientes!O44","v":0},{"$f":"+[1]Clientes!P44","v":0},{"$f":"+[1]Clientes!Q44","v":0},{"$f":"+[1]Clientes!R44","v":0},null,{"$f":"+[1]Clientes!T44","v":0},{"$f":"+[1]Clientes!U44","v":0},{"$f":"+[1]Clientes!V44","v":0},{"$f":"+[1]Clientes!W44","v":0},{"$f":"+[1]Clientes!X44","v":0},{"$f":"+SUMPRODUCT(T44:W44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA44","v":0},{"$f":"+[1]Clientes!AB44","v":0},{"$f":"+[1]Clientes!AC44","v":0},{"$f":"+[1]Clientes!AD44","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!D127","v":"MTD"},{"$f":"+PremisaCosto!G127","v":"C"},null,null,null,{"$f":"+[1]Clientes!H45","v":0},{"$f":"+[1]Clientes!I45","v":0},{"$f":"+[1]Clientes!J45","v":0},{"$f":"+[1]Clientes!K45","v":0},{"$f":"+[1]Clientes!L45","v":0},null,{"$f":"+[1]Clientes!N45","v":0},{"$f":"+[1]Clientes!O45","v":0},{"$f":"+[1]Clientes!P45","v":0},{"$f":"+[1]Clientes!Q45","v":0},{"$f":"+[1]Clientes!R45","v":0},null,{"$f":"+[1]Clientes!T45","v":0},{"$f":"+[1]Clientes!U45","v":0},{"$f":"+[1]Clientes!V45","v":0},{"$f":"+[1]Clientes!W45","v":0},{"$f":"+[1]Clientes!X45","v":0},{"$f":"+SUMPRODUCT(T45:W45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA45","v":0},{"$f":"+[1]Clientes!AB45","v":0},{"$f":"+[1]Clientes!AC45","v":0},{"$f":"+[1]Clientes!AD45","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!D128","v":"MTD"},{"$f":"+PremisaCosto!G128","v":"C"},null,null,null,{"$f":"+[1]Clientes!H46","v":0},{"$f":"+[1]Clientes!I46","v":0},{"$f":"+[1]Clientes!J46","v":0},{"$f":"+[1]Clientes!K46","v":0},{"$f":"+[1]Clientes!L46","v":0},null,{"$f":"+[1]Clientes!N46","v":0},{"$f":"+[1]Clientes!O46","v":0},{"$f":"+[1]Clientes!P46","v":0},{"$f":"+[1]Clientes!Q46","v":0},{"$f":"+[1]Clientes!R46","v":0},null,{"$f":"+[1]Clientes!T46","v":0},{"$f":"+[1]Clientes!U46","v":0},{"$f":"+[1]Clientes!V46","v":0},{"$f":"+[1]Clientes!W46","v":0},{"$f":"+[1]Clientes!X46","v":0},{"$f":"+SUMPRODUCT(T46:W46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA46","v":0},{"$f":"+[1]Clientes!AB46","v":0},{"$f":"+[1]Clientes!AC46","v":0},{"$f":"+[1]Clientes!AD46","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!D129","v":"MTD"},{"$f":"+PremisaCosto!G129","v":"C"},null,null,null,{"$f":"+[1]Clientes!H47","v":0},{"$f":"+[1]Clientes!I47","v":0},{"$f":"+[1]Clientes!J47","v":0},{"$f":"+[1]Clientes!K47","v":0},{"$f":"+[1]Clientes!L47","v":0},null,{"$f":"+[1]Clientes!N47","v":0},{"$f":"+[1]Clientes!O47","v":0},{"$f":"+[1]Clientes!P47","v":0},{"$f":"+[1]Clientes!Q47","v":0},{"$f":"+[1]Clientes!R47","v":0},null,{"$f":"+[1]Clientes!T47","v":0},{"$f":"+[1]Clientes!U47","v":0},{"$f":"+[1]Clientes!V47","v":0},{"$f":"+[1]Clientes!W47","v":0},{"$f":"+[1]Clientes!X47","v":0},{"$f":"+SUMPRODUCT(T47:W47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA47","v":0},{"$f":"+[1]Clientes!AB47","v":0},{"$f":"+[1]Clientes!AC47","v":0},{"$f":"+[1]Clientes!AD47","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!D130","v":"MTD"},{"$f":"+PremisaCosto!G130","v":"C"},null,null,null,{"$f":"+[1]Clientes!H48","v":0},{"$f":"+[1]Clientes!I48","v":0},{"$f":"+[1]Clientes!J48","v":0},{"$f":"+[1]Clientes!K48","v":0},{"$f":"+[1]Clientes!L48","v":0},null,{"$f":"+[1]Clientes!N48","v":0},{"$f":"+[1]Clientes!O48","v":0},{"$f":"+[1]Clientes!P48","v":0},{"$f":"+[1]Clientes!Q48","v":0},{"$f":"+[1]Clientes!R48","v":0},null,{"$f":"+[1]Clientes!T48","v":0},{"$f":"+[1]Clientes!U48","v":0},{"$f":"+[1]Clientes!V48","v":0},{"$f":"+[1]Clientes!W48","v":0},{"$f":"+[1]Clientes!X48","v":0},{"$f":"+SUMPRODUCT(T48:W48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA48","v":0},{"$f":"+[1]Clientes!AB48","v":0},{"$f":"+[1]Clientes!AC48","v":0},{"$f":"+[1]Clientes!AD48","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!D131","v":"MTD"},{"$f":"+PremisaCosto!G131","v":"C"},null,null,null,{"$f":"+[1]Clientes!H49","v":0},{"$f":"+[1]Clientes!I49","v":0},{"$f":"+[1]Clientes!J49","v":0},{"$f":"+[1]Clientes!K49","v":0},{"$f":"+[1]Clientes!L49","v":0},null,{"$f":"+[1]Clientes!N49","v":0},{"$f":"+[1]Clientes!O49","v":0},{"$f":"+[1]Clientes!P49","v":0},{"$f":"+[1]Clientes!Q49","v":0},{"$f":"+[1]Clientes!R49","v":0},null,{"$f":"+[1]Clientes!T49","v":0},{"$f":"+[1]Clientes!U49","v":0},{"$f":"+[1]Clientes!V49","v":0},{"$f":"+[1]Clientes!W49","v":0},{"$f":"+[1]Clientes!X49","v":0},{"$f":"+SUMPRODUCT(T49:W49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA49","v":0},{"$f":"+[1]Clientes!AB49","v":0},{"$f":"+[1]Clientes!AC49","v":0},{"$f":"+[1]Clientes!AD49","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!D132","v":"MTD"},{"$f":"+PremisaCosto!G132","v":"C"},null,null,null,{"$f":"+[1]Clientes!H50","v":0},{"$f":"+[1]Clientes!I50","v":0},{"$f":"+[1]Clientes!J50","v":0},{"$f":"+[1]Clientes!K50","v":0},{"$f":"+[1]Clientes!L50","v":0},null,{"$f":"+[1]Clientes!N50","v":0},{"$f":"+[1]Clientes!O50","v":0},{"$f":"+[1]Clientes!P50","v":0},{"$f":"+[1]Clientes!Q50","v":0},{"$f":"+[1]Clientes!R50","v":0},null,{"$f":"+[1]Clientes!T50","v":0},{"$f":"+[1]Clientes!U50","v":0},{"$f":"+[1]Clientes!V50","v":0},{"$f":"+[1]Clientes!W50","v":0},{"$f":"+[1]Clientes!X50","v":0},{"$f":"+SUMPRODUCT(T50:W50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA50","v":0},{"$f":"+[1]Clientes!AB50","v":0},{"$f":"+[1]Clientes!AC50","v":0},{"$f":"+[1]Clientes!AD50","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!D133","v":"MTD"},{"$f":"+PremisaCosto!G133","v":"C"},null,null,null,{"$f":"+[1]Clientes!H51","v":0},{"$f":"+[1]Clientes!I51","v":0},{"$f":"+[1]Clientes!J51","v":0},{"$f":"+[1]Clientes!K51","v":0},{"$f":"+[1]Clientes!L51","v":0},null,{"$f":"+[1]Clientes!N51","v":0},{"$f":"+[1]Clientes!O51","v":0},{"$f":"+[1]Clientes!P51","v":0},{"$f":"+[1]Clientes!Q51","v":0},{"$f":"+[1]Clientes!R51","v":0},null,{"$f":"+[1]Clientes!T51","v":0},{"$f":"+[1]Clientes!U51","v":0},{"$f":"+[1]Clientes!V51","v":0},{"$f":"+[1]Clientes!W51","v":0},{"$f":"+[1]Clientes!X51","v":0},{"$f":"+SUMPRODUCT(T51:W51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA51","v":0},{"$f":"+[1]Clientes!AB51","v":0},{"$f":"+[1]Clientes!AC51","v":0},{"$f":"+[1]Clientes!AD51","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D134","v":"MTD"},{"$f":"+PremisaCosto!G134","v":"C"},null,null,null,{"$f":"+[1]Clientes!H52","v":0},{"$f":"+[1]Clientes!I52","v":0},{"$f":"+[1]Clientes!J52","v":0},{"$f":"+[1]Clientes!K52","v":0},{"$f":"+[1]Clientes!L52","v":0},null,{"$f":"+[1]Clientes!N52","v":0},{"$f":"+[1]Clientes!O52","v":0},{"$f":"+[1]Clientes!P52","v":0},{"$f":"+[1]Clientes!Q52","v":0},{"$f":"+[1]Clientes!R52","v":0},null,{"$f":"+[1]Clientes!T52","v":0},{"$f":"+[1]Clientes!U52","v":0},{"$f":"+[1]Clientes!V52","v":0},{"$f":"+[1]Clientes!W52","v":0},{"$f":"+[1]Clientes!X52","v":0},{"$f":"+SUMPRODUCT(T52:W52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA52","v":0},{"$f":"+[1]Clientes!AB52","v":0},{"$f":"+[1]Clientes!AC52","v":0},{"$f":"+[1]Clientes!AD52","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D135","v":"MTD"},{"$f":"+PremisaCosto!G135","v":"C"},null,null,null,{"$f":"+[1]Clientes!H53","v":0},{"$f":"+[1]Clientes!I53","v":0},{"$f":"+[1]Clientes!J53","v":0},{"$f":"+[1]Clientes!K53","v":0},{"$f":"+[1]Clientes!L53","v":0},null,{"$f":"+[1]Clientes!N53","v":0},{"$f":"+[1]Clientes!O53","v":0},{"$f":"+[1]Clientes!P53","v":0},{"$f":"+[1]Clientes!Q53","v":0},{"$f":"+[1]Clientes!R53","v":0},null,{"$f":"+[1]Clientes!T53","v":0},{"$f":"+[1]Clientes!U53","v":0},{"$f":"+[1]Clientes!V53","v":0},{"$f":"+[1]Clientes!W53","v":0},{"$f":"+[1]Clientes!X53","v":0},{"$f":"+SUMPRODUCT(T53:W53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA53","v":0},{"$f":"+[1]Clientes!AB53","v":0},{"$f":"+[1]Clientes!AC53","v":0},{"$f":"+[1]Clientes!AD53","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D136","v":0},{"$f":"+PremisaCosto!G136","v":0},null,null,null,{"$f":"+[1]Clientes!H54","v":0},{"$f":"+[1]Clientes!I54","v":0},{"$f":"+[1]Clientes!J54","v":0},{"$f":"+[1]Clientes!K54","v":0},{"$f":"+[1]Clientes!L54","v":0},null,{"$f":"+[1]Clientes!N54","v":0},{"$f":"+[1]Clientes!O54","v":0},{"$f":"+[1]Clientes!P54","v":0},{"$f":"+[1]Clientes!Q54","v":0},{"$f":"+[1]Clientes!R54","v":0},null,{"$f":"+[1]Clientes!T54","v":0},{"$f":"+[1]Clientes!U54","v":0},{"$f":"+[1]Clientes!V54","v":0},{"$f":"+[1]Clientes!W54","v":0},{"$f":"+[1]Clientes!X54","v":0},{"$f":"+SUMPRODUCT(T54:W54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA54","v":0},{"$f":"+[1]Clientes!AB54","v":0},{"$f":"+[1]Clientes!AC54","v":0},{"$f":"+[1]Clientes!AD54","v":0},{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!D137","v":"MTD"},{"$f":"+PremisaCosto!G137","v":"C"},null,null,null,{"$f":"+[1]Clientes!H55","v":0},{"$f":"+[1]Clientes!I55","v":0},{"$f":"+[1]Clientes!J55","v":0},{"$f":"+[1]Clientes!K55","v":0},{"$f":"+[1]Clientes!L55","v":0},null,{"$f":"+[1]Clientes!N55","v":0},{"$f":"+[1]Clientes!O55","v":0},{"$f":"+[1]Clientes!P55","v":0},{"$f":"+[1]Clientes!Q55","v":0},{"$f":"+[1]Clientes!R55","v":0},null,{"$f":"+[1]Clientes!T55","v":0},{"$f":"+[1]Clientes!U55","v":0},{"$f":"+[1]Clientes!V55","v":0},{"$f":"+[1]Clientes!W55","v":0},{"$f":"+[1]Clientes!X55","v":0},{"$f":"+SUMPRODUCT(T55:W55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA55","v":0},{"$f":"+[1]Clientes!AB55","v":0},{"$f":"+[1]Clientes!AC55","v":0},{"$f":"+[1]Clientes!AD55","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!D138","v":"MTD"},{"$f":"+PremisaCosto!G138","v":"C"},null,null,null,{"$f":"+[1]Clientes!H56","v":0},{"$f":"+[1]Clientes!I56","v":0},{"$f":"+[1]Clientes!J56","v":0},{"$f":"+[1]Clientes!K56","v":0},{"$f":"+[1]Clientes!L56","v":0},null,{"$f":"+[1]Clientes!N56","v":0},{"$f":"+[1]Clientes!O56","v":0},{"$f":"+[1]Clientes!P56","v":0},{"$f":"+[1]Clientes!Q56","v":0},{"$f":"+[1]Clientes!R56","v":0},null,{"$f":"+[1]Clientes!T56","v":0},{"$f":"+[1]Clientes!U56","v":0},{"$f":"+[1]Clientes!V56","v":0},{"$f":"+[1]Clientes!W56","v":0},{"$f":"+[1]Clientes!X56","v":0},{"$f":"+SUMPRODUCT(T56:W56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA56","v":0},{"$f":"+[1]Clientes!AB56","v":0},{"$f":"+[1]Clientes!AC56","v":0},{"$f":"+[1]Clientes!AD56","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!D139","v":"MTD"},{"$f":"+PremisaCosto!G139","v":"C"},null,null,null,{"$f":"+[1]Clientes!H57","v":0},{"$f":"+[1]Clientes!I57","v":0},{"$f":"+[1]Clientes!J57","v":0},{"$f":"+[1]Clientes!K57","v":0},{"$f":"+[1]Clientes!L57","v":0},null,{"$f":"+[1]Clientes!N57","v":0},{"$f":"+[1]Clientes!O57","v":0},{"$f":"+[1]Clientes!P57","v":0},{"$f":"+[1]Clientes!Q57","v":0},{"$f":"+[1]Clientes!R57","v":0},null,{"$f":"+[1]Clientes!T57","v":0},{"$f":"+[1]Clientes!U57","v":0},{"$f":"+[1]Clientes!V57","v":0},{"$f":"+[1]Clientes!W57","v":0},{"$f":"+[1]Clientes!X57","v":0},{"$f":"+SUMPRODUCT(T57:W57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA57","v":0},{"$f":"+[1]Clientes!AB57","v":0},{"$f":"+[1]Clientes!AC57","v":0},{"$f":"+[1]Clientes!AD57","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!D140","v":"MTD"},{"$f":"+PremisaCosto!G140","v":"C"},null,null,null,{"$f":"+[1]Clientes!H58","v":0},{"$f":"+[1]Clientes!I58","v":0},{"$f":"+[1]Clientes!J58","v":0},{"$f":"+[1]Clientes!K58","v":0},{"$f":"+[1]Clientes!L58","v":0},null,{"$f":"+[1]Clientes!N58","v":0},{"$f":"+[1]Clientes!O58","v":0},{"$f":"+[1]Clientes!P58","v":0},{"$f":"+[1]Clientes!Q58","v":0},{"$f":"+[1]Clientes!R58","v":0},null,{"$f":"+[1]Clientes!T58","v":0},{"$f":"+[1]Clientes!U58","v":0},{"$f":"+[1]Clientes!V58","v":0},{"$f":"+[1]Clientes!W58","v":0},{"$f":"+[1]Clientes!X58","v":0},{"$f":"+SUMPRODUCT(T58:W58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA58","v":0},{"$f":"+[1]Clientes!AB58","v":0},{"$f":"+[1]Clientes!AC58","v":0},{"$f":"+[1]Clientes!AD58","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!D141","v":"MTD"},{"$f":"+PremisaCosto!G141","v":"C"},null,null,null,{"$f":"+[1]Clientes!H59","v":0},{"$f":"+[1]Clientes!I59","v":0},{"$f":"+[1]Clientes!J59","v":0},{"$f":"+[1]Clientes!K59","v":0},{"$f":"+[1]Clientes!L59","v":0},null,{"$f":"+[1]Clientes!N59","v":0},{"$f":"+[1]Clientes!O59","v":0},{"$f":"+[1]Clientes!P59","v":0},{"$f":"+[1]Clientes!Q59","v":0},{"$f":"+[1]Clientes!R59","v":0},null,{"$f":"+[1]Clientes!T59","v":0},{"$f":"+[1]Clientes!U59","v":0},{"$f":"+[1]Clientes!V59","v":0},{"$f":"+[1]Clientes!W59","v":0},{"$f":"+[1]Clientes!X59","v":0},{"$f":"+SUMPRODUCT(T59:W59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA59","v":0},{"$f":"+[1]Clientes!AB59","v":0},{"$f":"+[1]Clientes!AC59","v":0},{"$f":"+[1]Clientes!AD59","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!D142","v":"MTD"},{"$f":"+PremisaCosto!G142","v":"C"},null,null,null,{"$f":"+[1]Clientes!H60","v":0},{"$f":"+[1]Clientes!I60","v":0},{"$f":"+[1]Clientes!J60","v":0},{"$f":"+[1]Clientes!K60","v":0},{"$f":"+[1]Clientes!L60","v":0},null,{"$f":"+[1]Clientes!N60","v":0},{"$f":"+[1]Clientes!O60","v":0},{"$f":"+[1]Clientes!P60","v":0},{"$f":"+[1]Clientes!Q60","v":0},{"$f":"+[1]Clientes!R60","v":0},null,{"$f":"+[1]Clientes!T60","v":0},{"$f":"+[1]Clientes!U60","v":0},{"$f":"+[1]Clientes!V60","v":0},{"$f":"+[1]Clientes!W60","v":0},{"$f":"+[1]Clientes!X60","v":0},{"$f":"+SUMPRODUCT(T60:W60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA60","v":0},{"$f":"+[1]Clientes!AB60","v":0},{"$f":"+[1]Clientes!AC60","v":0},{"$f":"+[1]Clientes!AD60","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!D143","v":"MTD"},{"$f":"+PremisaCosto!G143","v":"C"},null,null,null,{"$f":"+[1]Clientes!H61","v":0},{"$f":"+[1]Clientes!I61","v":0},{"$f":"+[1]Clientes!J61","v":0},{"$f":"+[1]Clientes!K61","v":0},{"$f":"+[1]Clientes!L61","v":0},null,{"$f":"+[1]Clientes!N61","v":0},{"$f":"+[1]Clientes!O61","v":0},{"$f":"+[1]Clientes!P61","v":0},{"$f":"+[1]Clientes!Q61","v":0},{"$f":"+[1]Clientes!R61","v":0},null,{"$f":"+[1]Clientes!T61","v":0},{"$f":"+[1]Clientes!U61","v":0},{"$f":"+[1]Clientes!V61","v":0},{"$f":"+[1]Clientes!W61","v":0},{"$f":"+[1]Clientes!X61","v":0},{"$f":"+SUMPRODUCT(T61:W61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA61","v":0},{"$f":"+[1]Clientes!AB61","v":0},{"$f":"+[1]Clientes!AC61","v":0},{"$f":"+[1]Clientes!AD61","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!D144","v":"MTD"},{"$f":"+PremisaCosto!G144","v":"C"},null,null,null,{"$f":"+[1]Clientes!H62","v":0},{"$f":"+[1]Clientes!I62","v":0},{"$f":"+[1]Clientes!J62","v":0},{"$f":"+[1]Clientes!K62","v":0},{"$f":"+[1]Clientes!L62","v":0},null,{"$f":"+[1]Clientes!N62","v":0},{"$f":"+[1]Clientes!O62","v":0},{"$f":"+[1]Clientes!P62","v":0},{"$f":"+[1]Clientes!Q62","v":0},{"$f":"+[1]Clientes!R62","v":0},null,{"$f":"+[1]Clientes!T62","v":0},{"$f":"+[1]Clientes!U62","v":0},{"$f":"+[1]Clientes!V62","v":0},{"$f":"+[1]Clientes!W62","v":0},{"$f":"+[1]Clientes!X62","v":0},{"$f":"+SUMPRODUCT(T62:W62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA62","v":0},{"$f":"+[1]Clientes!AB62","v":0},{"$f":"+[1]Clientes!AC62","v":0},{"$f":"+[1]Clientes!AD62","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D145","v":"MTD"},{"$f":"+PremisaCosto!G145","v":"C"},null,null,null,{"$f":"+[1]Clientes!H63","v":0},{"$f":"+[1]Clientes!I63","v":0},{"$f":"+[1]Clientes!J63","v":0},{"$f":"+[1]Clientes!K63","v":0},{"$f":"+[1]Clientes!L63","v":0},null,{"$f":"+[1]Clientes!N63","v":0},{"$f":"+[1]Clientes!O63","v":0},{"$f":"+[1]Clientes!P63","v":0},{"$f":"+[1]Clientes!Q63","v":0},{"$f":"+[1]Clientes!R63","v":0},null,{"$f":"+[1]Clientes!T63","v":0},{"$f":"+[1]Clientes!U63","v":0},{"$f":"+[1]Clientes!V63","v":0},{"$f":"+[1]Clientes!W63","v":0},{"$f":"+[1]Clientes!X63","v":0},{"$f":"+SUMPRODUCT(T63:W63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA63","v":0},{"$f":"+[1]Clientes!AB63","v":0},{"$f":"+[1]Clientes!AC63","v":0},{"$f":"+[1]Clientes!AD63","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D146","v":"MTD"},{"$f":"+PremisaCosto!G146","v":"C"},null,null,null,{"$f":"+[1]Clientes!H64","v":0},{"$f":"+[1]Clientes!I64","v":0},{"$f":"+[1]Clientes!J64","v":0},{"$f":"+[1]Clientes!K64","v":0},{"$f":"+[1]Clientes!L64","v":0},null,{"$f":"+[1]Clientes!N64","v":0},{"$f":"+[1]Clientes!O64","v":0},{"$f":"+[1]Clientes!P64","v":0},{"$f":"+[1]Clientes!Q64","v":0},{"$f":"+[1]Clientes!R64","v":0},null,{"$f":"+[1]Clientes!T64","v":0},{"$f":"+[1]Clientes!U64","v":0},{"$f":"+[1]Clientes!V64","v":0},{"$f":"+[1]Clientes!W64","v":0},{"$f":"+[1]Clientes!X64","v":0},{"$f":"+SUMPRODUCT(T64:W64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA64","v":0},{"$f":"+[1]Clientes!AB64","v":0},{"$f":"+[1]Clientes!AC64","v":0},{"$f":"+[1]Clientes!AD64","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!D147","v":0},{"$f":"+PremisaCosto!G147","v":0},null,null,null,{"$f":"+[1]Clientes!H65","v":0},{"$f":"+[1]Clientes!I65","v":0},{"$f":"+[1]Clientes!J65","v":0},{"$f":"+[1]Clientes!K65","v":0},{"$f":"+[1]Clientes!L65","v":0},null,{"$f":"+[1]Clientes!N65","v":0},{"$f":"+[1]Clientes!O65","v":0},{"$f":"+[1]Clientes!P65","v":0},{"$f":"+[1]Clientes!Q65","v":0},{"$f":"+[1]Clientes!R65","v":0},null,{"$f":"+[1]Clientes!T65","v":0},{"$f":"+[1]Clientes!U65","v":0},{"$f":"+[1]Clientes!V65","v":0},{"$f":"+[1]Clientes!W65","v":0},{"$f":"+[1]Clientes!X65","v":0},{"$f":"+SUMPRODUCT(T65:W65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA65","v":0},{"$f":"+[1]Clientes!AB65","v":0},{"$f":"+[1]Clientes!AC65","v":0},{"$f":"+[1]Clientes!AD65","v":0},{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!D148","v":"MTD"},{"$f":"+PremisaCosto!G148","v":"C"},null,null,null,{"$f":"+[1]Clientes!H66","v":0},{"$f":"+[1]Clientes!I66","v":0},{"$f":"+[1]Clientes!J66","v":0},{"$f":"+[1]Clientes!K66","v":0},{"$f":"+[1]Clientes!L66","v":0},null,{"$f":"+[1]Clientes!N66","v":0},{"$f":"+[1]Clientes!O66","v":0},{"$f":"+[1]Clientes!P66","v":0},{"$f":"+[1]Clientes!Q66","v":0},{"$f":"+[1]Clientes!R66","v":0},null,{"$f":"+[1]Clientes!T66","v":0},{"$f":"+[1]Clientes!U66","v":0},{"$f":"+[1]Clientes!V66","v":0},{"$f":"+[1]Clientes!W66","v":0},{"$f":"+[1]Clientes!X66","v":0},{"$f":"+SUMPRODUCT(T66:W66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA66","v":0},{"$f":"+[1]Clientes!AB66","v":0},{"$f":"+[1]Clientes!AC66","v":0},{"$f":"+[1]Clientes!AD66","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!D149","v":"MTD"},{"$f":"+PremisaCosto!G149","v":"C"},null,null,null,{"$f":"+[1]Clientes!H67","v":0},{"$f":"+[1]Clientes!I67","v":0},{"$f":"+[1]Clientes!J67","v":0},{"$f":"+[1]Clientes!K67","v":0},{"$f":"+[1]Clientes!L67","v":0},null,{"$f":"+[1]Clientes!N67","v":0},{"$f":"+[1]Clientes!O67","v":0},{"$f":"+[1]Clientes!P67","v":0},{"$f":"+[1]Clientes!Q67","v":0},{"$f":"+[1]Clientes!R67","v":0},null,{"$f":"+[1]Clientes!T67","v":0},{"$f":"+[1]Clientes!U67","v":0},{"$f":"+[1]Clientes!V67","v":0},{"$f":"+[1]Clientes!W67","v":0},{"$f":"+[1]Clientes!X67","v":0},{"$f":"+SUMPRODUCT(T67:W67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA67","v":0},{"$f":"+[1]Clientes!AB67","v":0},{"$f":"+[1]Clientes!AC67","v":0},{"$f":"+[1]Clientes!AD67","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!D150","v":"MTD"},{"$f":"+PremisaCosto!G150","v":"C"},null,null,null,{"$f":"+[1]Clientes!H68","v":0},{"$f":"+[1]Clientes!I68","v":0},{"$f":"+[1]Clientes!J68","v":0},{"$f":"+[1]Clientes!K68","v":0},{"$f":"+[1]Clientes!L68","v":0},null,{"$f":"+[1]Clientes!N68","v":0},{"$f":"+[1]Clientes!O68","v":0},{"$f":"+[1]Clientes!P68","v":0},{"$f":"+[1]Clientes!Q68","v":0},{"$f":"+[1]Clientes!R68","v":0},null,{"$f":"+[1]Clientes!T68","v":0},{"$f":"+[1]Clientes!U68","v":0},{"$f":"+[1]Clientes!V68","v":0},{"$f":"+[1]Clientes!W68","v":0},{"$f":"+[1]Clientes!X68","v":0},{"$f":"+SUMPRODUCT(T68:W68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA68","v":0},{"$f":"+[1]Clientes!AB68","v":0},{"$f":"+[1]Clientes!AC68","v":0},{"$f":"+[1]Clientes!AD68","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!D151","v":"MTD"},{"$f":"+PremisaCosto!G151","v":"C"},null,null,null,{"$f":"+[1]Clientes!H69","v":0},{"$f":"+[1]Clientes!I69","v":0},{"$f":"+[1]Clientes!J69","v":0},{"$f":"+[1]Clientes!K69","v":0},{"$f":"+[1]Clientes!L69","v":0},null,{"$f":"+[1]Clientes!N69","v":0},{"$f":"+[1]Clientes!O69","v":0},{"$f":"+[1]Clientes!P69","v":0},{"$f":"+[1]Clientes!Q69","v":0},{"$f":"+[1]Clientes!R69","v":0},null,{"$f":"+[1]Clientes!T69","v":0},{"$f":"+[1]Clientes!U69","v":0},{"$f":"+[1]Clientes!V69","v":0},{"$f":"+[1]Clientes!W69","v":0},{"$f":"+[1]Clientes!X69","v":0},{"$f":"+SUMPRODUCT(T69:W69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA69","v":0},{"$f":"+[1]Clientes!AB69","v":0},{"$f":"+[1]Clientes!AC69","v":0},{"$f":"+[1]Clientes!AD69","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!D152","v":"MTD"},{"$f":"+PremisaCosto!G152","v":"C"},null,null,null,{"$f":"+[1]Clientes!H70","v":0},{"$f":"+[1]Clientes!I70","v":0},{"$f":"+[1]Clientes!J70","v":0},{"$f":"+[1]Clientes!K70","v":0},{"$f":"+[1]Clientes!L70","v":0},null,{"$f":"+[1]Clientes!N70","v":0},{"$f":"+[1]Clientes!O70","v":0},{"$f":"+[1]Clientes!P70","v":0},{"$f":"+[1]Clientes!Q70","v":0},{"$f":"+[1]Clientes!R70","v":0},null,{"$f":"+[1]Clientes!T70","v":0},{"$f":"+[1]Clientes!U70","v":0},{"$f":"+[1]Clientes!V70","v":0},{"$f":"+[1]Clientes!W70","v":0},{"$f":"+[1]Clientes!X70","v":0},{"$f":"+SUMPRODUCT(T70:W70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA70","v":0},{"$f":"+[1]Clientes!AB70","v":0},{"$f":"+[1]Clientes!AC70","v":0},{"$f":"+[1]Clientes!AD70","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!D153","v":"MTD"},{"$f":"+PremisaCosto!G153","v":"C"},null,null,null,{"$f":"+[1]Clientes!H71","v":0},{"$f":"+[1]Clientes!I71","v":0},{"$f":"+[1]Clientes!J71","v":0},{"$f":"+[1]Clientes!K71","v":0},{"$f":"+[1]Clientes!L71","v":0},null,{"$f":"+[1]Clientes!N71","v":0},{"$f":"+[1]Clientes!O71","v":0},{"$f":"+[1]Clientes!P71","v":0},{"$f":"+[1]Clientes!Q71","v":0},{"$f":"+[1]Clientes!R71","v":0},null,{"$f":"+[1]Clientes!T71","v":0},{"$f":"+[1]Clientes!U71","v":0},{"$f":"+[1]Clientes!V71","v":0},{"$f":"+[1]Clientes!W71","v":0},{"$f":"+[1]Clientes!X71","v":0},{"$f":"+SUMPRODUCT(T71:W71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA71","v":0},{"$f":"+[1]Clientes!AB71","v":0},{"$f":"+[1]Clientes!AC71","v":0},{"$f":"+[1]Clientes!AD71","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!D154","v":"MTD"},{"$f":"+PremisaCosto!G154","v":"C"},null,null,null,{"$f":"+[1]Clientes!H72","v":0},{"$f":"+[1]Clientes!I72","v":0},{"$f":"+[1]Clientes!J72","v":0},{"$f":"+[1]Clientes!K72","v":0},{"$f":"+[1]Clientes!L72","v":0},null,{"$f":"+[1]Clientes!N72","v":0},{"$f":"+[1]Clientes!O72","v":0},{"$f":"+[1]Clientes!P72","v":0},{"$f":"+[1]Clientes!Q72","v":0},{"$f":"+[1]Clientes!R72","v":0},null,{"$f":"+[1]Clientes!T72","v":0},{"$f":"+[1]Clientes!U72","v":0},{"$f":"+[1]Clientes!V72","v":0},{"$f":"+[1]Clientes!W72","v":0},{"$f":"+[1]Clientes!X72","v":0},{"$f":"+SUMPRODUCT(T72:W72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA72","v":0},{"$f":"+[1]Clientes!AB72","v":0},{"$f":"+[1]Clientes!AC72","v":0},{"$f":"+[1]Clientes!AD72","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!D155","v":"MTD"},{"$f":"+PremisaCosto!G155","v":"C"},null,null,null,{"$f":"+[1]Clientes!H73","v":0},{"$f":"+[1]Clientes!I73","v":0},{"$f":"+[1]Clientes!J73","v":0},{"$f":"+[1]Clientes!K73","v":0},{"$f":"+[1]Clientes!L73","v":0},null,{"$f":"+[1]Clientes!N73","v":0},{"$f":"+[1]Clientes!O73","v":0},{"$f":"+[1]Clientes!P73","v":0},{"$f":"+[1]Clientes!Q73","v":0},{"$f":"+[1]Clientes!R73","v":0},null,{"$f":"+[1]Clientes!T73","v":0},{"$f":"+[1]Clientes!U73","v":0},{"$f":"+[1]Clientes!V73","v":0},{"$f":"+[1]Clientes!W73","v":0},{"$f":"+[1]Clientes!X73","v":0},{"$f":"+SUMPRODUCT(T73:W73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA73","v":0},{"$f":"+[1]Clientes!AB73","v":0},{"$f":"+[1]Clientes!AC73","v":0},{"$f":"+[1]Clientes!AD73","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D156","v":"MTD"},{"$f":"+PremisaCosto!G156","v":"C"},null,null,null,{"$f":"+[1]Clientes!H74","v":0},{"$f":"+[1]Clientes!I74","v":0},{"$f":"+[1]Clientes!J74","v":0},{"$f":"+[1]Clientes!K74","v":0},{"$f":"+[1]Clientes!L74","v":0},null,{"$f":"+[1]Clientes!N74","v":0},{"$f":"+[1]Clientes!O74","v":0},{"$f":"+[1]Clientes!P74","v":0},{"$f":"+[1]Clientes!Q74","v":0},{"$f":"+[1]Clientes!R74","v":0},null,{"$f":"+[1]Clientes!T74","v":0},{"$f":"+[1]Clientes!U74","v":0},{"$f":"+[1]Clientes!V74","v":0},{"$f":"+[1]Clientes!W74","v":0},{"$f":"+[1]Clientes!X74","v":0},{"$f":"+SUMPRODUCT(T74:W74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA74","v":0},{"$f":"+[1]Clientes!AB74","v":0},{"$f":"+[1]Clientes!AC74","v":0},{"$f":"+[1]Clientes!AD74","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D157","v":"MTD"},{"$f":"+PremisaCosto!G157","v":"C"},null,null,null,{"$f":"+[1]Clientes!H75","v":0},{"$f":"+[1]Clientes!I75","v":0},{"$f":"+[1]Clientes!J75","v":0},{"$f":"+[1]Clientes!K75","v":0},{"$f":"+[1]Clientes!L75","v":0},null,{"$f":"+[1]Clientes!N75","v":0},{"$f":"+[1]Clientes!O75","v":0},{"$f":"+[1]Clientes!P75","v":0},{"$f":"+[1]Clientes!Q75","v":0},{"$f":"+[1]Clientes!R75","v":0},null,{"$f":"+[1]Clientes!T75","v":0},{"$f":"+[1]Clientes!U75","v":0},{"$f":"+[1]Clientes!V75","v":0},{"$f":"+[1]Clientes!W75","v":0},{"$f":"+[1]Clientes!X75","v":0},{"$f":"+SUMPRODUCT(T75:W75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA75","v":0},{"$f":"+[1]Clientes!AB75","v":0},{"$f":"+[1]Clientes!AC75","v":0},{"$f":"+[1]Clientes!AD75","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!D158","v":"BTH"},{"$f":"+PremisaCosto!G158","v":"C"},null,null,null,{"$f":"+[1]Clientes!H76","v":82.410597371589148},{"$f":"+[1]Clientes!I76","v":83.528302853206185},{"$f":"+[1]Clientes!J76","v":85.795229776347057},{"$f":"+[1]Clientes!K76","v":88.125436704777798},{"$f":"+[1]Clientes!L76","v":90.522730589100121},null,{"$f":"+[1]Clientes!N76","v":0},{"$f":"+[1]Clientes!O76","v":0},{"$f":"+[1]Clientes!P76","v":0},{"$f":"+[1]Clientes!Q76","v":0},{"$f":"+[1]Clientes!R76","v":0},null,{"$f":"+[1]Clientes!T76","v":82.410597371589148},{"$f":"+[1]Clientes!U76","v":83.528302853206185},{"$f":"+[1]Clientes!V76","v":85.795229776347057},{"$f":"+[1]Clientes!W76","v":88.125436704777798},{"$f":"+[1]Clientes!X76","v":90.522730589100121},{"$f":"+SUMPRODUCT(T76:W76,PremisaCosto!$F$84:$I$84)","v":284.97988756094924},null,{"$f":"+[1]Clientes!AA76","v":2.2039124958103571},{"$f":"+[1]Clientes!AB76","v":2.266926923140872},{"$f":"+[1]Clientes!AC76","v":2.3302069284307407},{"$f":"+[1]Clientes!AD76","v":2.3972938843223233},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":7.5320718954576664}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!D159","v":0},{"$f":"+PremisaCosto!G159","v":0},null,null,null,{"$f":"+[1]Clientes!H77","v":0},{"$f":"+[1]Clientes!I77","v":0},{"$f":"+[1]Clientes!J77","v":0},{"$f":"+[1]Clientes!K77","v":0},{"$f":"+[1]Clientes!L77","v":0},null,{"$f":"+[1]Clientes!N77","v":0},{"$f":"+[1]Clientes!O77","v":0},{"$f":"+[1]Clientes!P77","v":0},{"$f":"+[1]Clientes!Q77","v":0},{"$f":"+[1]Clientes!R77","v":0},null,{"$f":"+[1]Clientes!T77","v":0},{"$f":"+[1]Clientes!U77","v":0},{"$f":"+[1]Clientes!V77","v":0},{"$f":"+[1]Clientes!W77","v":0},{"$f":"+[1]Clientes!X77","v":0},{"$f":"+SUMPRODUCT(T77:W77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA77","v":0},{"$f":"+[1]Clientes!AB77","v":0},{"$f":"+[1]Clientes!AC77","v":0},{"$f":"+[1]Clientes!AD77","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D160","v":0},{"$f":"+PremisaCosto!G160","v":0},null,null,null,{"$f":"+[1]Clientes!H78","v":0},{"$f":"+[1]Clientes!I78","v":0},{"$f":"+[1]Clientes!J78","v":0},{"$f":"+[1]Clientes!K78","v":0},{"$f":"+[1]Clientes!L78","v":0},null,{"$f":"+[1]Clientes!N78","v":0},{"$f":"+[1]Clientes!O78","v":0},{"$f":"+[1]Clientes!P78","v":0},{"$f":"+[1]Clientes!Q78","v":0},{"$f":"+[1]Clientes!R78","v":0},null,{"$f":"+[1]Clientes!T78","v":0},{"$f":"+[1]Clientes!U78","v":0},{"$f":"+[1]Clientes!V78","v":0},{"$f":"+[1]Clientes!W78","v":0},{"$f":"+[1]Clientes!X78","v":0},{"$f":"+SUMPRODUCT(T78:W78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA78","v":0},{"$f":"+[1]Clientes!AB78","v":0},{"$f":"+[1]Clientes!AC78","v":0},{"$f":"+[1]Clientes!AD78","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D161","v":0},{"$f":"+PremisaCosto!G161","v":0},null,null,null,{"$f":"+[1]Clientes!H79","v":0},{"$f":"+[1]Clientes!I79","v":0},{"$f":"+[1]Clientes!J79","v":0},{"$f":"+[1]Clientes!K79","v":0},{"$f":"+[1]Clientes!L79","v":0},null,{"$f":"+[1]Clientes!N79","v":0},{"$f":"+[1]Clientes!O79","v":0},{"$f":"+[1]Clientes!P79","v":0},{"$f":"+[1]Clientes!Q79","v":0},{"$f":"+[1]Clientes!R79","v":0},null,{"$f":"+[1]Clientes!T79","v":0},{"$f":"+[1]Clientes!U79","v":0},{"$f":"+[1]Clientes!V79","v":0},{"$f":"+[1]Clientes!W79","v":0},{"$f":"+[1]Clientes!X79","v":0},{"$f":"+SUMPRODUCT(T79:W79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA79","v":0},{"$f":"+[1]Clientes!AB79","v":0},{"$f":"+[1]Clientes!AC79","v":0},{"$f":"+[1]Clientes!AD79","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!D162","v":0},{"$f":"+PremisaCosto!G162","v":0},null,null,null,{"$f":"+[1]Clientes!H80","v":9670.1317500208315},{"$f":"+[1]Clientes!I80","v":9795.0839139802629},{"$f":"+[1]Clientes!J80","v":10048.373504729563},{"$f":"+[1]Clientes!K80","v":10308.426552980851},{"$f":"+[1]Clientes!L80","v":10575.734988513828},null,{"$f":"+[1]Clientes!N80","v":14.785906820479948},{"$f":"+[1]Clientes!O80","v":14.815918824191698},{"$f":"+[1]Clientes!P80","v":14.876795236671104},{"$f":"+[1]Clientes!Q80","v":14.939380132669037},{"$f":"+[1]Clientes!R80","v":15.003613580902012},null,{"$f":"+[1]Clientes!T80","v":9655.3458432003517},{"$f":"+[1]Clientes!U80","v":9780.2679951560713},{"$f":"+[1]Clientes!V80","v":10033.496709492892},{"$f":"+[1]Clientes!W80","v":10293.487172848181},{"$f":"+[1]Clientes!X80","v":10560.731374932926},{"$f":"+SUMPRODUCT(T80:W80,PremisaCosto!$F$84:$I$84)","v":33311.183626085563},null,{"$f":"+[1]Clientes!AA80","v":246.47801618468657},{"$f":"+[1]Clientes!AB80","v":253.28959074930026},{"$f":"+[1]Clientes!AC80","v":260.05304825128769},{"$f":"+[1]Clientes!AD80","v":267.30843553297746},{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":841.17423303251849}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D163","v":0},{"$f":"+PremisaCosto!G163","v":0},null,null,null,{"$f":"+[1]Clientes!H81","v":6757.0065087105886},{"$f":"+[1]Clientes!I81","v":6844.3186213730087},{"$f":"+[1]Clientes!J81","v":7021.3088131047434},{"$f":"+[1]Clientes!K81","v":7203.0261155637409},{"$f":"+[1]Clientes!L81","v":7389.8140301805051},null,{"$f":"+[1]Clientes!N81","v":11.932486206001357},{"$f":"+[1]Clientes!O81","v":11.956706419523121},{"$f":"+[1]Clientes!P81","v":12.005834752401237},{"$f":"+[1]Clientes!Q81","v":12.0563418614522},{"$f":"+[1]Clientes!R81","v":12.108179381078811},null,{"$f":"+[1]Clientes!T81","v":6745.0740225045874},{"$f":"+[1]Clientes!U81","v":6832.3619149534852},{"$f":"+[1]Clientes!V81","v":7009.3029783523425},{"$f":"+[1]Clientes!W81","v":7190.9697737022889},{"$f":"+[1]Clientes!X81","v":7377.7058507994261},{"$f":"+SUMPRODUCT(T81:W81,PremisaCosto!$F$84:$I$84)","v":23270.920385319798},null,{"$f":"+[1]Clientes!AA81","v":172.22972123366617},{"$f":"+[1]Clientes!AB81","v":176.99019173173474},{"$f":"+[1]Clientes!AC81","v":181.71730245899744},{"$f":"+[1]Clientes!AD81","v":186.78791461676428},{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":587.7854281598286}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!D164","v":"BTD"},{"$f":"+PremisaCosto!G164","v":"C"},null,null,null,{"$f":"+[1]Clientes!H82","v":6692.3785970521567},{"$f":"+[1]Clientes!I82","v":6778.8341699334178},{"$f":"+[1]Clientes!J82","v":6954.0875876984155},{"$f":"+[1]Clientes!K82","v":7134.0206526049078},{"$f":"+[1]Clientes!L82","v":7318.9737282654996},null,{"$f":"+[1]Clientes!N82","v":11.932486206001357},{"$f":"+[1]Clientes!O82","v":11.956706419523121},{"$f":"+[1]Clientes!P82","v":12.005834752401237},{"$f":"+[1]Clientes!Q82","v":12.0563418614522},{"$f":"+[1]Clientes!R82","v":12.108179381078811},null,{"$f":"+[1]Clientes!T82","v":6680.4461108461555},{"$f":"+[1]Clientes!U82","v":6766.8774635138943},{"$f":"+[1]Clientes!V82","v":6942.0817529460146},{"$f":"+[1]Clientes!W82","v":7121.9643107434558},{"$f":"+[1]Clientes!X82","v":7306.8655488844206},{"$f":"+SUMPRODUCT(T82:W82,PremisaCosto!$F$84:$I$84)","v":23047.690684907244},null,{"$f":"+[1]Clientes!AA82","v":170.54046523451143},{"$f":"+[1]Clientes!AB82","v":175.25341776499772},{"$f":"+[1]Clientes!AC82","v":179.93306490649229},{"$f":"+[1]Clientes!AD82","v":184.95307566059182},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":582.0161752391997}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!D165","v":"BTD"},{"$f":"+PremisaCosto!G165","v":"C"},null,null,null,{"$f":"+[1]Clientes!H83","v":49.494478986409902},{"$f":"+[1]Clientes!I83","v":50.134011718988873},{"$f":"+[1]Clientes!J83","v":51.430383506752129},{"$f":"+[1]Clientes!K83","v":52.761326693734411},{"$f":"+[1]Clientes!L83","v":54.129369631892814},null,{"$f":"+[1]Clientes!N83","v":0},{"$f":"+[1]Clientes!O83","v":0},{"$f":"+[1]Clientes!P83","v":0},{"$f":"+[1]Clientes!Q83","v":0},{"$f":"+[1]Clientes!R83","v":0},null,{"$f":"+[1]Clientes!T83","v":49.494478986409902},{"$f":"+[1]Clientes!U83","v":50.134011718988873},{"$f":"+[1]Clientes!V83","v":51.430383506752129},{"$f":"+[1]Clientes!W83","v":52.761326693734411},{"$f":"+[1]Clientes!X83","v":54.129369631892814},{"$f":"+SUMPRODUCT(T83:W83,PremisaCosto!$F$84:$I$84)","v":170.74647658588663},null,{"$f":"+[1]Clientes!AA83","v":1.2615427154790027},{"$f":"+[1]Clientes!AB83","v":1.2963717877632561},{"$f":"+[1]Clientes!AC83","v":1.3309431869822816},{"$f":"+[1]Clientes!AD83","v":1.3680429381584034},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":4.3051896659132485}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!D166","v":"BTD"},{"$f":"+PremisaCosto!G166","v":"C"},null,null,null,{"$f":"+[1]Clientes!H84","v":0.79819827258901033},{"$f":"+[1]Clientes!I84","v":0.81092667233350602},{"$f":"+[1]Clientes!J84","v":0.83678592745887803},{"$f":"+[1]Clientes!K84","v":0.86346390004083817},{"$f":"+[1]Clientes!L84","v":0.89098295951557505},null,{"$f":"+[1]Clientes!N84","v":0},{"$f":"+[1]Clientes!O84","v":0},{"$f":"+[1]Clientes!P84","v":0},{"$f":"+[1]Clientes!Q84","v":0},{"$f":"+[1]Clientes!R84","v":0},null,{"$f":"+[1]Clientes!T84","v":0.79819827258901033},{"$f":"+[1]Clientes!U84","v":0.81092667233350602},{"$f":"+[1]Clientes!V84","v":0.83678592745887803},{"$f":"+[1]Clientes!W84","v":0.86346390004083817},{"$f":"+[1]Clientes!X84","v":0.89098295951557505},{"$f":"+SUMPRODUCT(T84:W84,PremisaCosto!$F$84:$I$84)","v":2.7846562994491206},null,{"$f":"+[1]Clientes!AA84","v":2.5068115875654495E-2},{"$f":"+[1]Clientes!AB84","v":2.5859255125372016E-2},{"$f":"+[1]Clientes!AC84","v":2.6677972581960141E-2},{"$f":"+[1]Clientes!AD84","v":2.7519059474736873E-2},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":8.6047058618998779E-2}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!D167","v":"BTD"},{"$f":"+PremisaCosto!G167","v":"C"},null,null,null,{"$f":"+[1]Clientes!H85","v":6.2968974837577489},{"$f":"+[1]Clientes!I85","v":6.3973104150754363},{"$f":"+[1]Clientes!J85","v":6.6013112055089262},{"$f":"+[1]Clientes!K85","v":6.8117707669888343},{"$f":"+[1]Clientes!L85","v":7.0288655695117583},null,{"$f":"+[1]Clientes!N85","v":0},{"$f":"+[1]Clientes!O85","v":0},{"$f":"+[1]Clientes!P85","v":0},{"$f":"+[1]Clientes!Q85","v":0},{"$f":"+[1]Clientes!R85","v":0},null,{"$f":"+[1]Clientes!T85","v":6.2968974837577489},{"$f":"+[1]Clientes!U85","v":6.3973104150754363},{"$f":"+[1]Clientes!V85","v":6.6013112055089262},{"$f":"+[1]Clientes!W85","v":6.8117707669888343},{"$f":"+[1]Clientes!X85","v":7.0288655695117583},{"$f":"+SUMPRODUCT(T85:W85,PremisaCosto!$F$84:$I$84)","v":21.967844140098613},null,{"$f":"+[1]Clientes!AA85","v":0.19775958079682887},{"$f":"+[1]Clientes!AB85","v":0.20400079043348995},{"$f":"+[1]Clientes!AC85","v":0.21045956147990807},{"$f":"+[1]Clientes!AD85","v":0.21709480252292401},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0.67881568466098918}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!D168","v":"BTD"},{"$f":"+PremisaCosto!G168","v":"C"},null,null,null,{"$f":"+[1]Clientes!H86","v":3.7030540847496458},{"$f":"+[1]Clientes!I86","v":3.7509023366396783},{"$f":"+[1]Clientes!J86","v":3.8478936565270749},{"$f":"+[1]Clientes!K86","v":3.9474715227064068},{"$f":"+[1]Clientes!L86","v":4.0498251001963599},null,{"$f":"+[1]Clientes!N86","v":0},{"$f":"+[1]Clientes!O86","v":0},{"$f":"+[1]Clientes!P86","v":0},{"$f":"+[1]Clientes!Q86","v":0},{"$f":"+[1]Clientes!R86","v":0},null,{"$f":"+[1]Clientes!T86","v":3.7030540847496458},{"$f":"+[1]Clientes!U86","v":3.7509023366396783},{"$f":"+[1]Clientes!V86","v":3.8478936565270749},{"$f":"+[1]Clientes!W86","v":3.9474715227064068},{"$f":"+[1]Clientes!X86","v":4.0498251001963599},{"$f":"+SUMPRODUCT(T86:W86,PremisaCosto!$F$84:$I$84)","v":12.774827627776189},null,{"$f":"+[1]Clientes!AA86","v":9.4385495136202646E-2},{"$f":"+[1]Clientes!AB86","v":9.6991319887396621E-2},{"$f":"+[1]Clientes!AC86","v":9.9577866179331842E-2},{"$f":"+[1]Clientes!AD86","v":0.10235357748995311},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0.32210360639131952}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!D169","v":"BTD"},{"$f":"+PremisaCosto!G169","v":"C"},null,null,null,{"$f":"+[1]Clientes!H87","v":0},{"$f":"+[1]Clientes!I87","v":0},{"$f":"+[1]Clientes!J87","v":0},{"$f":"+[1]Clientes!K87","v":0},{"$f":"+[1]Clientes!L87","v":0},null,{"$f":"+[1]Clientes!N87","v":0},{"$f":"+[1]Clientes!O87","v":0},{"$f":"+[1]Clientes!P87","v":0},{"$f":"+[1]Clientes!Q87","v":0},{"$f":"+[1]Clientes!R87","v":0},null,{"$f":"+[1]Clientes!T87","v":0},{"$f":"+[1]Clientes!U87","v":0},{"$f":"+[1]Clientes!V87","v":0},{"$f":"+[1]Clientes!W87","v":0},{"$f":"+[1]Clientes!X87","v":0},{"$f":"+SUMPRODUCT(T87:W87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA87","v":0},{"$f":"+[1]Clientes!AB87","v":0},{"$f":"+[1]Clientes!AC87","v":0},{"$f":"+[1]Clientes!AD87","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!D170","v":"BTD"},{"$f":"+PremisaCosto!G170","v":"C"},null,null,null,{"$f":"+[1]Clientes!H88","v":0},{"$f":"+[1]Clientes!I88","v":0},{"$f":"+[1]Clientes!J88","v":0},{"$f":"+[1]Clientes!K88","v":0},{"$f":"+[1]Clientes!L88","v":0},null,{"$f":"+[1]Clientes!N88","v":0},{"$f":"+[1]Clientes!O88","v":0},{"$f":"+[1]Clientes!P88","v":0},{"$f":"+[1]Clientes!Q88","v":0},{"$f":"+[1]Clientes!R88","v":0},null,{"$f":"+[1]Clientes!T88","v":0},{"$f":"+[1]Clientes!U88","v":0},{"$f":"+[1]Clientes!V88","v":0},{"$f":"+[1]Clientes!W88","v":0},{"$f":"+[1]Clientes!X88","v":0},{"$f":"+SUMPRODUCT(T88:W88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA88","v":0},{"$f":"+[1]Clientes!AB88","v":0},{"$f":"+[1]Clientes!AC88","v":0},{"$f":"+[1]Clientes!AD88","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!D171","v":"BTD"},{"$f":"+PremisaCosto!G171","v":"C"},null,null,null,{"$f":"+[1]Clientes!H89","v":0},{"$f":"+[1]Clientes!I89","v":0},{"$f":"+[1]Clientes!J89","v":0},{"$f":"+[1]Clientes!K89","v":0},{"$f":"+[1]Clientes!L89","v":0},null,{"$f":"+[1]Clientes!N89","v":0},{"$f":"+[1]Clientes!O89","v":0},{"$f":"+[1]Clientes!P89","v":0},{"$f":"+[1]Clientes!Q89","v":0},{"$f":"+[1]Clientes!R89","v":0},null,{"$f":"+[1]Clientes!T89","v":0},{"$f":"+[1]Clientes!U89","v":0},{"$f":"+[1]Clientes!V89","v":0},{"$f":"+[1]Clientes!W89","v":0},{"$f":"+[1]Clientes!X89","v":0},{"$f":"+SUMPRODUCT(T89:W89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA89","v":0},{"$f":"+[1]Clientes!AB89","v":0},{"$f":"+[1]Clientes!AC89","v":0},{"$f":"+[1]Clientes!AD89","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D172","v":"BTD"},{"$f":"+PremisaCosto!G172","v":"C"},null,null,null,{"$f":"+[1]Clientes!H90","v":0},{"$f":"+[1]Clientes!I90","v":0},{"$f":"+[1]Clientes!J90","v":0},{"$f":"+[1]Clientes!K90","v":0},{"$f":"+[1]Clientes!L90","v":0},null,{"$f":"+[1]Clientes!N90","v":0},{"$f":"+[1]Clientes!O90","v":0},{"$f":"+[1]Clientes!P90","v":0},{"$f":"+[1]Clientes!Q90","v":0},{"$f":"+[1]Clientes!R90","v":0},null,{"$f":"+[1]Clientes!T90","v":0},{"$f":"+[1]Clientes!U90","v":0},{"$f":"+[1]Clientes!V90","v":0},{"$f":"+[1]Clientes!W90","v":0},{"$f":"+[1]Clientes!X90","v":0},{"$f":"+SUMPRODUCT(T90:W90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA90","v":0},{"$f":"+[1]Clientes!AB90","v":0},{"$f":"+[1]Clientes!AC90","v":0},{"$f":"+[1]Clientes!AD90","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D173","v":"BTD"},{"$f":"+PremisaCosto!G173","v":"C"},null,null,null,{"$f":"+[1]Clientes!H91","v":4.3352828309264142},{"$f":"+[1]Clientes!I91","v":4.3913002965537702},{"$f":"+[1]Clientes!J91","v":4.5048511100804784},{"$f":"+[1]Clientes!K91","v":4.6214300753635982},{"$f":"+[1]Clientes!L91","v":4.7412586538884209},null,{"$f":"+[1]Clientes!N91","v":0},{"$f":"+[1]Clientes!O91","v":0},{"$f":"+[1]Clientes!P91","v":0},{"$f":"+[1]Clientes!Q91","v":0},{"$f":"+[1]Clientes!R91","v":0},null,{"$f":"+[1]Clientes!T91","v":4.3352828309264142},{"$f":"+[1]Clientes!U91","v":4.3913002965537702},{"$f":"+[1]Clientes!V91","v":4.5048511100804784},{"$f":"+[1]Clientes!W91","v":4.6214300753635982},{"$f":"+[1]Clientes!X91","v":4.7412586538884209},{"$f":"+SUMPRODUCT(T91:W91,PremisaCosto!$F$84:$I$84)","v":14.955895759347735},null,{"$f":"+[1]Clientes!AA91","v":0.11050009186677467},{"$f":"+[1]Clientes!AB91","v":0.11355081352670826},{"$f":"+[1]Clientes!AC91","v":0.11657896528311973},{"$f":"+[1]Clientes!AD91","v":0.11982857852482276},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0.37709690504349613}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D174","v":0},{"$f":"+PremisaCosto!G174","v":0},null,null,null,{"$f":"+[1]Clientes!H92","v":2204.6675228784002},{"$f":"+[1]Clientes!I92","v":2233.1480175706488},{"$f":"+[1]Clientes!J92","v":2290.8803087385363},{"$f":"+[1]Clientes!K92","v":2350.1535156321806},{"$f":"+[1]Clientes!L92","v":2411.0799169910892},null,{"$f":"+[1]Clientes!N92","v":2.8534206144785914},{"$f":"+[1]Clientes!O92","v":2.8592124046685781},{"$f":"+[1]Clientes!P92","v":2.8709604842698671},{"$f":"+[1]Clientes!Q92","v":2.8830382712168365},{"$f":"+[1]Clientes!R92","v":2.8954341998232},null,{"$f":"+[1]Clientes!T92","v":2201.8141022639215},{"$f":"+[1]Clientes!U92","v":2230.2888051659802},{"$f":"+[1]Clientes!V92","v":2288.0093482542666},{"$f":"+[1]Clientes!W92","v":2347.2704773609639},{"$f":"+[1]Clientes!X92","v":2408.184482791266},{"$f":"+SUMPRODUCT(T92:W92,PremisaCosto!$F$84:$I$84)","v":7596.1508046415929},null,{"$f":"+[1]Clientes!AA92","v":56.180235930659364},{"$f":"+[1]Clientes!AB92","v":57.732291167887524},{"$f":"+[1]Clientes!AC92","v":59.273206893644328},{"$f":"+[1]Clientes!AD92","v":60.926401358908606},{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":191.72793687004486}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!D175","v":"BTD"},{"$f":"+PremisaCosto!G175","v":"C"},null,null,null,{"$f":"+[1]Clientes!H93","v":2189.8024711402932},{"$f":"+[1]Clientes!I93","v":2218.084719364047},{"$f":"+[1]Clientes!J93","v":2275.4150046121531},{"$f":"+[1]Clientes!K93","v":2334.2751550257926},{"$f":"+[1]Clientes!L93","v":2394.7767370212405},null,{"$f":"+[1]Clientes!N93","v":2.8534206144785914},{"$f":"+[1]Clientes!O93","v":2.8592124046685781},{"$f":"+[1]Clientes!P93","v":2.8709604842698671},{"$f":"+[1]Clientes!Q93","v":2.8830382712168365},{"$f":"+[1]Clientes!R93","v":2.8954341998232},null,{"$f":"+[1]Clientes!T93","v":2186.9490505258145},{"$f":"+[1]Clientes!U93","v":2215.2255069593784},{"$f":"+[1]Clientes!V93","v":2272.5440441278834},{"$f":"+[1]Clientes!W93","v":2331.3921167545759},{"$f":"+[1]Clientes!X93","v":2391.8813028214172},{"$f":"+SUMPRODUCT(T93:W93,PremisaCosto!$F$84:$I$84)","v":7544.789935810486},null,{"$f":"+[1]Clientes!AA93","v":55.789276862759834},{"$f":"+[1]Clientes!AB93","v":57.330285248106065},{"$f":"+[1]Clientes!AC93","v":58.860150413639531},{"$f":"+[1]Clientes!AD93","v":60.50158199544785},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":190.39246048726454}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!D176","v":"BTD"},{"$f":"+PremisaCosto!G176","v":"C"},null,null,null,{"$f":"+[1]Clientes!H94","v":11.741391000425708},{"$f":"+[1]Clientes!I94","v":11.893104969833127},{"$f":"+[1]Clientes!J94","v":12.200638423134629},{"$f":"+[1]Clientes!K94","v":12.516373120776413},{"$f":"+[1]Clientes!L94","v":12.840908854281142},null,{"$f":"+[1]Clientes!N94","v":0},{"$f":"+[1]Clientes!O94","v":0},{"$f":"+[1]Clientes!P94","v":0},{"$f":"+[1]Clientes!Q94","v":0},{"$f":"+[1]Clientes!R94","v":0},null,{"$f":"+[1]Clientes!T94","v":11.741391000425708},{"$f":"+[1]Clientes!U94","v":11.893104969833127},{"$f":"+[1]Clientes!V94","v":12.200638423134629},{"$f":"+[1]Clientes!W94","v":12.516373120776413},{"$f":"+[1]Clientes!X94","v":12.840908854281142},{"$f":"+SUMPRODUCT(T94:W94,PremisaCosto!$F$84:$I$84)","v":40.505551014900114},null,{"$f":"+[1]Clientes!AA94","v":0.29927108213917997},{"$f":"+[1]Clientes!AB94","v":0.30753345330150239},{"$f":"+[1]Clientes!AC94","v":0.31573469764178341},{"$f":"+[1]Clientes!AD94","v":0.32453573350472986},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":1.0213041178261366}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!D177","v":"BTD"},{"$f":"+PremisaCosto!G177","v":"C"},null,null,null,{"$f":"+[1]Clientes!H95","v":0},{"$f":"+[1]Clientes!I95","v":0},{"$f":"+[1]Clientes!J95","v":0},{"$f":"+[1]Clientes!K95","v":0},{"$f":"+[1]Clientes!L95","v":0},null,{"$f":"+[1]Clientes!N95","v":0},{"$f":"+[1]Clientes!O95","v":0},{"$f":"+[1]Clientes!P95","v":0},{"$f":"+[1]Clientes!Q95","v":0},{"$f":"+[1]Clientes!R95","v":0},null,{"$f":"+[1]Clientes!T95","v":0},{"$f":"+[1]Clientes!U95","v":0},{"$f":"+[1]Clientes!V95","v":0},{"$f":"+[1]Clientes!W95","v":0},{"$f":"+[1]Clientes!X95","v":0},{"$f":"+SUMPRODUCT(T95:W95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA95","v":0},{"$f":"+[1]Clientes!AB95","v":0},{"$f":"+[1]Clientes!AC95","v":0},{"$f":"+[1]Clientes!AD95","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!D178","v":"BTD"},{"$f":"+PremisaCosto!G178","v":"C"},null,null,null,{"$f":"+[1]Clientes!H96","v":2.0398400299496933},{"$f":"+[1]Clientes!I96","v":2.0723681626300707},{"$f":"+[1]Clientes!J96","v":2.1384529257282439},{"$f":"+[1]Clientes!K96","v":2.2066299667710307},{"$f":"+[1]Clientes!L96","v":2.2769564520953582},null,{"$f":"+[1]Clientes!N96","v":0},{"$f":"+[1]Clientes!O96","v":0},{"$f":"+[1]Clientes!P96","v":0},{"$f":"+[1]Clientes!Q96","v":0},{"$f":"+[1]Clientes!R96","v":0},null,{"$f":"+[1]Clientes!T96","v":2.0398400299496933},{"$f":"+[1]Clientes!U96","v":2.0723681626300707},{"$f":"+[1]Clientes!V96","v":2.1384529257282439},{"$f":"+[1]Clientes!W96","v":2.2066299667710307},{"$f":"+[1]Clientes!X96","v":2.2769564520953582},{"$f":"+SUMPRODUCT(T96:W96,PremisaCosto!$F$84:$I$84)","v":7.1163438763699745},null,{"$f":"+[1]Clientes!AA96","v":6.4062962793338674E-2},{"$f":"+[1]Clientes!AB96","v":6.6084763098173127E-2},{"$f":"+[1]Clientes!AC96","v":6.8177041042786879E-2},{"$f":"+[1]Clientes!AD96","v":7.0326485324327503E-2},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0.21989803869299629}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!D179","v":"BTD"},{"$f":"+PremisaCosto!G179","v":"C"},null,null,null,{"$f":"+[1]Clientes!H97","v":1.0838207077316035},{"$f":"+[1]Clientes!I97","v":1.0978250741384425},{"$f":"+[1]Clientes!J97","v":1.1262127775201196},{"$f":"+[1]Clientes!K97","v":1.1553575188408995},{"$f":"+[1]Clientes!L97","v":1.1853146634721052},null,{"$f":"+[1]Clientes!N97","v":0},{"$f":"+[1]Clientes!O97","v":0},{"$f":"+[1]Clientes!P97","v":0},{"$f":"+[1]Clientes!Q97","v":0},{"$f":"+[1]Clientes!R97","v":0},null,{"$f":"+[1]Clientes!T97","v":1.0838207077316035},{"$f":"+[1]Clientes!U97","v":1.0978250741384425},{"$f":"+[1]Clientes!V97","v":1.1262127775201196},{"$f":"+[1]Clientes!W97","v":1.1553575188408995},{"$f":"+[1]Clientes!X97","v":1.1853146634721052},{"$f":"+SUMPRODUCT(T97:W97,PremisaCosto!$F$84:$I$84)","v":3.7389739398369337},null,{"$f":"+[1]Clientes!AA97","v":2.7625022966693669E-2},{"$f":"+[1]Clientes!AB97","v":2.8387703381677065E-2},{"$f":"+[1]Clientes!AC97","v":2.9144741320779932E-2},{"$f":"+[1]Clientes!AD97","v":2.995714463120569E-2},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":9.4274226260874033E-2}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!D180","v":"BTD"},{"$f":"+PremisaCosto!G180","v":"C"},null,null,null,{"$f":"+[1]Clientes!H98","v":0},{"$f":"+[1]Clientes!I98","v":0},{"$f":"+[1]Clientes!J98","v":0},{"$f":"+[1]Clientes!K98","v":0},{"$f":"+[1]Clientes!L98","v":0},null,{"$f":"+[1]Clientes!N98","v":0},{"$f":"+[1]Clientes!O98","v":0},{"$f":"+[1]Clientes!P98","v":0},{"$f":"+[1]Clientes!Q98","v":0},{"$f":"+[1]Clientes!R98","v":0},null,{"$f":"+[1]Clientes!T98","v":0},{"$f":"+[1]Clientes!U98","v":0},{"$f":"+[1]Clientes!V98","v":0},{"$f":"+[1]Clientes!W98","v":0},{"$f":"+[1]Clientes!X98","v":0},{"$f":"+SUMPRODUCT(T98:W98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA98","v":0},{"$f":"+[1]Clientes!AB98","v":0},{"$f":"+[1]Clientes!AC98","v":0},{"$f":"+[1]Clientes!AD98","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!D181","v":"BTD"},{"$f":"+PremisaCosto!G181","v":"C"},null,null,null,{"$f":"+[1]Clientes!H99","v":0},{"$f":"+[1]Clientes!I99","v":0},{"$f":"+[1]Clientes!J99","v":0},{"$f":"+[1]Clientes!K99","v":0},{"$f":"+[1]Clientes!L99","v":0},null,{"$f":"+[1]Clientes!N99","v":0},{"$f":"+[1]Clientes!O99","v":0},{"$f":"+[1]Clientes!P99","v":0},{"$f":"+[1]Clientes!Q99","v":0},{"$f":"+[1]Clientes!R99","v":0},null,{"$f":"+[1]Clientes!T99","v":0},{"$f":"+[1]Clientes!U99","v":0},{"$f":"+[1]Clientes!V99","v":0},{"$f":"+[1]Clientes!W99","v":0},{"$f":"+[1]Clientes!X99","v":0},{"$f":"+SUMPRODUCT(T99:W99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA99","v":0},{"$f":"+[1]Clientes!AB99","v":0},{"$f":"+[1]Clientes!AC99","v":0},{"$f":"+[1]Clientes!AD99","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!D182","v":"BTD"},{"$f":"+PremisaCosto!G182","v":"C"},null,null,null,{"$f":"+[1]Clientes!H100","v":0},{"$f":"+[1]Clientes!I100","v":0},{"$f":"+[1]Clientes!J100","v":0},{"$f":"+[1]Clientes!K100","v":0},{"$f":"+[1]Clientes!L100","v":0},null,{"$f":"+[1]Clientes!N100","v":0},{"$f":"+[1]Clientes!O100","v":0},{"$f":"+[1]Clientes!P100","v":0},{"$f":"+[1]Clientes!Q100","v":0},{"$f":"+[1]Clientes!R100","v":0},null,{"$f":"+[1]Clientes!T100","v":0},{"$f":"+[1]Clientes!U100","v":0},{"$f":"+[1]Clientes!V100","v":0},{"$f":"+[1]Clientes!W100","v":0},{"$f":"+[1]Clientes!X100","v":0},{"$f":"+SUMPRODUCT(T100:W100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA100","v":0},{"$f":"+[1]Clientes!AB100","v":0},{"$f":"+[1]Clientes!AC100","v":0},{"$f":"+[1]Clientes!AD100","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D183","v":"BTD"},{"$f":"+PremisaCosto!G183","v":"C"},null,null,null,{"$f":"+[1]Clientes!H101","v":0},{"$f":"+[1]Clientes!I101","v":0},{"$f":"+[1]Clientes!J101","v":0},{"$f":"+[1]Clientes!K101","v":0},{"$f":"+[1]Clientes!L101","v":0},null,{"$f":"+[1]Clientes!N101","v":0},{"$f":"+[1]Clientes!O101","v":0},{"$f":"+[1]Clientes!P101","v":0},{"$f":"+[1]Clientes!Q101","v":0},{"$f":"+[1]Clientes!R101","v":0},null,{"$f":"+[1]Clientes!T101","v":0},{"$f":"+[1]Clientes!U101","v":0},{"$f":"+[1]Clientes!V101","v":0},{"$f":"+[1]Clientes!W101","v":0},{"$f":"+[1]Clientes!X101","v":0},{"$f":"+SUMPRODUCT(T101:W101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA101","v":0},{"$f":"+[1]Clientes!AB101","v":0},{"$f":"+[1]Clientes!AC101","v":0},{"$f":"+[1]Clientes!AD101","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D184","v":"BTD"},{"$f":"+PremisaCosto!G184","v":"C"},null,null,null,{"$f":"+[1]Clientes!H102","v":0},{"$f":"+[1]Clientes!I102","v":0},{"$f":"+[1]Clientes!J102","v":0},{"$f":"+[1]Clientes!K102","v":0},{"$f":"+[1]Clientes!L102","v":0},null,{"$f":"+[1]Clientes!N102","v":0},{"$f":"+[1]Clientes!O102","v":0},{"$f":"+[1]Clientes!P102","v":0},{"$f":"+[1]Clientes!Q102","v":0},{"$f":"+[1]Clientes!R102","v":0},null,{"$f":"+[1]Clientes!T102","v":0},{"$f":"+[1]Clientes!U102","v":0},{"$f":"+[1]Clientes!V102","v":0},{"$f":"+[1]Clientes!W102","v":0},{"$f":"+[1]Clientes!X102","v":0},{"$f":"+SUMPRODUCT(T102:W102,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA102","v":0},{"$f":"+[1]Clientes!AB102","v":0},{"$f":"+[1]Clientes!AC102","v":0},{"$f":"+[1]Clientes!AD102","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D185","v":0},{"$f":"+PremisaCosto!G185","v":0},null,null,null,{"$f":"+[1]Clientes!H103","v":423.77903495374375},{"$f":"+[1]Clientes!I103","v":429.25936960733173},{"$f":"+[1]Clientes!J103","v":440.36845120956048},{"$f":"+[1]Clientes!K103","v":451.77403158241526},{"$f":"+[1]Clientes!L103","v":463.49772408292523},null,{"$f":"+[1]Clientes!N103","v":0},{"$f":"+[1]Clientes!O103","v":0},{"$f":"+[1]Clientes!P103","v":0},{"$f":"+[1]Clientes!Q103","v":0},{"$f":"+[1]Clientes!R103","v":0},null,{"$f":"+[1]Clientes!T103","v":423.77903495374375},{"$f":"+[1]Clientes!U103","v":429.25936960733173},{"$f":"+[1]Clientes!V103","v":440.36845120956048},{"$f":"+[1]Clientes!W103","v":451.77403158241526},{"$f":"+[1]Clientes!X103","v":463.49772408292523},{"$f":"+SUMPRODUCT(T103:W103,PremisaCosto!$F$84:$I$84)","v":1462.0151393121437},null,{"$f":"+[1]Clientes!AA103","v":10.81043653822536},{"$f":"+[1]Clientes!AB103","v":11.109081602228741},{"$f":"+[1]Clientes!AC103","v":11.405580372854786},{"$f":"+[1]Clientes!AD103","v":11.723692500509969},{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":36.893057441814364}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!D186","v":"BTD"},{"$f":"+PremisaCosto!G186","v":"C"},null,null,null,{"$f":"+[1]Clientes!H104","v":422.30109762501888},{"$f":"+[1]Clientes!I104","v":427.7623354153248},{"$f":"+[1]Clientes!J104","v":438.83270651294214},{"$f":"+[1]Clientes!K104","v":450.19854405672311},{"$f":"+[1]Clientes!L104","v":461.88138590546333},null,{"$f":"+[1]Clientes!N104","v":0},{"$f":"+[1]Clientes!O104","v":0},{"$f":"+[1]Clientes!P104","v":0},{"$f":"+[1]Clientes!Q104","v":0},{"$f":"+[1]Clientes!R104","v":0},null,{"$f":"+[1]Clientes!T104","v":422.30109762501888},{"$f":"+[1]Clientes!U104","v":427.7623354153248},{"$f":"+[1]Clientes!V104","v":438.83270651294214},{"$f":"+[1]Clientes!W104","v":450.19854405672311},{"$f":"+[1]Clientes!X104","v":461.88138590546333},{"$f":"+SUMPRODUCT(T104:W104,PremisaCosto!$F$84:$I$84)","v":1456.9165384850937},null,{"$f":"+[1]Clientes!AA104","v":10.772766052361646},{"$f":"+[1]Clientes!AB104","v":11.07037109761734},{"$f":"+[1]Clientes!AC104","v":11.36583754378097},{"$f":"+[1]Clientes!AD104","v":11.682841848740225},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":36.764501678731328}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!D187","v":"BTD"},{"$f":"+PremisaCosto!G187","v":"C"},null,null,null,{"$f":"+[1]Clientes!H105","v":1.4779373287249142},{"$f":"+[1]Clientes!I105","v":1.497034192006967},{"$f":"+[1]Clientes!J105","v":1.5357446966183448},{"$f":"+[1]Clientes!K105","v":1.5754875256921357},{"$f":"+[1]Clientes!L105","v":1.6163381774619618},null,{"$f":"+[1]Clientes!N105","v":0},{"$f":"+[1]Clientes!O105","v":0},{"$f":"+[1]Clientes!P105","v":0},{"$f":"+[1]Clientes!Q105","v":0},{"$f":"+[1]Clientes!R105","v":0},null,{"$f":"+[1]Clientes!T105","v":1.4779373287249142},{"$f":"+[1]Clientes!U105","v":1.497034192006967},{"$f":"+[1]Clientes!V105","v":1.5357446966183448},{"$f":"+[1]Clientes!W105","v":1.5754875256921357},{"$f":"+[1]Clientes!X105","v":1.6163381774619618},{"$f":"+SUMPRODUCT(T105:W105,PremisaCosto!$F$84:$I$84)","v":5.0986008270503635},null,{"$f":"+[1]Clientes!AA105","v":3.767048586367272E-2},{"$f":"+[1]Clientes!AB105","v":3.8710504611377816E-2},{"$f":"+[1]Clientes!AC105","v":3.9742829073790897E-2},{"$f":"+[1]Clientes!AD105","v":4.0850651769826163E-2},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0.12855576308300984}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!D188","v":"BTD"},{"$f":"+PremisaCosto!G188","v":"C"},null,null,null,{"$f":"+[1]Clientes!H106","v":0},{"$f":"+[1]Clientes!I106","v":0},{"$f":"+[1]Clientes!J106","v":0},{"$f":"+[1]Clientes!K106","v":0},{"$f":"+[1]Clientes!L106","v":0},null,{"$f":"+[1]Clientes!N106","v":0},{"$f":"+[1]Clientes!O106","v":0},{"$f":"+[1]Clientes!P106","v":0},{"$f":"+[1]Clientes!Q106","v":0},{"$f":"+[1]Clientes!R106","v":0},null,{"$f":"+[1]Clientes!T106","v":0},{"$f":"+[1]Clientes!U106","v":0},{"$f":"+[1]Clientes!V106","v":0},{"$f":"+[1]Clientes!W106","v":0},{"$f":"+[1]Clientes!X106","v":0},{"$f":"+SUMPRODUCT(T106:W106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA106","v":0},{"$f":"+[1]Clientes!AB106","v":0},{"$f":"+[1]Clientes!AC106","v":0},{"$f":"+[1]Clientes!AD106","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!D189","v":"BTD"},{"$f":"+PremisaCosto!G189","v":"C"},null,null,null,{"$f":"+[1]Clientes!H107","v":0},{"$f":"+[1]Clientes!I107","v":0},{"$f":"+[1]Clientes!J107","v":0},{"$f":"+[1]Clientes!K107","v":0},{"$f":"+[1]Clientes!L107","v":0},null,{"$f":"+[1]Clientes!N107","v":0},{"$f":"+[1]Clientes!O107","v":0},{"$f":"+[1]Clientes!P107","v":0},{"$f":"+[1]Clientes!Q107","v":0},{"$f":"+[1]Clientes!R107","v":0},null,{"$f":"+[1]Clientes!T107","v":0},{"$f":"+[1]Clientes!U107","v":0},{"$f":"+[1]Clientes!V107","v":0},{"$f":"+[1]Clientes!W107","v":0},{"$f":"+[1]Clientes!X107","v":0},{"$f":"+SUMPRODUCT(T107:W107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA107","v":0},{"$f":"+[1]Clientes!AB107","v":0},{"$f":"+[1]Clientes!AC107","v":0},{"$f":"+[1]Clientes!AD107","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!D190","v":"BTD"},{"$f":"+PremisaCosto!G190","v":"C"},null,null,null,{"$f":"+[1]Clientes!H108","v":0},{"$f":"+[1]Clientes!I108","v":0},{"$f":"+[1]Clientes!J108","v":0},{"$f":"+[1]Clientes!K108","v":0},{"$f":"+[1]Clientes!L108","v":0},null,{"$f":"+[1]Clientes!N108","v":0},{"$f":"+[1]Clientes!O108","v":0},{"$f":"+[1]Clientes!P108","v":0},{"$f":"+[1]Clientes!Q108","v":0},{"$f":"+[1]Clientes!R108","v":0},null,{"$f":"+[1]Clientes!T108","v":0},{"$f":"+[1]Clientes!U108","v":0},{"$f":"+[1]Clientes!V108","v":0},{"$f":"+[1]Clientes!W108","v":0},{"$f":"+[1]Clientes!X108","v":0},{"$f":"+SUMPRODUCT(T108:W108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA108","v":0},{"$f":"+[1]Clientes!AB108","v":0},{"$f":"+[1]Clientes!AC108","v":0},{"$f":"+[1]Clientes!AD108","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!D191","v":"BTD"},{"$f":"+PremisaCosto!G191","v":"C"},null,null,null,{"$f":"+[1]Clientes!H109","v":0},{"$f":"+[1]Clientes!I109","v":0},{"$f":"+[1]Clientes!J109","v":0},{"$f":"+[1]Clientes!K109","v":0},{"$f":"+[1]Clientes!L109","v":0},null,{"$f":"+[1]Clientes!N109","v":0},{"$f":"+[1]Clientes!O109","v":0},{"$f":"+[1]Clientes!P109","v":0},{"$f":"+[1]Clientes!Q109","v":0},{"$f":"+[1]Clientes!R109","v":0},null,{"$f":"+[1]Clientes!T109","v":0},{"$f":"+[1]Clientes!U109","v":0},{"$f":"+[1]Clientes!V109","v":0},{"$f":"+[1]Clientes!W109","v":0},{"$f":"+[1]Clientes!X109","v":0},{"$f":"+SUMPRODUCT(T109:W109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA109","v":0},{"$f":"+[1]Clientes!AB109","v":0},{"$f":"+[1]Clientes!AC109","v":0},{"$f":"+[1]Clientes!AD109","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!D192","v":"BTD"},{"$f":"+PremisaCosto!G192","v":"C"},null,null,null,{"$f":"+[1]Clientes!H110","v":0},{"$f":"+[1]Clientes!I110","v":0},{"$f":"+[1]Clientes!J110","v":0},{"$f":"+[1]Clientes!K110","v":0},{"$f":"+[1]Clientes!L110","v":0},null,{"$f":"+[1]Clientes!N110","v":0},{"$f":"+[1]Clientes!O110","v":0},{"$f":"+[1]Clientes!P110","v":0},{"$f":"+[1]Clientes!Q110","v":0},{"$f":"+[1]Clientes!R110","v":0},null,{"$f":"+[1]Clientes!T110","v":0},{"$f":"+[1]Clientes!U110","v":0},{"$f":"+[1]Clientes!V110","v":0},{"$f":"+[1]Clientes!W110","v":0},{"$f":"+[1]Clientes!X110","v":0},{"$f":"+SUMPRODUCT(T110:W110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA110","v":0},{"$f":"+[1]Clientes!AB110","v":0},{"$f":"+[1]Clientes!AC110","v":0},{"$f":"+[1]Clientes!AD110","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!D193","v":"BTD"},{"$f":"+PremisaCosto!G193","v":"C"},null,null,null,{"$f":"+[1]Clientes!H111","v":0},{"$f":"+[1]Clientes!I111","v":0},{"$f":"+[1]Clientes!J111","v":0},{"$f":"+[1]Clientes!K111","v":0},{"$f":"+[1]Clientes!L111","v":0},null,{"$f":"+[1]Clientes!N111","v":0},{"$f":"+[1]Clientes!O111","v":0},{"$f":"+[1]Clientes!P111","v":0},{"$f":"+[1]Clientes!Q111","v":0},{"$f":"+[1]Clientes!R111","v":0},null,{"$f":"+[1]Clientes!T111","v":0},{"$f":"+[1]Clientes!U111","v":0},{"$f":"+[1]Clientes!V111","v":0},{"$f":"+[1]Clientes!W111","v":0},{"$f":"+[1]Clientes!X111","v":0},{"$f":"+SUMPRODUCT(T111:W111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA111","v":0},{"$f":"+[1]Clientes!AB111","v":0},{"$f":"+[1]Clientes!AC111","v":0},{"$f":"+[1]Clientes!AD111","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D194","v":"BTD"},{"$f":"+PremisaCosto!G194","v":"C"},null,null,null,{"$f":"+[1]Clientes!H112","v":0},{"$f":"+[1]Clientes!I112","v":0},{"$f":"+[1]Clientes!J112","v":0},{"$f":"+[1]Clientes!K112","v":0},{"$f":"+[1]Clientes!L112","v":0},null,{"$f":"+[1]Clientes!N112","v":0},{"$f":"+[1]Clientes!O112","v":0},{"$f":"+[1]Clientes!P112","v":0},{"$f":"+[1]Clientes!Q112","v":0},{"$f":"+[1]Clientes!R112","v":0},null,{"$f":"+[1]Clientes!T112","v":0},{"$f":"+[1]Clientes!U112","v":0},{"$f":"+[1]Clientes!V112","v":0},{"$f":"+[1]Clientes!W112","v":0},{"$f":"+[1]Clientes!X112","v":0},{"$f":"+SUMPRODUCT(T112:W112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA112","v":0},{"$f":"+[1]Clientes!AB112","v":0},{"$f":"+[1]Clientes!AC112","v":0},{"$f":"+[1]Clientes!AD112","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D195","v":"BTD"},{"$f":"+PremisaCosto!G195","v":"C"},null,null,null,{"$f":"+[1]Clientes!H113","v":0},{"$f":"+[1]Clientes!I113","v":0},{"$f":"+[1]Clientes!J113","v":0},{"$f":"+[1]Clientes!K113","v":0},{"$f":"+[1]Clientes!L113","v":0},null,{"$f":"+[1]Clientes!N113","v":0},{"$f":"+[1]Clientes!O113","v":0},{"$f":"+[1]Clientes!P113","v":0},{"$f":"+[1]Clientes!Q113","v":0},{"$f":"+[1]Clientes!R113","v":0},null,{"$f":"+[1]Clientes!T113","v":0},{"$f":"+[1]Clientes!U113","v":0},{"$f":"+[1]Clientes!V113","v":0},{"$f":"+[1]Clientes!W113","v":0},{"$f":"+[1]Clientes!X113","v":0},{"$f":"+SUMPRODUCT(T113:W113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA113","v":0},{"$f":"+[1]Clientes!AB113","v":0},{"$f":"+[1]Clientes!AC113","v":0},{"$f":"+[1]Clientes!AD113","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D196","v":0},{"$f":"+PremisaCosto!G196","v":0},null,null,null,{"$f":"+[1]Clientes!H114","v":284.67868347809798},{"$f":"+[1]Clientes!I114","v":288.35790542927413},{"$f":"+[1]Clientes!J114","v":295.81593167672435},{"$f":"+[1]Clientes!K114","v":303.47289020251304},{"$f":"+[1]Clientes!L114","v":311.3433172593102},null,{"$f":"+[1]Clientes!N114","v":0},{"$f":"+[1]Clientes!O114","v":0},{"$f":"+[1]Clientes!P114","v":0},{"$f":"+[1]Clientes!Q114","v":0},{"$f":"+[1]Clientes!R114","v":0},null,{"$f":"+[1]Clientes!T114","v":284.67868347809798},{"$f":"+[1]Clientes!U114","v":288.35790542927413},{"$f":"+[1]Clientes!V114","v":295.81593167672435},{"$f":"+[1]Clientes!W114","v":303.47289020251304},{"$f":"+[1]Clientes!X114","v":311.3433172593102},{"$f":"+SUMPRODUCT(T114:W114,PremisaCosto!$F$84:$I$84)","v":982.09729681202509},null,{"$f":"+[1]Clientes!AA114","v":7.2576224821350479},{"$f":"+[1]Clientes!AB114","v":7.4580262474502206},{"$f":"+[1]Clientes!AC114","v":7.6569585257886956},{"$f":"+[1]Clientes!AD114","v":7.8704270567971548},{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":24.767810560830714}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!D197","v":"BTD"},{"$f":"+PremisaCosto!G197","v":"C"},null,null,null,{"$f":"+[1]Clientes!H115","v":282.51104206263477},{"$f":"+[1]Clientes!I115","v":286.16225528099721},{"$f":"+[1]Clientes!J115","v":293.5635061216841},{"$f":"+[1]Clientes!K115","v":301.16217516483124},{"$f":"+[1]Clientes!L115","v":308.97268793236594},null,{"$f":"+[1]Clientes!N115","v":0},{"$f":"+[1]Clientes!O115","v":0},{"$f":"+[1]Clientes!P115","v":0},{"$f":"+[1]Clientes!Q115","v":0},{"$f":"+[1]Clientes!R115","v":0},null,{"$f":"+[1]Clientes!T115","v":282.51104206263477},{"$f":"+[1]Clientes!U115","v":286.16225528099721},{"$f":"+[1]Clientes!V115","v":293.5635061216841},{"$f":"+[1]Clientes!W115","v":301.16217516483124},{"$f":"+[1]Clientes!X115","v":308.97268793236594},{"$f":"+SUMPRODUCT(T115:W115,PremisaCosto!$F$84:$I$84)","v":974.61934893235116},null,{"$f":"+[1]Clientes!AA115","v":7.2023724362016424},{"$f":"+[1]Clientes!AB115","v":7.4012508406868847},{"$f":"+[1]Clientes!AC115","v":7.5986690431471402},{"$f":"+[1]Clientes!AD115","v":7.8105127675347035},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":24.579262108308939}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!D198","v":"BTD"},{"$f":"+PremisaCosto!G198","v":"C"},null,null,null,{"$f":"+[1]Clientes!H116","v":2.1676414154632071},{"$f":"+[1]Clientes!I116","v":2.1956501482768851},{"$f":"+[1]Clientes!J116","v":2.2524255550402392},{"$f":"+[1]Clientes!K116","v":2.3107150376817991},{"$f":"+[1]Clientes!L116","v":2.3706293269442105},null,{"$f":"+[1]Clientes!N116","v":0},{"$f":"+[1]Clientes!O116","v":0},{"$f":"+[1]Clientes!P116","v":0},{"$f":"+[1]Clientes!Q116","v":0},{"$f":"+[1]Clientes!R116","v":0},null,{"$f":"+[1]Clientes!T116","v":2.1676414154632071},{"$f":"+[1]Clientes!U116","v":2.1956501482768851},{"$f":"+[1]Clientes!V116","v":2.2524255550402392},{"$f":"+[1]Clientes!W116","v":2.3107150376817991},{"$f":"+[1]Clientes!X116","v":2.3706293269442105},{"$f":"+SUMPRODUCT(T116:W116,PremisaCosto!$F$84:$I$84)","v":7.4779478796738674},null,{"$f":"+[1]Clientes!AA116","v":5.5250045933387337E-2},{"$f":"+[1]Clientes!AB116","v":5.677540676335413E-2},{"$f":"+[1]Clientes!AC116","v":5.8289482641559864E-2},{"$f":"+[1]Clientes!AD116","v":5.991428926241138E-2},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0.18854845252174807}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!D199","v":"BTD"},{"$f":"+PremisaCosto!G199","v":"C"},null,null,null,{"$f":"+[1]Clientes!H117","v":0},{"$f":"+[1]Clientes!I117","v":0},{"$f":"+[1]Clientes!J117","v":0},{"$f":"+[1]Clientes!K117","v":0},{"$f":"+[1]Clientes!L117","v":0},null,{"$f":"+[1]Clientes!N117","v":0},{"$f":"+[1]Clientes!O117","v":0},{"$f":"+[1]Clientes!P117","v":0},{"$f":"+[1]Clientes!Q117","v":0},{"$f":"+[1]Clientes!R117","v":0},null,{"$f":"+[1]Clientes!T117","v":0},{"$f":"+[1]Clientes!U117","v":0},{"$f":"+[1]Clientes!V117","v":0},{"$f":"+[1]Clientes!W117","v":0},{"$f":"+[1]Clientes!X117","v":0},{"$f":"+SUMPRODUCT(T117:W117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA117","v":0},{"$f":"+[1]Clientes!AB117","v":0},{"$f":"+[1]Clientes!AC117","v":0},{"$f":"+[1]Clientes!AD117","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!D200","v":"BTD"},{"$f":"+PremisaCosto!G200","v":"C"},null,null,null,{"$f":"+[1]Clientes!H118","v":0},{"$f":"+[1]Clientes!I118","v":0},{"$f":"+[1]Clientes!J118","v":0},{"$f":"+[1]Clientes!K118","v":0},{"$f":"+[1]Clientes!L118","v":0},null,{"$f":"+[1]Clientes!N118","v":0},{"$f":"+[1]Clientes!O118","v":0},{"$f":"+[1]Clientes!P118","v":0},{"$f":"+[1]Clientes!Q118","v":0},{"$f":"+[1]Clientes!R118","v":0},null,{"$f":"+[1]Clientes!T118","v":0},{"$f":"+[1]Clientes!U118","v":0},{"$f":"+[1]Clientes!V118","v":0},{"$f":"+[1]Clientes!W118","v":0},{"$f":"+[1]Clientes!X118","v":0},{"$f":"+SUMPRODUCT(T118:W118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA118","v":0},{"$f":"+[1]Clientes!AB118","v":0},{"$f":"+[1]Clientes!AC118","v":0},{"$f":"+[1]Clientes!AD118","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!D201","v":"BTD"},{"$f":"+PremisaCosto!G201","v":"C"},null,null,null,{"$f":"+[1]Clientes!H119","v":0},{"$f":"+[1]Clientes!I119","v":0},{"$f":"+[1]Clientes!J119","v":0},{"$f":"+[1]Clientes!K119","v":0},{"$f":"+[1]Clientes!L119","v":0},null,{"$f":"+[1]Clientes!N119","v":0},{"$f":"+[1]Clientes!O119","v":0},{"$f":"+[1]Clientes!P119","v":0},{"$f":"+[1]Clientes!Q119","v":0},{"$f":"+[1]Clientes!R119","v":0},null,{"$f":"+[1]Clientes!T119","v":0},{"$f":"+[1]Clientes!U119","v":0},{"$f":"+[1]Clientes!V119","v":0},{"$f":"+[1]Clientes!W119","v":0},{"$f":"+[1]Clientes!X119","v":0},{"$f":"+SUMPRODUCT(T119:W119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA119","v":0},{"$f":"+[1]Clientes!AB119","v":0},{"$f":"+[1]Clientes!AC119","v":0},{"$f":"+[1]Clientes!AD119","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!D202","v":"BTD"},{"$f":"+PremisaCosto!G202","v":"C"},null,null,null,{"$f":"+[1]Clientes!H120","v":0},{"$f":"+[1]Clientes!I120","v":0},{"$f":"+[1]Clientes!J120","v":0},{"$f":"+[1]Clientes!K120","v":0},{"$f":"+[1]Clientes!L120","v":0},null,{"$f":"+[1]Clientes!N120","v":0},{"$f":"+[1]Clientes!O120","v":0},{"$f":"+[1]Clientes!P120","v":0},{"$f":"+[1]Clientes!Q120","v":0},{"$f":"+[1]Clientes!R120","v":0},null,{"$f":"+[1]Clientes!T120","v":0},{"$f":"+[1]Clientes!U120","v":0},{"$f":"+[1]Clientes!V120","v":0},{"$f":"+[1]Clientes!W120","v":0},{"$f":"+[1]Clientes!X120","v":0},{"$f":"+SUMPRODUCT(T120:W120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA120","v":0},{"$f":"+[1]Clientes!AB120","v":0},{"$f":"+[1]Clientes!AC120","v":0},{"$f":"+[1]Clientes!AD120","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!D203","v":"BTD"},{"$f":"+PremisaCosto!G203","v":"C"},null,null,null,{"$f":"+[1]Clientes!H121","v":0},{"$f":"+[1]Clientes!I121","v":0},{"$f":"+[1]Clientes!J121","v":0},{"$f":"+[1]Clientes!K121","v":0},{"$f":"+[1]Clientes!L121","v":0},null,{"$f":"+[1]Clientes!N121","v":0},{"$f":"+[1]Clientes!O121","v":0},{"$f":"+[1]Clientes!P121","v":0},{"$f":"+[1]Clientes!Q121","v":0},{"$f":"+[1]Clientes!R121","v":0},null,{"$f":"+[1]Clientes!T121","v":0},{"$f":"+[1]Clientes!U121","v":0},{"$f":"+[1]Clientes!V121","v":0},{"$f":"+[1]Clientes!W121","v":0},{"$f":"+[1]Clientes!X121","v":0},{"$f":"+SUMPRODUCT(T121:W121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA121","v":0},{"$f":"+[1]Clientes!AB121","v":0},{"$f":"+[1]Clientes!AC121","v":0},{"$f":"+[1]Clientes!AD121","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!D204","v":"BTD"},{"$f":"+PremisaCosto!G204","v":"C"},null,null,null,{"$f":"+[1]Clientes!H122","v":0},{"$f":"+[1]Clientes!I122","v":0},{"$f":"+[1]Clientes!J122","v":0},{"$f":"+[1]Clientes!K122","v":0},{"$f":"+[1]Clientes!L122","v":0},null,{"$f":"+[1]Clientes!N122","v":0},{"$f":"+[1]Clientes!O122","v":0},{"$f":"+[1]Clientes!P122","v":0},{"$f":"+[1]Clientes!Q122","v":0},{"$f":"+[1]Clientes!R122","v":0},null,{"$f":"+[1]Clientes!T122","v":0},{"$f":"+[1]Clientes!U122","v":0},{"$f":"+[1]Clientes!V122","v":0},{"$f":"+[1]Clientes!W122","v":0},{"$f":"+[1]Clientes!X122","v":0},{"$f":"+SUMPRODUCT(T122:W122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA122","v":0},{"$f":"+[1]Clientes!AB122","v":0},{"$f":"+[1]Clientes!AC122","v":0},{"$f":"+[1]Clientes!AD122","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D205","v":"BTD"},{"$f":"+PremisaCosto!G205","v":"C"},null,null,null,{"$f":"+[1]Clientes!H123","v":0},{"$f":"+[1]Clientes!I123","v":0},{"$f":"+[1]Clientes!J123","v":0},{"$f":"+[1]Clientes!K123","v":0},{"$f":"+[1]Clientes!L123","v":0},null,{"$f":"+[1]Clientes!N123","v":0},{"$f":"+[1]Clientes!O123","v":0},{"$f":"+[1]Clientes!P123","v":0},{"$f":"+[1]Clientes!Q123","v":0},{"$f":"+[1]Clientes!R123","v":0},null,{"$f":"+[1]Clientes!T123","v":0},{"$f":"+[1]Clientes!U123","v":0},{"$f":"+[1]Clientes!V123","v":0},{"$f":"+[1]Clientes!W123","v":0},{"$f":"+[1]Clientes!X123","v":0},{"$f":"+SUMPRODUCT(T123:W123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA123","v":0},{"$f":"+[1]Clientes!AB123","v":0},{"$f":"+[1]Clientes!AC123","v":0},{"$f":"+[1]Clientes!AD123","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D206","v":"BTD"},{"$f":"+PremisaCosto!G206","v":"C"},null,null,null,{"$f":"+[1]Clientes!H124","v":0},{"$f":"+[1]Clientes!I124","v":0},{"$f":"+[1]Clientes!J124","v":0},{"$f":"+[1]Clientes!K124","v":0},{"$f":"+[1]Clientes!L124","v":0},null,{"$f":"+[1]Clientes!N124","v":0},{"$f":"+[1]Clientes!O124","v":0},{"$f":"+[1]Clientes!P124","v":0},{"$f":"+[1]Clientes!Q124","v":0},{"$f":"+[1]Clientes!R124","v":0},null,{"$f":"+[1]Clientes!T124","v":0},{"$f":"+[1]Clientes!U124","v":0},{"$f":"+[1]Clientes!V124","v":0},{"$f":"+[1]Clientes!W124","v":0},{"$f":"+[1]Clientes!X124","v":0},{"$f":"+SUMPRODUCT(T124:W124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA124","v":0},{"$f":"+[1]Clientes!AB124","v":0},{"$f":"+[1]Clientes!AC124","v":0},{"$f":"+[1]Clientes!AD124","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!D207","v":0},{"$f":"+PremisaCosto!G207","v":0},null,null,null,{"$f":"+[1]Clientes!H125","v":0},{"$f":"+[1]Clientes!I125","v":0},{"$f":"+[1]Clientes!J125","v":0},{"$f":"+[1]Clientes!K125","v":0},{"$f":"+[1]Clientes!L125","v":0},null,{"$f":"+[1]Clientes!N125","v":0},{"$f":"+[1]Clientes!O125","v":0},{"$f":"+[1]Clientes!P125","v":0},{"$f":"+[1]Clientes!Q125","v":0},{"$f":"+[1]Clientes!R125","v":0},null,{"$f":"+[1]Clientes!T125","v":0},{"$f":"+[1]Clientes!U125","v":0},{"$f":"+[1]Clientes!V125","v":0},{"$f":"+[1]Clientes!W125","v":0},{"$f":"+[1]Clientes!X125","v":0},{"$f":"+SUMPRODUCT(T125:W125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA125","v":0},{"$f":"+[1]Clientes!AB125","v":0},{"$f":"+[1]Clientes!AC125","v":0},{"$f":"+[1]Clientes!AD125","v":0},{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!D208","v":"BTD"},{"$f":"+PremisaCosto!G208","v":"C"},null,null,null,{"$f":"+[1]Clientes!H126","v":0},{"$f":"+[1]Clientes!I126","v":0},{"$f":"+[1]Clientes!J126","v":0},{"$f":"+[1]Clientes!K126","v":0},{"$f":"+[1]Clientes!L126","v":0},null,{"$f":"+[1]Clientes!N126","v":0},{"$f":"+[1]Clientes!O126","v":0},{"$f":"+[1]Clientes!P126","v":0},{"$f":"+[1]Clientes!Q126","v":0},{"$f":"+[1]Clientes!R126","v":0},null,{"$f":"+[1]Clientes!T126","v":0},{"$f":"+[1]Clientes!U126","v":0},{"$f":"+[1]Clientes!V126","v":0},{"$f":"+[1]Clientes!W126","v":0},{"$f":"+[1]Clientes!X126","v":0},{"$f":"+SUMPRODUCT(T126:W126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA126","v":0},{"$f":"+[1]Clientes!AB126","v":0},{"$f":"+[1]Clientes!AC126","v":0},{"$f":"+[1]Clientes!AD126","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!D209","v":"BTD"},{"$f":"+PremisaCosto!G209","v":"C"},null,null,null,{"$f":"+[1]Clientes!H127","v":0},{"$f":"+[1]Clientes!I127","v":0},{"$f":"+[1]Clientes!J127","v":0},{"$f":"+[1]Clientes!K127","v":0},{"$f":"+[1]Clientes!L127","v":0},null,{"$f":"+[1]Clientes!N127","v":0},{"$f":"+[1]Clientes!O127","v":0},{"$f":"+[1]Clientes!P127","v":0},{"$f":"+[1]Clientes!Q127","v":0},{"$f":"+[1]Clientes!R127","v":0},null,{"$f":"+[1]Clientes!T127","v":0},{"$f":"+[1]Clientes!U127","v":0},{"$f":"+[1]Clientes!V127","v":0},{"$f":"+[1]Clientes!W127","v":0},{"$f":"+[1]Clientes!X127","v":0},{"$f":"+SUMPRODUCT(T127:W127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA127","v":0},{"$f":"+[1]Clientes!AB127","v":0},{"$f":"+[1]Clientes!AC127","v":0},{"$f":"+[1]Clientes!AD127","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!D210","v":"BTD"},{"$f":"+PremisaCosto!G210","v":"C"},null,null,null,{"$f":"+[1]Clientes!H128","v":0},{"$f":"+[1]Clientes!I128","v":0},{"$f":"+[1]Clientes!J128","v":0},{"$f":"+[1]Clientes!K128","v":0},{"$f":"+[1]Clientes!L128","v":0},null,{"$f":"+[1]Clientes!N128","v":0},{"$f":"+[1]Clientes!O128","v":0},{"$f":"+[1]Clientes!P128","v":0},{"$f":"+[1]Clientes!Q128","v":0},{"$f":"+[1]Clientes!R128","v":0},null,{"$f":"+[1]Clientes!T128","v":0},{"$f":"+[1]Clientes!U128","v":0},{"$f":"+[1]Clientes!V128","v":0},{"$f":"+[1]Clientes!W128","v":0},{"$f":"+[1]Clientes!X128","v":0},{"$f":"+SUMPRODUCT(T128:W128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA128","v":0},{"$f":"+[1]Clientes!AB128","v":0},{"$f":"+[1]Clientes!AC128","v":0},{"$f":"+[1]Clientes!AD128","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!D211","v":"BTD"},{"$f":"+PremisaCosto!G211","v":"C"},null,null,null,{"$f":"+[1]Clientes!H129","v":0},{"$f":"+[1]Clientes!I129","v":0},{"$f":"+[1]Clientes!J129","v":0},{"$f":"+[1]Clientes!K129","v":0},{"$f":"+[1]Clientes!L129","v":0},null,{"$f":"+[1]Clientes!N129","v":0},{"$f":"+[1]Clientes!O129","v":0},{"$f":"+[1]Clientes!P129","v":0},{"$f":"+[1]Clientes!Q129","v":0},{"$f":"+[1]Clientes!R129","v":0},null,{"$f":"+[1]Clientes!T129","v":0},{"$f":"+[1]Clientes!U129","v":0},{"$f":"+[1]Clientes!V129","v":0},{"$f":"+[1]Clientes!W129","v":0},{"$f":"+[1]Clientes!X129","v":0},{"$f":"+SUMPRODUCT(T129:W129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA129","v":0},{"$f":"+[1]Clientes!AB129","v":0},{"$f":"+[1]Clientes!AC129","v":0},{"$f":"+[1]Clientes!AD129","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!D212","v":"BTD"},{"$f":"+PremisaCosto!G212","v":"C"},null,null,null,{"$f":"+[1]Clientes!H130","v":0},{"$f":"+[1]Clientes!I130","v":0},{"$f":"+[1]Clientes!J130","v":0},{"$f":"+[1]Clientes!K130","v":0},{"$f":"+[1]Clientes!L130","v":0},null,{"$f":"+[1]Clientes!N130","v":0},{"$f":"+[1]Clientes!O130","v":0},{"$f":"+[1]Clientes!P130","v":0},{"$f":"+[1]Clientes!Q130","v":0},{"$f":"+[1]Clientes!R130","v":0},null,{"$f":"+[1]Clientes!T130","v":0},{"$f":"+[1]Clientes!U130","v":0},{"$f":"+[1]Clientes!V130","v":0},{"$f":"+[1]Clientes!W130","v":0},{"$f":"+[1]Clientes!X130","v":0},{"$f":"+SUMPRODUCT(T130:W130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA130","v":0},{"$f":"+[1]Clientes!AB130","v":0},{"$f":"+[1]Clientes!AC130","v":0},{"$f":"+[1]Clientes!AD130","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!D213","v":"BTD"},{"$f":"+PremisaCosto!G213","v":"C"},null,null,null,{"$f":"+[1]Clientes!H131","v":0},{"$f":"+[1]Clientes!I131","v":0},{"$f":"+[1]Clientes!J131","v":0},{"$f":"+[1]Clientes!K131","v":0},{"$f":"+[1]Clientes!L131","v":0},null,{"$f":"+[1]Clientes!N131","v":0},{"$f":"+[1]Clientes!O131","v":0},{"$f":"+[1]Clientes!P131","v":0},{"$f":"+[1]Clientes!Q131","v":0},{"$f":"+[1]Clientes!R131","v":0},null,{"$f":"+[1]Clientes!T131","v":0},{"$f":"+[1]Clientes!U131","v":0},{"$f":"+[1]Clientes!V131","v":0},{"$f":"+[1]Clientes!W131","v":0},{"$f":"+[1]Clientes!X131","v":0},{"$f":"+SUMPRODUCT(T131:W131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA131","v":0},{"$f":"+[1]Clientes!AB131","v":0},{"$f":"+[1]Clientes!AC131","v":0},{"$f":"+[1]Clientes!AD131","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!D214","v":"BTD"},{"$f":"+PremisaCosto!G214","v":"C"},null,null,null,{"$f":"+[1]Clientes!H132","v":0},{"$f":"+[1]Clientes!I132","v":0},{"$f":"+[1]Clientes!J132","v":0},{"$f":"+[1]Clientes!K132","v":0},{"$f":"+[1]Clientes!L132","v":0},null,{"$f":"+[1]Clientes!N132","v":0},{"$f":"+[1]Clientes!O132","v":0},{"$f":"+[1]Clientes!P132","v":0},{"$f":"+[1]Clientes!Q132","v":0},{"$f":"+[1]Clientes!R132","v":0},null,{"$f":"+[1]Clientes!T132","v":0},{"$f":"+[1]Clientes!U132","v":0},{"$f":"+[1]Clientes!V132","v":0},{"$f":"+[1]Clientes!W132","v":0},{"$f":"+[1]Clientes!X132","v":0},{"$f":"+SUMPRODUCT(T132:W132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA132","v":0},{"$f":"+[1]Clientes!AB132","v":0},{"$f":"+[1]Clientes!AC132","v":0},{"$f":"+[1]Clientes!AD132","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!D215","v":"BTD"},{"$f":"+PremisaCosto!G215","v":"C"},null,null,null,{"$f":"+[1]Clientes!H133","v":0},{"$f":"+[1]Clientes!I133","v":0},{"$f":"+[1]Clientes!J133","v":0},{"$f":"+[1]Clientes!K133","v":0},{"$f":"+[1]Clientes!L133","v":0},null,{"$f":"+[1]Clientes!N133","v":0},{"$f":"+[1]Clientes!O133","v":0},{"$f":"+[1]Clientes!P133","v":0},{"$f":"+[1]Clientes!Q133","v":0},{"$f":"+[1]Clientes!R133","v":0},null,{"$f":"+[1]Clientes!T133","v":0},{"$f":"+[1]Clientes!U133","v":0},{"$f":"+[1]Clientes!V133","v":0},{"$f":"+[1]Clientes!W133","v":0},{"$f":"+[1]Clientes!X133","v":0},{"$f":"+SUMPRODUCT(T133:W133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA133","v":0},{"$f":"+[1]Clientes!AB133","v":0},{"$f":"+[1]Clientes!AC133","v":0},{"$f":"+[1]Clientes!AD133","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D216","v":"BTD"},{"$f":"+PremisaCosto!G216","v":"C"},null,null,null,{"$f":"+[1]Clientes!H134","v":0},{"$f":"+[1]Clientes!I134","v":0},{"$f":"+[1]Clientes!J134","v":0},{"$f":"+[1]Clientes!K134","v":0},{"$f":"+[1]Clientes!L134","v":0},null,{"$f":"+[1]Clientes!N134","v":0},{"$f":"+[1]Clientes!O134","v":0},{"$f":"+[1]Clientes!P134","v":0},{"$f":"+[1]Clientes!Q134","v":0},{"$f":"+[1]Clientes!R134","v":0},null,{"$f":"+[1]Clientes!T134","v":0},{"$f":"+[1]Clientes!U134","v":0},{"$f":"+[1]Clientes!V134","v":0},{"$f":"+[1]Clientes!W134","v":0},{"$f":"+[1]Clientes!X134","v":0},{"$f":"+SUMPRODUCT(T134:W134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA134","v":0},{"$f":"+[1]Clientes!AB134","v":0},{"$f":"+[1]Clientes!AC134","v":0},{"$f":"+[1]Clientes!AD134","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D217","v":"BTD"},{"$f":"+PremisaCosto!G217","v":"C"},null,null,null,{"$f":"+[1]Clientes!H135","v":0},{"$f":"+[1]Clientes!I135","v":0},{"$f":"+[1]Clientes!J135","v":0},{"$f":"+[1]Clientes!K135","v":0},{"$f":"+[1]Clientes!L135","v":0},null,{"$f":"+[1]Clientes!N135","v":0},{"$f":"+[1]Clientes!O135","v":0},{"$f":"+[1]Clientes!P135","v":0},{"$f":"+[1]Clientes!Q135","v":0},{"$f":"+[1]Clientes!R135","v":0},null,{"$f":"+[1]Clientes!T135","v":0},{"$f":"+[1]Clientes!U135","v":0},{"$f":"+[1]Clientes!V135","v":0},{"$f":"+[1]Clientes!W135","v":0},{"$f":"+[1]Clientes!X135","v":0},{"$f":"+SUMPRODUCT(T135:W135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA135","v":0},{"$f":"+[1]Clientes!AB135","v":0},{"$f":"+[1]Clientes!AC135","v":0},{"$f":"+[1]Clientes!AD135","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!D218","v":0},{"$f":"+PremisaCosto!G218","v":0},null,null,null,{"$f":"+[1]Clientes!H136","v":608276.73574796866},{"$f":"+[1]Clientes!I136","v":617780.37319296948},{"$f":"+[1]Clientes!J136","v":637084.34474489745},{"$f":"+[1]Clientes!K136","v":656991.06083314167},{"$f":"+[1]Clientes!L136","v":677519.05161084933},null,{"$f":"+[1]Clientes!N136","v":88.456039048836331},{"$f":"+[1]Clientes!O136","v":88.63558454472593},{"$f":"+[1]Clientes!P136","v":88.999775012365873},{"$f":"+[1]Clientes!Q136","v":89.374186407721922},{"$f":"+[1]Clientes!R136","v":89.758460194519202},null,{"$f":"+[1]Clientes!T136","v":608188.27970891981},{"$f":"+[1]Clientes!U136","v":617691.73760842474},{"$f":"+[1]Clientes!V136","v":636995.34496988507},{"$f":"+[1]Clientes!W136","v":656901.6866467339},{"$f":"+[1]Clientes!X136","v":677429.29315065476},{"$f":"+SUMPRODUCT(T136:W136,PremisaCosto!$F$84:$I$84)","v":2119267.6902238927},null,{"$f":"+[1]Clientes!AA136","v":18719.678094053059},{"$f":"+[1]Clientes!AB136","v":19303.971551927971},{"$f":"+[1]Clientes!AC136","v":19906.716088244226},{"$f":"+[1]Clientes!AD136","v":20527.990777707659},{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":64223.1749380525}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!D219","v":0},{"$f":"+PremisaCosto!G219","v":0},null,null,null,{"$f":"+[1]Clientes!H137","v":436937.08760336414},{"$f":"+[1]Clientes!I137","v":443809.39733958169},{"$f":"+[1]Clientes!J137","v":457769.46545508382},{"$f":"+[1]Clientes!K137","v":472167.41990119469},{"$f":"+[1]Clientes!L137","v":487016.22688543535},null,{"$f":"+[1]Clientes!N137","v":36.899916582689052},{"$f":"+[1]Clientes!O137","v":36.974814960373202},{"$f":"+[1]Clientes!P137","v":37.1267389897626},{"$f":"+[1]Clientes!Q137","v":37.282926734599542},{"$f":"+[1]Clientes!R137","v":37.443228629531838},null,{"$f":"+[1]Clientes!T137","v":436900.18768678146},{"$f":"+[1]Clientes!U137","v":443772.4225246213},{"$f":"+[1]Clientes!V137","v":457732.33871609403},{"$f":"+[1]Clientes!W137","v":472130.1369744601},{"$f":"+[1]Clientes!X137","v":486978.78365680581},{"$f":"+SUMPRODUCT(T137:W137,PremisaCosto!$F$84:$I$84)","v":1522986.3290500541},null,{"$f":"+[1]Clientes!AA137","v":13536.031664669572},{"$f":"+[1]Clientes!AB137","v":13960.06811550213},{"$f":"+[1]Clientes!AC137","v":14397.954446110874},{"$f":"+[1]Clientes!AD137","v":14848.806984240655},{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":46446.951020040331}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!D220","v":"BTS"},{"$f":"+PremisaCosto!G220","v":"C"},null,null,null,{"$f":"+[1]Clientes!H138","v":334048.53778919298},{"$f":"+[1]Clientes!I138","v":339280.51492600492},{"$f":"+[1]Clientes!J138","v":349908.05985275446},{"$f":"+[1]Clientes!K138","v":360867.99772148125},{"$f":"+[1]Clientes!L138","v":372170.40847106278},null,{"$f":"+[1]Clientes!N138","v":36.899916582689052},{"$f":"+[1]Clientes!O138","v":36.974814960373202},{"$f":"+[1]Clientes!P138","v":37.1267389897626},{"$f":"+[1]Clientes!Q138","v":37.282926734599542},{"$f":"+[1]Clientes!R138","v":37.443228629531838},null,{"$f":"+[1]Clientes!T138","v":334011.6378726103},{"$f":"+[1]Clientes!U138","v":339243.54011104454},{"$f":"+[1]Clientes!V138","v":349870.93311376468},{"$f":"+[1]Clientes!W138","v":360830.71479474666},{"$f":"+[1]Clientes!X138","v":372132.96524243325},{"$f":"+SUMPRODUCT(T138:W138,PremisaCosto!$F$84:$I$84)","v":1164046.1312034929},null,{"$f":"+[1]Clientes!AA138","v":10305.451878961409},{"$f":"+[1]Clientes!AB138","v":10627.544926749542},{"$f":"+[1]Clientes!AC138","v":10959.937868726789},{"$f":"+[1]Clientes!AD138","v":11302.410749581526},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":35357.951277129927}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!D221","v":"BTS"},{"$f":"+PremisaCosto!G221","v":"C"},null,null,null,{"$f":"+[1]Clientes!H139","v":109.01429951933713},{"$f":"+[1]Clientes!I139","v":110.42290537375834},{"$f":"+[1]Clientes!J139","v":113.27823520556535},{"$f":"+[1]Clientes!K139","v":116.20971043674714},{"$f":"+[1]Clientes!L139","v":119.22289990090259},null,{"$f":"+[1]Clientes!N139","v":0},{"$f":"+[1]Clientes!O139","v":0},{"$f":"+[1]Clientes!P139","v":0},{"$f":"+[1]Clientes!Q139","v":0},{"$f":"+[1]Clientes!R139","v":0},null,{"$f":"+[1]Clientes!T139","v":109.01429951933713},{"$f":"+[1]Clientes!U139","v":110.42290537375834},{"$f":"+[1]Clientes!V139","v":113.27823520556535},{"$f":"+[1]Clientes!W139","v":116.20971043674714},{"$f":"+[1]Clientes!X139","v":119.22289990090259},{"$f":"+SUMPRODUCT(T139:W139,PremisaCosto!$F$84:$I$84)","v":376.07846211526487},null,{"$f":"+[1]Clientes!AA139","v":2.7786168933999278},{"$f":"+[1]Clientes!AB139","v":2.8553298318070119},{"$f":"+[1]Clientes!AC139","v":2.9314752311817927},{"$f":"+[1]Clientes!AD139","v":3.0131894641554453},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":9.4824159247395787}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!D222","v":"BTS"},{"$f":"+PremisaCosto!G222","v":"C"},null,null,null,{"$f":"+[1]Clientes!H140","v":101321.0300774935},{"$f":"+[1]Clientes!I140","v":102936.72920028016},{"$f":"+[1]Clientes!J140","v":106219.21362073006},{"$f":"+[1]Clientes!K140","v":109605.62286135429},{"$f":"+[1]Clientes!L140","v":113098.79649548011},null,{"$f":"+[1]Clientes!N140","v":0},{"$f":"+[1]Clientes!O140","v":0},{"$f":"+[1]Clientes!P140","v":0},{"$f":"+[1]Clientes!Q140","v":0},{"$f":"+[1]Clientes!R140","v":0},null,{"$f":"+[1]Clientes!T140","v":101321.0300774935},{"$f":"+[1]Clientes!U140","v":102936.72920028016},{"$f":"+[1]Clientes!V140","v":106219.21362073006},{"$f":"+[1]Clientes!W140","v":109605.62286135429},{"$f":"+[1]Clientes!X140","v":113098.79649548011},{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$84:$I$84)","v":353476.2891617071},null,{"$f":"+[1]Clientes!AA140","v":3182.0601956862665},{"$f":"+[1]Clientes!AB140","v":3282.4844204499095},{"$f":"+[1]Clientes!AC140","v":3386.4092406242271},{"$f":"+[1]Clientes!AD140","v":3493.173634125822},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":10922.515607339814}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!D223","v":"BTS"},{"$f":"+PremisaCosto!G223","v":"C"},null,null,null,{"$f":"+[1]Clientes!H141","v":0},{"$f":"+[1]Clientes!I141","v":0},{"$f":"+[1]Clientes!J141","v":0},{"$f":"+[1]Clientes!K141","v":0},{"$f":"+[1]Clientes!L141","v":0},null,{"$f":"+[1]Clientes!N141","v":0},{"$f":"+[1]Clientes!O141","v":0},{"$f":"+[1]Clientes!P141","v":0},{"$f":"+[1]Clientes!Q141","v":0},{"$f":"+[1]Clientes!R141","v":0},null,{"$f":"+[1]Clientes!T141","v":0},{"$f":"+[1]Clientes!U141","v":0},{"$f":"+[1]Clientes!V141","v":0},{"$f":"+[1]Clientes!W141","v":0},{"$f":"+[1]Clientes!X141","v":0},{"$f":"+SUMPRODUCT(T141:W141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA141","v":0},{"$f":"+[1]Clientes!AB141","v":0},{"$f":"+[1]Clientes!AC141","v":0},{"$f":"+[1]Clientes!AD141","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!D224","v":"BTS"},{"$f":"+PremisaCosto!G224","v":"C"},null,null,null,{"$f":"+[1]Clientes!H142","v":4.4256012232373818},{"$f":"+[1]Clientes!I142","v":4.48278571939864},{"$f":"+[1]Clientes!J142","v":4.5987021748738215},{"$f":"+[1]Clientes!K142","v":4.7177098686003394},{"$f":"+[1]Clientes!L142","v":4.84003487584443},null,{"$f":"+[1]Clientes!N142","v":0},{"$f":"+[1]Clientes!O142","v":0},{"$f":"+[1]Clientes!P142","v":0},{"$f":"+[1]Clientes!Q142","v":0},{"$f":"+[1]Clientes!R142","v":0},null,{"$f":"+[1]Clientes!T142","v":4.4256012232373818},{"$f":"+[1]Clientes!U142","v":4.48278571939864},{"$f":"+[1]Clientes!V142","v":4.5987021748738215},{"$f":"+[1]Clientes!W142","v":4.7177098686003394},{"$f":"+[1]Clientes!X142","v":4.84003487584443},{"$f":"+SUMPRODUCT(T142:W142,PremisaCosto!$F$84:$I$84)","v":15.26747692100081},null,{"$f":"+[1]Clientes!AA142","v":0.11280217711399843},{"$f":"+[1]Clientes!AB142","v":0.11591645547518148},{"$f":"+[1]Clientes!AC142","v":0.11900769372651787},{"$f":"+[1]Clientes!AD142","v":0.12232500724409068},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0.38495309056523552}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!D225","v":"BTS"},{"$f":"+PremisaCosto!G225","v":"C"},null,null,null,{"$f":"+[1]Clientes!H143","v":0},{"$f":"+[1]Clientes!I143","v":0},{"$f":"+[1]Clientes!J143","v":0},{"$f":"+[1]Clientes!K143","v":0},{"$f":"+[1]Clientes!L143","v":0},null,{"$f":"+[1]Clientes!N143","v":0},{"$f":"+[1]Clientes!O143","v":0},{"$f":"+[1]Clientes!P143","v":0},{"$f":"+[1]Clientes!Q143","v":0},{"$f":"+[1]Clientes!R143","v":0},null,{"$f":"+[1]Clientes!T143","v":0},{"$f":"+[1]Clientes!U143","v":0},{"$f":"+[1]Clientes!V143","v":0},{"$f":"+[1]Clientes!W143","v":0},{"$f":"+[1]Clientes!X143","v":0},{"$f":"+SUMPRODUCT(T143:W143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA143","v":0},{"$f":"+[1]Clientes!AB143","v":0},{"$f":"+[1]Clientes!AC143","v":0},{"$f":"+[1]Clientes!AD143","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!D226","v":"BTS"},{"$f":"+PremisaCosto!G226","v":"C"},null,null,null,{"$f":"+[1]Clientes!H144","v":0},{"$f":"+[1]Clientes!I144","v":0},{"$f":"+[1]Clientes!J144","v":0},{"$f":"+[1]Clientes!K144","v":0},{"$f":"+[1]Clientes!L144","v":0},null,{"$f":"+[1]Clientes!N144","v":0},{"$f":"+[1]Clientes!O144","v":0},{"$f":"+[1]Clientes!P144","v":0},{"$f":"+[1]Clientes!Q144","v":0},{"$f":"+[1]Clientes!R144","v":0},null,{"$f":"+[1]Clientes!T144","v":0},{"$f":"+[1]Clientes!U144","v":0},{"$f":"+[1]Clientes!V144","v":0},{"$f":"+[1]Clientes!W144","v":0},{"$f":"+[1]Clientes!X144","v":0},{"$f":"+SUMPRODUCT(T144:W144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA144","v":0},{"$f":"+[1]Clientes!AB144","v":0},{"$f":"+[1]Clientes!AC144","v":0},{"$f":"+[1]Clientes!AD144","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!D227","v":"BTS"},{"$f":"+PremisaCosto!G227","v":"C"},null,null,null,{"$f":"+[1]Clientes!H145","v":1447.5769116886477},{"$f":"+[1]Clientes!I145","v":1470.6605717586094},{"$f":"+[1]Clientes!J145","v":1517.5577675537563},{"$f":"+[1]Clientes!K145","v":1565.939752940729},{"$f":"+[1]Clientes!L145","v":1615.8470961348019},null,{"$f":"+[1]Clientes!N145","v":0},{"$f":"+[1]Clientes!O145","v":0},{"$f":"+[1]Clientes!P145","v":0},{"$f":"+[1]Clientes!Q145","v":0},{"$f":"+[1]Clientes!R145","v":0},null,{"$f":"+[1]Clientes!T145","v":1447.5769116886477},{"$f":"+[1]Clientes!U145","v":1470.6605717586094},{"$f":"+[1]Clientes!V145","v":1517.5577675537563},{"$f":"+[1]Clientes!W145","v":1565.939752940729},{"$f":"+[1]Clientes!X145","v":1615.8470961348019},{"$f":"+SUMPRODUCT(T145:W145,PremisaCosto!$F$84:$I$84)","v":5050.128902178727},null,{"$f":"+[1]Clientes!AA145","v":45.46242081360333},{"$f":"+[1]Clientes!AB145","v":46.897195795146899},{"$f":"+[1]Clientes!AC145","v":48.381985386972701},{"$f":"+[1]Clientes!AD145","v":49.907343194072837},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":156.05112119769962}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D228","v":"BTS"},{"$f":"+PremisaCosto!G228","v":"C"},null,null,null,{"$f":"+[1]Clientes!H146","v":0},{"$f":"+[1]Clientes!I146","v":0},{"$f":"+[1]Clientes!J146","v":0},{"$f":"+[1]Clientes!K146","v":0},{"$f":"+[1]Clientes!L146","v":0},null,{"$f":"+[1]Clientes!N146","v":0},{"$f":"+[1]Clientes!O146","v":0},{"$f":"+[1]Clientes!P146","v":0},{"$f":"+[1]Clientes!Q146","v":0},{"$f":"+[1]Clientes!R146","v":0},null,{"$f":"+[1]Clientes!T146","v":0},{"$f":"+[1]Clientes!U146","v":0},{"$f":"+[1]Clientes!V146","v":0},{"$f":"+[1]Clientes!W146","v":0},{"$f":"+[1]Clientes!X146","v":0},{"$f":"+SUMPRODUCT(T146:W146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA146","v":0},{"$f":"+[1]Clientes!AB146","v":0},{"$f":"+[1]Clientes!AC146","v":0},{"$f":"+[1]Clientes!AD146","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!D229","v":"BTS"},{"$f":"+PremisaCosto!G229","v":"C"},null,null,null,{"$f":"+[1]Clientes!H147","v":6.5029242463896217},{"$f":"+[1]Clientes!I147","v":6.5869504448306548},{"$f":"+[1]Clientes!J147","v":6.7572766651207168},{"$f":"+[1]Clientes!K147","v":6.9321451130453973},{"$f":"+[1]Clientes!L147","v":7.1118879808326323},null,{"$f":"+[1]Clientes!N147","v":0},{"$f":"+[1]Clientes!O147","v":0},{"$f":"+[1]Clientes!P147","v":0},{"$f":"+[1]Clientes!Q147","v":0},{"$f":"+[1]Clientes!R147","v":0},null,{"$f":"+[1]Clientes!T147","v":6.5029242463896217},{"$f":"+[1]Clientes!U147","v":6.5869504448306548},{"$f":"+[1]Clientes!V147","v":6.7572766651207168},{"$f":"+[1]Clientes!W147","v":6.9321451130453973},{"$f":"+[1]Clientes!X147","v":7.1118879808326323},{"$f":"+SUMPRODUCT(T147:W147,PremisaCosto!$F$84:$I$84)","v":22.4338436390216},null,{"$f":"+[1]Clientes!AA147","v":0.16575013780016068},{"$f":"+[1]Clientes!AB147","v":0.17032622029006195},{"$f":"+[1]Clientes!AC147","v":0.17486844792468048},{"$f":"+[1]Clientes!AD147","v":0.17974286778723503},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0.56564535756524392}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!D230","v":0},{"$f":"+PremisaCosto!G230","v":0},null,null,null,{"$f":"+[1]Clientes!H148","v":122942.94292287435},{"$f":"+[1]Clientes!I148","v":124860.09797976985},{"$f":"+[1]Clientes!J148","v":128754.18398323999},{"$f":"+[1]Clientes!K148","v":132769.68893866942},{"$f":"+[1]Clientes!L148","v":136910.38779029579},null,{"$f":"+[1]Clientes!N148","v":6.5498973195985837},{"$f":"+[1]Clientes!O148","v":6.5631921107165088},{"$f":"+[1]Clientes!P148","v":6.5901592934376483},{"$f":"+[1]Clientes!Q148","v":6.617883304384101},{"$f":"+[1]Clientes!R148","v":6.6463375950487089},null,{"$f":"+[1]Clientes!T148","v":122936.39302555476},{"$f":"+[1]Clientes!U148","v":124853.53478765914},{"$f":"+[1]Clientes!V148","v":128747.59382394655},{"$f":"+[1]Clientes!W148","v":132763.07105536503},{"$f":"+[1]Clientes!X148","v":136903.74145270075},{"$f":"+SUMPRODUCT(T148:W148,PremisaCosto!$F$84:$I$84)","v":428329.67707363359},null,{"$f":"+[1]Clientes!AA148","v":3776.3461436964135},{"$f":"+[1]Clientes!AB148","v":3894.0860034701327},{"$f":"+[1]Clientes!AC148","v":4015.5049554294383},{"$f":"+[1]Clientes!AD148","v":4140.6988516263664},{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":12955.171856723531}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!D231","v":"BTS"},{"$f":"+PremisaCosto!G231","v":"C"},null,null,null,{"$f":"+[1]Clientes!H149","v":86000.758328907526},{"$f":"+[1]Clientes!I149","v":87329.07604750013},{"$f":"+[1]Clientes!J149","v":90026.87411775894},{"$f":"+[1]Clientes!K149","v":92808.227195770465},{"$f":"+[1]Clientes!L149","v":95675.872957623724},null,{"$f":"+[1]Clientes!N149","v":6.5498973195985837},{"$f":"+[1]Clientes!O149","v":6.5631921107165088},{"$f":"+[1]Clientes!P149","v":6.5901592934376483},{"$f":"+[1]Clientes!Q149","v":6.617883304384101},{"$f":"+[1]Clientes!R149","v":6.6463375950487089},null,{"$f":"+[1]Clientes!T149","v":85994.208431587933},{"$f":"+[1]Clientes!U149","v":87322.512855389417},{"$f":"+[1]Clientes!V149","v":90020.283958465501},{"$f":"+[1]Clientes!W149","v":92801.609312466084},{"$f":"+[1]Clientes!X149","v":95669.226620028669},{"$f":"+SUMPRODUCT(T149:W149,PremisaCosto!$F$84:$I$84)","v":299453.62656332727},null,{"$f":"+[1]Clientes!AA149","v":2616.6491719567566},{"$f":"+[1]Clientes!AB149","v":2697.7980702588102},{"$f":"+[1]Clientes!AC149","v":2781.3530780115252},{"$f":"+[1]Clientes!AD149","v":2867.6457618532586},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":8974.5205063459616}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!D232","v":"BTS"},{"$f":"+PremisaCosto!G232","v":"C"},null,null,null,{"$f":"+[1]Clientes!H150","v":77.944772564364499},{"$f":"+[1]Clientes!I150","v":78.951919915122986},{"$f":"+[1]Clientes!J150","v":80.99346891665526},{"$f":"+[1]Clientes!K150","v":83.089461563308021},{"$f":"+[1]Clientes!L150","v":85.243879548035579},null,{"$f":"+[1]Clientes!N150","v":0},{"$f":"+[1]Clientes!O150","v":0},{"$f":"+[1]Clientes!P150","v":0},{"$f":"+[1]Clientes!Q150","v":0},{"$f":"+[1]Clientes!R150","v":0},null,{"$f":"+[1]Clientes!T150","v":77.944772564364499},{"$f":"+[1]Clientes!U150","v":78.951919915122986},{"$f":"+[1]Clientes!V150","v":80.99346891665526},{"$f":"+[1]Clientes!W150","v":83.089461563308021},{"$f":"+[1]Clientes!X150","v":85.243879548035579},{"$f":"+SUMPRODUCT(T150:W150,PremisaCosto!$F$84:$I$84)","v":268.89454250660611},null,{"$f":"+[1]Clientes!AA150","v":1.9866995683546946},{"$f":"+[1]Clientes!AB150","v":2.0415490015322746},{"$f":"+[1]Clientes!AC150","v":2.0959926466527605},{"$f":"+[1]Clientes!AD150","v":2.1544179847275586},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":6.7798881052611808}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!D233","v":"BTS"},{"$f":"+PremisaCosto!G233","v":"C"},null,null,null,{"$f":"+[1]Clientes!H151","v":30900.649726738357},{"$f":"+[1]Clientes!I151","v":31393.404266047015},{"$f":"+[1]Clientes!J151","v":32394.493609715544},{"$f":"+[1]Clientes!K151","v":33427.277962280968},{"$f":"+[1]Clientes!L151","v":34492.623311726456},null,{"$f":"+[1]Clientes!N151","v":0},{"$f":"+[1]Clientes!O151","v":0},{"$f":"+[1]Clientes!P151","v":0},{"$f":"+[1]Clientes!Q151","v":0},{"$f":"+[1]Clientes!R151","v":0},null,{"$f":"+[1]Clientes!T151","v":30900.649726738357},{"$f":"+[1]Clientes!U151","v":31393.404266047015},{"$f":"+[1]Clientes!V151","v":32394.493609715544},{"$f":"+[1]Clientes!W151","v":33427.277962280968},{"$f":"+[1]Clientes!X151","v":34492.623311726456},{"$f":"+SUMPRODUCT(T151:W151,PremisaCosto!$F$84:$I$84)","v":107802.39932057381},null,{"$f":"+[1]Clientes!AA151","v":970.46196989420787},{"$f":"+[1]Clientes!AB151","v":1001.0893436685292},{"$f":"+[1]Clientes!AC151","v":1032.7843525654243},{"$f":"+[1]Clientes!AD151","v":1065.345349445488},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":3331.1397803172977}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!D234","v":"BTS"},{"$f":"+PremisaCosto!G234","v":"C"},null,null,null,{"$f":"+[1]Clientes!H152","v":5328.239535622507},{"$f":"+[1]Clientes!I152","v":5413.20584671693},{"$f":"+[1]Clientes!J152","v":5585.8249944304971},{"$f":"+[1]Clientes!K152","v":5763.909354072608},{"$f":"+[1]Clientes!L152","v":5947.6082490863018},null,{"$f":"+[1]Clientes!N152","v":0},{"$f":"+[1]Clientes!O152","v":0},{"$f":"+[1]Clientes!P152","v":0},{"$f":"+[1]Clientes!Q152","v":0},{"$f":"+[1]Clientes!R152","v":0},null,{"$f":"+[1]Clientes!T152","v":5328.239535622507},{"$f":"+[1]Clientes!U152","v":5413.20584671693},{"$f":"+[1]Clientes!V152","v":5585.8249944304971},{"$f":"+[1]Clientes!W152","v":5763.909354072608},{"$f":"+[1]Clientes!X152","v":5947.6082490863018},{"$f":"+SUMPRODUCT(T152:W152,PremisaCosto!$F$84:$I$84)","v":18588.509017589364},null,{"$f":"+[1]Clientes!AA152","v":167.33802950861809},{"$f":"+[1]Clientes!AB152","v":172.61914771356714},{"$f":"+[1]Clientes!AC152","v":178.08435964211094},{"$f":"+[1]Clientes!AD152","v":183.6988950136938},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":574.39279863468926}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!D235","v":"BTS"},{"$f":"+PremisaCosto!G235","v":"C"},null,null,null,{"$f":"+[1]Clientes!H153","v":1.9267923693006288},{"$f":"+[1]Clientes!I153","v":1.9516890206905644},{"$f":"+[1]Clientes!J153","v":2.002156048924657},{"$f":"+[1]Clientes!K153","v":2.0539689223838216},{"$f":"+[1]Clientes!L153","v":2.107226068394854},null,{"$f":"+[1]Clientes!N153","v":0},{"$f":"+[1]Clientes!O153","v":0},{"$f":"+[1]Clientes!P153","v":0},{"$f":"+[1]Clientes!Q153","v":0},{"$f":"+[1]Clientes!R153","v":0},null,{"$f":"+[1]Clientes!T153","v":1.9267923693006288},{"$f":"+[1]Clientes!U153","v":1.9516890206905644},{"$f":"+[1]Clientes!V153","v":2.002156048924657},{"$f":"+[1]Clientes!W153","v":2.0539689223838216},{"$f":"+[1]Clientes!X153","v":2.107226068394854},{"$f":"+SUMPRODUCT(T153:W153,PremisaCosto!$F$84:$I$84)","v":6.6470647819323263},null,{"$f":"+[1]Clientes!AA153","v":4.91111519407883E-2},{"$f":"+[1]Clientes!AB153","v":5.0467028234092659E-2},{"$f":"+[1]Clientes!AC153","v":5.1812873459164521E-2},{"$f":"+[1]Clientes!AD153","v":5.3257146011032486E-2},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0.16759862446377599}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!D236","v":"BTS"},{"$f":"+PremisaCosto!G236","v":"C"},null,null,null,{"$f":"+[1]Clientes!H154","v":0},{"$f":"+[1]Clientes!I154","v":0},{"$f":"+[1]Clientes!J154","v":0},{"$f":"+[1]Clientes!K154","v":0},{"$f":"+[1]Clientes!L154","v":0},null,{"$f":"+[1]Clientes!N154","v":0},{"$f":"+[1]Clientes!O154","v":0},{"$f":"+[1]Clientes!P154","v":0},{"$f":"+[1]Clientes!Q154","v":0},{"$f":"+[1]Clientes!R154","v":0},null,{"$f":"+[1]Clientes!T154","v":0},{"$f":"+[1]Clientes!U154","v":0},{"$f":"+[1]Clientes!V154","v":0},{"$f":"+[1]Clientes!W154","v":0},{"$f":"+[1]Clientes!X154","v":0},{"$f":"+SUMPRODUCT(T154:W154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA154","v":0},{"$f":"+[1]Clientes!AB154","v":0},{"$f":"+[1]Clientes!AC154","v":0},{"$f":"+[1]Clientes!AD154","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!D237","v":"BTS"},{"$f":"+PremisaCosto!G237","v":"C"},null,null,null,{"$f":"+[1]Clientes!H155","v":0},{"$f":"+[1]Clientes!I155","v":0},{"$f":"+[1]Clientes!J155","v":0},{"$f":"+[1]Clientes!K155","v":0},{"$f":"+[1]Clientes!L155","v":0},null,{"$f":"+[1]Clientes!N155","v":0},{"$f":"+[1]Clientes!O155","v":0},{"$f":"+[1]Clientes!P155","v":0},{"$f":"+[1]Clientes!Q155","v":0},{"$f":"+[1]Clientes!R155","v":0},null,{"$f":"+[1]Clientes!T155","v":0},{"$f":"+[1]Clientes!U155","v":0},{"$f":"+[1]Clientes!V155","v":0},{"$f":"+[1]Clientes!W155","v":0},{"$f":"+[1]Clientes!X155","v":0},{"$f":"+SUMPRODUCT(T155:W155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA155","v":0},{"$f":"+[1]Clientes!AB155","v":0},{"$f":"+[1]Clientes!AC155","v":0},{"$f":"+[1]Clientes!AD155","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!D238","v":"BTS"},{"$f":"+PremisaCosto!G238","v":"C"},null,null,null,{"$f":"+[1]Clientes!H156","v":628.00466313364257},{"$f":"+[1]Clientes!I156","v":638.01908519928406},{"$f":"+[1]Clientes!J156","v":658.36457248181284},{"$f":"+[1]Clientes!K156","v":679.35420846546401},{"$f":"+[1]Clientes!L156","v":701.00559292553191},null,{"$f":"+[1]Clientes!N156","v":0},{"$f":"+[1]Clientes!O156","v":0},{"$f":"+[1]Clientes!P156","v":0},{"$f":"+[1]Clientes!Q156","v":0},{"$f":"+[1]Clientes!R156","v":0},null,{"$f":"+[1]Clientes!T156","v":628.00466313364257},{"$f":"+[1]Clientes!U156","v":638.01908519928406},{"$f":"+[1]Clientes!V156","v":658.36457248181284},{"$f":"+[1]Clientes!W156","v":679.35420846546401},{"$f":"+[1]Clientes!X156","v":701.00559292553191},{"$f":"+SUMPRODUCT(T156:W156,PremisaCosto!$F$84:$I$84)","v":2190.9056951554689},null,{"$f":"+[1]Clientes!AA156","v":19.723036501723186},{"$f":"+[1]Clientes!AB156","v":20.345487282528779},{"$f":"+[1]Clientes!AC156","v":20.989635983651169},{"$f":"+[1]Clientes!AD156","v":21.651384460067902},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":67.69991356456994}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D239","v":"BTS"},{"$f":"+PremisaCosto!G239","v":"C"},null,null,null,{"$f":"+[1]Clientes!H157","v":0},{"$f":"+[1]Clientes!I157","v":0},{"$f":"+[1]Clientes!J157","v":0},{"$f":"+[1]Clientes!K157","v":0},{"$f":"+[1]Clientes!L157","v":0},null,{"$f":"+[1]Clientes!N157","v":0},{"$f":"+[1]Clientes!O157","v":0},{"$f":"+[1]Clientes!P157","v":0},{"$f":"+[1]Clientes!Q157","v":0},{"$f":"+[1]Clientes!R157","v":0},null,{"$f":"+[1]Clientes!T157","v":0},{"$f":"+[1]Clientes!U157","v":0},{"$f":"+[1]Clientes!V157","v":0},{"$f":"+[1]Clientes!W157","v":0},{"$f":"+[1]Clientes!X157","v":0},{"$f":"+SUMPRODUCT(T157:W157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA157","v":0},{"$f":"+[1]Clientes!AB157","v":0},{"$f":"+[1]Clientes!AC157","v":0},{"$f":"+[1]Clientes!AD157","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!D240","v":"BTS"},{"$f":"+PremisaCosto!G240","v":"C"},null,null,null,{"$f":"+[1]Clientes!H158","v":5.4191035386580184},{"$f":"+[1]Clientes!I158","v":5.4891253706922125},{"$f":"+[1]Clientes!J158","v":5.6310638876005976},{"$f":"+[1]Clientes!K158","v":5.7767875942044977},{"$f":"+[1]Clientes!L158","v":5.9265733173605266},null,{"$f":"+[1]Clientes!N158","v":0},{"$f":"+[1]Clientes!O158","v":0},{"$f":"+[1]Clientes!P158","v":0},{"$f":"+[1]Clientes!Q158","v":0},{"$f":"+[1]Clientes!R158","v":0},null,{"$f":"+[1]Clientes!T158","v":5.4191035386580184},{"$f":"+[1]Clientes!U158","v":5.4891253706922125},{"$f":"+[1]Clientes!V158","v":5.6310638876005976},{"$f":"+[1]Clientes!W158","v":5.7767875942044977},{"$f":"+[1]Clientes!X158","v":5.9265733173605266},{"$f":"+SUMPRODUCT(T158:W158,PremisaCosto!$F$84:$I$84)","v":18.694869699184668},null,{"$f":"+[1]Clientes!AA158","v":0.13812511483346768},{"$f":"+[1]Clientes!AB158","v":0.1419385169083851},{"$f":"+[1]Clientes!AC158","v":0.1457237066039001},{"$f":"+[1]Clientes!AD158","v":0.14978572315602889},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0.47137113130437003}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!D241","v":0},{"$f":"+PremisaCosto!G241","v":0},null,null,null,{"$f":"+[1]Clientes!H159","v":48396.705221730132},{"$f":"+[1]Clientes!I159","v":49110.877873617887},{"$f":"+[1]Clientes!J159","v":50560.695306573616},{"$f":"+[1]Clientes!K159","v":52053.951993277566},{"$f":"+[1]Clientes!L159","v":53592.436935118079},null,{"$f":"+[1]Clientes!N159","v":45.006225146548694},{"$f":"+[1]Clientes!O159","v":45.097577473636214},{"$f":"+[1]Clientes!P159","v":45.282876729165636},{"$f":"+[1]Clientes!Q159","v":45.473376368738286},{"$f":"+[1]Clientes!R159","v":45.668893969938658},null,{"$f":"+[1]Clientes!T159","v":48351.698996583582},{"$f":"+[1]Clientes!U159","v":49065.78029614425},{"$f":"+[1]Clientes!V159","v":50515.412429844451},{"$f":"+[1]Clientes!W159","v":52008.478616908826},{"$f":"+[1]Clientes!X159","v":53546.768041148141},{"$f":"+SUMPRODUCT(T159:W159,PremisaCosto!$F$84:$I$84)","v":167951.68410020473},null,{"$f":"+[1]Clientes!AA159","v":1407.3002856870371},{"$f":"+[1]Clientes!AB159","v":1449.8174329557296},{"$f":"+[1]Clientes!AC159","v":1493.2566867039495},{"$f":"+[1]Clientes!AD159","v":1538.4849418405138},{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":4821.0520612885584}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!D242","v":"BTS"},{"$f":"+PremisaCosto!G242","v":"C"},null,null,null,{"$f":"+[1]Clientes!H160","v":40417.000065531021},{"$f":"+[1]Clientes!I160","v":41004.375858477782},{"$f":"+[1]Clientes!J160","v":42196.599196436357},{"$f":"+[1]Clientes!K160","v":43424.125713302958},{"$f":"+[1]Clientes!L160","v":44688.517343616426},null,{"$f":"+[1]Clientes!N160","v":45.006225146548694},{"$f":"+[1]Clientes!O160","v":45.097577473636214},{"$f":"+[1]Clientes!P160","v":45.282876729165636},{"$f":"+[1]Clientes!Q160","v":45.473376368738286},{"$f":"+[1]Clientes!R160","v":45.668893969938658},null,{"$f":"+[1]Clientes!T160","v":40371.993840384472},{"$f":"+[1]Clientes!U160","v":40959.278281004146},{"$f":"+[1]Clientes!V160","v":42151.316319707192},{"$f":"+[1]Clientes!W160","v":43378.652336934218},{"$f":"+[1]Clientes!X160","v":44642.848449646488},{"$f":"+SUMPRODUCT(T160:W160,PremisaCosto!$F$84:$I$84)","v":140118.85926085929},null,{"$f":"+[1]Clientes!AA160","v":1157.5724869041151},{"$f":"+[1]Clientes!AB160","v":1192.2233379585741},{"$f":"+[1]Clientes!AC160","v":1227.526516866601},{"$f":"+[1]Clientes!AD160","v":1264.3916303134683},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":3963.9294669881533}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!D243","v":"BTS"},{"$f":"+PremisaCosto!G243","v":"C"},null,null,null,{"$f":"+[1]Clientes!H161","v":129.69721135854857},{"$f":"+[1]Clientes!I161","v":131.37306720523364},{"$f":"+[1]Clientes!J161","v":134.77012904324098},{"$f":"+[1]Clientes!K161","v":138.257783087961},{"$f":"+[1]Clientes!L161","v":141.84265472882862},null,{"$f":"+[1]Clientes!N161","v":0},{"$f":"+[1]Clientes!O161","v":0},{"$f":"+[1]Clientes!P161","v":0},{"$f":"+[1]Clientes!Q161","v":0},{"$f":"+[1]Clientes!R161","v":0},null,{"$f":"+[1]Clientes!T161","v":129.69721135854857},{"$f":"+[1]Clientes!U161","v":131.37306720523364},{"$f":"+[1]Clientes!V161","v":134.77012904324098},{"$f":"+[1]Clientes!W161","v":138.257783087961},{"$f":"+[1]Clientes!X161","v":141.84265472882862},{"$f":"+SUMPRODUCT(T161:W161,PremisaCosto!$F$84:$I$84)","v":447.4305481338198},null,{"$f":"+[1]Clientes!AA161","v":3.3057944150143328},{"$f":"+[1]Clientes!AB161","v":3.3970618380073461},{"$f":"+[1]Clientes!AC161","v":3.4876540447200171},{"$f":"+[1]Clientes!AD161","v":3.5848716408676182},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":11.281482409217928}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!D244","v":"BTS"},{"$f":"+PremisaCosto!G244","v":"C"},null,null,null,{"$f":"+[1]Clientes!H162","v":0},{"$f":"+[1]Clientes!I162","v":0},{"$f":"+[1]Clientes!J162","v":0},{"$f":"+[1]Clientes!K162","v":0},{"$f":"+[1]Clientes!L162","v":0},null,{"$f":"+[1]Clientes!N162","v":0},{"$f":"+[1]Clientes!O162","v":0},{"$f":"+[1]Clientes!P162","v":0},{"$f":"+[1]Clientes!Q162","v":0},{"$f":"+[1]Clientes!R162","v":0},null,{"$f":"+[1]Clientes!T162","v":0},{"$f":"+[1]Clientes!U162","v":0},{"$f":"+[1]Clientes!V162","v":0},{"$f":"+[1]Clientes!W162","v":0},{"$f":"+[1]Clientes!X162","v":0},{"$f":"+SUMPRODUCT(T162:W162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA162","v":0},{"$f":"+[1]Clientes!AB162","v":0},{"$f":"+[1]Clientes!AC162","v":0},{"$f":"+[1]Clientes!AD162","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!D245","v":"BTS"},{"$f":"+PremisaCosto!G245","v":"C"},null,null,null,{"$f":"+[1]Clientes!H163","v":7760.3724879362144},{"$f":"+[1]Clientes!I163","v":7884.1187717466537},{"$f":"+[1]Clientes!J163","v":8135.5239633065348},{"$f":"+[1]Clientes!K163","v":8394.8886085356262},{"$f":"+[1]Clientes!L163","v":8662.4302203450625},null,{"$f":"+[1]Clientes!N163","v":0},{"$f":"+[1]Clientes!O163","v":0},{"$f":"+[1]Clientes!P163","v":0},{"$f":"+[1]Clientes!Q163","v":0},{"$f":"+[1]Clientes!R163","v":0},null,{"$f":"+[1]Clientes!T163","v":7760.3724879362144},{"$f":"+[1]Clientes!U163","v":7884.1187717466537},{"$f":"+[1]Clientes!V163","v":8135.5239633065348},{"$f":"+[1]Clientes!W163","v":8394.8886085356262},{"$f":"+[1]Clientes!X163","v":8662.4302203450625},{"$f":"+SUMPRODUCT(T163:W163,PremisaCosto!$F$84:$I$84)","v":27073.387210697052},null,{"$f":"+[1]Clientes!AA163","v":243.71381292828028},{"$f":"+[1]Clientes!AB163","v":251.40519155988113},{"$f":"+[1]Clientes!AC163","v":259.36464522909137},{"$f":"+[1]Clientes!AD163","v":267.54161180943629},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":836.55432186400844}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!D246","v":"BTS"},{"$f":"+PremisaCosto!G246","v":"C"},null,null,null,{"$f":"+[1]Clientes!H164","v":1.8063678462193398},{"$f":"+[1]Clientes!I164","v":1.8297084568974042},{"$f":"+[1]Clientes!J164","v":1.8770212958668662},{"$f":"+[1]Clientes!K164","v":1.9255958647348328},{"$f":"+[1]Clientes!L164","v":1.9755244391201758},null,{"$f":"+[1]Clientes!N164","v":0},{"$f":"+[1]Clientes!O164","v":0},{"$f":"+[1]Clientes!P164","v":0},{"$f":"+[1]Clientes!Q164","v":0},{"$f":"+[1]Clientes!R164","v":0},null,{"$f":"+[1]Clientes!T164","v":1.8063678462193398},{"$f":"+[1]Clientes!U164","v":1.8297084568974042},{"$f":"+[1]Clientes!V164","v":1.8770212958668662},{"$f":"+[1]Clientes!W164","v":1.9255958647348328},{"$f":"+[1]Clientes!X164","v":1.9755244391201758},{"$f":"+SUMPRODUCT(T164:W164,PremisaCosto!$F$84:$I$84)","v":6.2316232330615566},null,{"$f":"+[1]Clientes!AA164","v":4.6041704944489004E-2},{"$f":"+[1]Clientes!AB164","v":4.7312838969461923E-2},{"$f":"+[1]Clientes!AC164","v":4.8574568867966628E-2},{"$f":"+[1]Clientes!AD164","v":4.9928574385343039E-2},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0.15712371043479001}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!D247","v":"BTS"},{"$f":"+PremisaCosto!G247","v":"C"},null,null,null,{"$f":"+[1]Clientes!H165","v":0},{"$f":"+[1]Clientes!I165","v":0},{"$f":"+[1]Clientes!J165","v":0},{"$f":"+[1]Clientes!K165","v":0},{"$f":"+[1]Clientes!L165","v":0},null,{"$f":"+[1]Clientes!N165","v":0},{"$f":"+[1]Clientes!O165","v":0},{"$f":"+[1]Clientes!P165","v":0},{"$f":"+[1]Clientes!Q165","v":0},{"$f":"+[1]Clientes!R165","v":0},null,{"$f":"+[1]Clientes!T165","v":0},{"$f":"+[1]Clientes!U165","v":0},{"$f":"+[1]Clientes!V165","v":0},{"$f":"+[1]Clientes!W165","v":0},{"$f":"+[1]Clientes!X165","v":0},{"$f":"+SUMPRODUCT(T165:W165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA165","v":0},{"$f":"+[1]Clientes!AB165","v":0},{"$f":"+[1]Clientes!AC165","v":0},{"$f":"+[1]Clientes!AD165","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!D248","v":"BTS"},{"$f":"+PremisaCosto!G248","v":"C"},null,null,null,{"$f":"+[1]Clientes!H166","v":0},{"$f":"+[1]Clientes!I166","v":0},{"$f":"+[1]Clientes!J166","v":0},{"$f":"+[1]Clientes!K166","v":0},{"$f":"+[1]Clientes!L166","v":0},null,{"$f":"+[1]Clientes!N166","v":0},{"$f":"+[1]Clientes!O166","v":0},{"$f":"+[1]Clientes!P166","v":0},{"$f":"+[1]Clientes!Q166","v":0},{"$f":"+[1]Clientes!R166","v":0},null,{"$f":"+[1]Clientes!T166","v":0},{"$f":"+[1]Clientes!U166","v":0},{"$f":"+[1]Clientes!V166","v":0},{"$f":"+[1]Clientes!W166","v":0},{"$f":"+[1]Clientes!X166","v":0},{"$f":"+SUMPRODUCT(T166:W166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA166","v":0},{"$f":"+[1]Clientes!AB166","v":0},{"$f":"+[1]Clientes!AC166","v":0},{"$f":"+[1]Clientes!AD166","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!D249","v":"BTS"},{"$f":"+PremisaCosto!G249","v":"C"},null,null,null,{"$f":"+[1]Clientes!H167","v":71.571778442147931},{"$f":"+[1]Clientes!I167","v":72.713091619237701},{"$f":"+[1]Clientes!J167","v":75.031804828812724},{"$f":"+[1]Clientes!K167","v":77.423929703661827},{"$f":"+[1]Clientes!L167","v":79.891472036563215},null,{"$f":"+[1]Clientes!N167","v":0},{"$f":"+[1]Clientes!O167","v":0},{"$f":"+[1]Clientes!P167","v":0},{"$f":"+[1]Clientes!Q167","v":0},{"$f":"+[1]Clientes!R167","v":0},null,{"$f":"+[1]Clientes!T167","v":71.571778442147931},{"$f":"+[1]Clientes!U167","v":72.713091619237701},{"$f":"+[1]Clientes!V167","v":75.031804828812724},{"$f":"+[1]Clientes!W167","v":77.423929703661827},{"$f":"+[1]Clientes!X167","v":79.891472036563215},{"$f":"+SUMPRODUCT(T167:W167,PremisaCosto!$F$84:$I$84)","v":249.69084818393776},null,{"$f":"+[1]Clientes!AA167","v":2.2477743901836789},{"$f":"+[1]Clientes!AB167","v":2.3187132095750229},{"$f":"+[1]Clientes!AC167","v":2.3921248748491024},{"$f":"+[1]Clientes!AD167","v":2.4675423329013881},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":7.7155529228368769}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D250","v":"BTS"},{"$f":"+PremisaCosto!G250","v":"C"},null,null,null,{"$f":"+[1]Clientes!H168","v":0},{"$f":"+[1]Clientes!I168","v":0},{"$f":"+[1]Clientes!J168","v":0},{"$f":"+[1]Clientes!K168","v":0},{"$f":"+[1]Clientes!L168","v":0},null,{"$f":"+[1]Clientes!N168","v":0},{"$f":"+[1]Clientes!O168","v":0},{"$f":"+[1]Clientes!P168","v":0},{"$f":"+[1]Clientes!Q168","v":0},{"$f":"+[1]Clientes!R168","v":0},null,{"$f":"+[1]Clientes!T168","v":0},{"$f":"+[1]Clientes!U168","v":0},{"$f":"+[1]Clientes!V168","v":0},{"$f":"+[1]Clientes!W168","v":0},{"$f":"+[1]Clientes!X168","v":0},{"$f":"+SUMPRODUCT(T168:W168,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA168","v":0},{"$f":"+[1]Clientes!AB168","v":0},{"$f":"+[1]Clientes!AC168","v":0},{"$f":"+[1]Clientes!AD168","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!D251","v":"BTS"},{"$f":"+PremisaCosto!G251","v":"C"},null,null,null,{"$f":"+[1]Clientes!H169","v":16.257310615974056},{"$f":"+[1]Clientes!I169","v":16.467376112076636},{"$f":"+[1]Clientes!J169","v":16.893191662801794},{"$f":"+[1]Clientes!K169","v":17.330362782613491},{"$f":"+[1]Clientes!L169","v":17.779719952081578},null,{"$f":"+[1]Clientes!N169","v":0},{"$f":"+[1]Clientes!O169","v":0},{"$f":"+[1]Clientes!P169","v":0},{"$f":"+[1]Clientes!Q169","v":0},{"$f":"+[1]Clientes!R169","v":0},null,{"$f":"+[1]Clientes!T169","v":16.257310615974056},{"$f":"+[1]Clientes!U169","v":16.467376112076636},{"$f":"+[1]Clientes!V169","v":16.893191662801794},{"$f":"+[1]Clientes!W169","v":17.330362782613491},{"$f":"+[1]Clientes!X169","v":17.779719952081578},{"$f":"+SUMPRODUCT(T169:W169,PremisaCosto!$F$84:$I$84)","v":56.084609097554001},null,{"$f":"+[1]Clientes!AA169","v":0.41437534450039948},{"$f":"+[1]Clientes!AB169","v":0.42581555072515798},{"$f":"+[1]Clientes!AC169","v":0.43717111981169765},{"$f":"+[1]Clientes!AD169","v":0.44935716946808668},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":1.4141133939131072}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!D252","v":0},{"$f":"+PremisaCosto!G252","v":0},null,null,null,{"$f":"+[1]Clientes!H170","v":0},{"$f":"+[1]Clientes!I170","v":0},{"$f":"+[1]Clientes!J170","v":0},{"$f":"+[1]Clientes!K170","v":0},{"$f":"+[1]Clientes!L170","v":0},null,{"$f":"+[1]Clientes!N170","v":0},{"$f":"+[1]Clientes!O170","v":0},{"$f":"+[1]Clientes!P170","v":0},{"$f":"+[1]Clientes!Q170","v":0},{"$f":"+[1]Clientes!R170","v":0},null,{"$f":"+[1]Clientes!T170","v":0},{"$f":"+[1]Clientes!U170","v":0},{"$f":"+[1]Clientes!V170","v":0},{"$f":"+[1]Clientes!W170","v":0},{"$f":"+[1]Clientes!X170","v":0},{"$f":"+SUMPRODUCT(T170:W170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA170","v":0},{"$f":"+[1]Clientes!AB170","v":0},{"$f":"+[1]Clientes!AC170","v":0},{"$f":"+[1]Clientes!AD170","v":0},{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!D253","v":"BTS"},{"$f":"+PremisaCosto!G253","v":"C"},null,null,null,{"$f":"+[1]Clientes!H171","v":0},{"$f":"+[1]Clientes!I171","v":0},{"$f":"+[1]Clientes!J171","v":0},{"$f":"+[1]Clientes!K171","v":0},{"$f":"+[1]Clientes!L171","v":0},null,{"$f":"+[1]Clientes!N171","v":0},{"$f":"+[1]Clientes!O171","v":0},{"$f":"+[1]Clientes!P171","v":0},{"$f":"+[1]Clientes!Q171","v":0},{"$f":"+[1]Clientes!R171","v":0},null,{"$f":"+[1]Clientes!T171","v":0},{"$f":"+[1]Clientes!U171","v":0},{"$f":"+[1]Clientes!V171","v":0},{"$f":"+[1]Clientes!W171","v":0},{"$f":"+[1]Clientes!X171","v":0},{"$f":"+SUMPRODUCT(T171:W171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA171","v":0},{"$f":"+[1]Clientes!AB171","v":0},{"$f":"+[1]Clientes!AC171","v":0},{"$f":"+[1]Clientes!AD171","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!D254","v":"BTS"},{"$f":"+PremisaCosto!G254","v":"C"},null,null,null,{"$f":"+[1]Clientes!H172","v":0},{"$f":"+[1]Clientes!I172","v":0},{"$f":"+[1]Clientes!J172","v":0},{"$f":"+[1]Clientes!K172","v":0},{"$f":"+[1]Clientes!L172","v":0},null,{"$f":"+[1]Clientes!N172","v":0},{"$f":"+[1]Clientes!O172","v":0},{"$f":"+[1]Clientes!P172","v":0},{"$f":"+[1]Clientes!Q172","v":0},{"$f":"+[1]Clientes!R172","v":0},null,{"$f":"+[1]Clientes!T172","v":0},{"$f":"+[1]Clientes!U172","v":0},{"$f":"+[1]Clientes!V172","v":0},{"$f":"+[1]Clientes!W172","v":0},{"$f":"+[1]Clientes!X172","v":0},{"$f":"+SUMPRODUCT(T172:W172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA172","v":0},{"$f":"+[1]Clientes!AB172","v":0},{"$f":"+[1]Clientes!AC172","v":0},{"$f":"+[1]Clientes!AD172","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!D255","v":"BTS"},{"$f":"+PremisaCosto!G255","v":"C"},null,null,null,{"$f":"+[1]Clientes!H173","v":0},{"$f":"+[1]Clientes!I173","v":0},{"$f":"+[1]Clientes!J173","v":0},{"$f":"+[1]Clientes!K173","v":0},{"$f":"+[1]Clientes!L173","v":0},null,{"$f":"+[1]Clientes!N173","v":0},{"$f":"+[1]Clientes!O173","v":0},{"$f":"+[1]Clientes!P173","v":0},{"$f":"+[1]Clientes!Q173","v":0},{"$f":"+[1]Clientes!R173","v":0},null,{"$f":"+[1]Clientes!T173","v":0},{"$f":"+[1]Clientes!U173","v":0},{"$f":"+[1]Clientes!V173","v":0},{"$f":"+[1]Clientes!W173","v":0},{"$f":"+[1]Clientes!X173","v":0},{"$f":"+SUMPRODUCT(T173:W173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA173","v":0},{"$f":"+[1]Clientes!AB173","v":0},{"$f":"+[1]Clientes!AC173","v":0},{"$f":"+[1]Clientes!AD173","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!D256","v":"BTS"},{"$f":"+PremisaCosto!G256","v":"C"},null,null,null,{"$f":"+[1]Clientes!H174","v":0},{"$f":"+[1]Clientes!I174","v":0},{"$f":"+[1]Clientes!J174","v":0},{"$f":"+[1]Clientes!K174","v":0},{"$f":"+[1]Clientes!L174","v":0},null,{"$f":"+[1]Clientes!N174","v":0},{"$f":"+[1]Clientes!O174","v":0},{"$f":"+[1]Clientes!P174","v":0},{"$f":"+[1]Clientes!Q174","v":0},{"$f":"+[1]Clientes!R174","v":0},null,{"$f":"+[1]Clientes!T174","v":0},{"$f":"+[1]Clientes!U174","v":0},{"$f":"+[1]Clientes!V174","v":0},{"$f":"+[1]Clientes!W174","v":0},{"$f":"+[1]Clientes!X174","v":0},{"$f":"+SUMPRODUCT(T174:W174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA174","v":0},{"$f":"+[1]Clientes!AB174","v":0},{"$f":"+[1]Clientes!AC174","v":0},{"$f":"+[1]Clientes!AD174","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!D257","v":"BTS"},{"$f":"+PremisaCosto!G257","v":"C"},null,null,null,{"$f":"+[1]Clientes!H175","v":0},{"$f":"+[1]Clientes!I175","v":0},{"$f":"+[1]Clientes!J175","v":0},{"$f":"+[1]Clientes!K175","v":0},{"$f":"+[1]Clientes!L175","v":0},null,{"$f":"+[1]Clientes!N175","v":0},{"$f":"+[1]Clientes!O175","v":0},{"$f":"+[1]Clientes!P175","v":0},{"$f":"+[1]Clientes!Q175","v":0},{"$f":"+[1]Clientes!R175","v":0},null,{"$f":"+[1]Clientes!T175","v":0},{"$f":"+[1]Clientes!U175","v":0},{"$f":"+[1]Clientes!V175","v":0},{"$f":"+[1]Clientes!W175","v":0},{"$f":"+[1]Clientes!X175","v":0},{"$f":"+SUMPRODUCT(T175:W175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA175","v":0},{"$f":"+[1]Clientes!AB175","v":0},{"$f":"+[1]Clientes!AC175","v":0},{"$f":"+[1]Clientes!AD175","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!D258","v":"BTS"},{"$f":"+PremisaCosto!G258","v":"C"},null,null,null,{"$f":"+[1]Clientes!H176","v":0},{"$f":"+[1]Clientes!I176","v":0},{"$f":"+[1]Clientes!J176","v":0},{"$f":"+[1]Clientes!K176","v":0},{"$f":"+[1]Clientes!L176","v":0},null,{"$f":"+[1]Clientes!N176","v":0},{"$f":"+[1]Clientes!O176","v":0},{"$f":"+[1]Clientes!P176","v":0},{"$f":"+[1]Clientes!Q176","v":0},{"$f":"+[1]Clientes!R176","v":0},null,{"$f":"+[1]Clientes!T176","v":0},{"$f":"+[1]Clientes!U176","v":0},{"$f":"+[1]Clientes!V176","v":0},{"$f":"+[1]Clientes!W176","v":0},{"$f":"+[1]Clientes!X176","v":0},{"$f":"+SUMPRODUCT(T176:W176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA176","v":0},{"$f":"+[1]Clientes!AB176","v":0},{"$f":"+[1]Clientes!AC176","v":0},{"$f":"+[1]Clientes!AD176","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!D259","v":"BTS"},{"$f":"+PremisaCosto!G259","v":"C"},null,null,null,{"$f":"+[1]Clientes!H177","v":0},{"$f":"+[1]Clientes!I177","v":0},{"$f":"+[1]Clientes!J177","v":0},{"$f":"+[1]Clientes!K177","v":0},{"$f":"+[1]Clientes!L177","v":0},null,{"$f":"+[1]Clientes!N177","v":0},{"$f":"+[1]Clientes!O177","v":0},{"$f":"+[1]Clientes!P177","v":0},{"$f":"+[1]Clientes!Q177","v":0},{"$f":"+[1]Clientes!R177","v":0},null,{"$f":"+[1]Clientes!T177","v":0},{"$f":"+[1]Clientes!U177","v":0},{"$f":"+[1]Clientes!V177","v":0},{"$f":"+[1]Clientes!W177","v":0},{"$f":"+[1]Clientes!X177","v":0},{"$f":"+SUMPRODUCT(T177:W177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA177","v":0},{"$f":"+[1]Clientes!AB177","v":0},{"$f":"+[1]Clientes!AC177","v":0},{"$f":"+[1]Clientes!AD177","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!D260","v":"BTS"},{"$f":"+PremisaCosto!G260","v":"C"},null,null,null,{"$f":"+[1]Clientes!H178","v":0},{"$f":"+[1]Clientes!I178","v":0},{"$f":"+[1]Clientes!J178","v":0},{"$f":"+[1]Clientes!K178","v":0},{"$f":"+[1]Clientes!L178","v":0},null,{"$f":"+[1]Clientes!N178","v":0},{"$f":"+[1]Clientes!O178","v":0},{"$f":"+[1]Clientes!P178","v":0},{"$f":"+[1]Clientes!Q178","v":0},{"$f":"+[1]Clientes!R178","v":0},null,{"$f":"+[1]Clientes!T178","v":0},{"$f":"+[1]Clientes!U178","v":0},{"$f":"+[1]Clientes!V178","v":0},{"$f":"+[1]Clientes!W178","v":0},{"$f":"+[1]Clientes!X178","v":0},{"$f":"+SUMPRODUCT(T178:W178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA178","v":0},{"$f":"+[1]Clientes!AB178","v":0},{"$f":"+[1]Clientes!AC178","v":0},{"$f":"+[1]Clientes!AD178","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D261","v":"BTS"},{"$f":"+PremisaCosto!G261","v":"C"},null,null,null,{"$f":"+[1]Clientes!H179","v":0},{"$f":"+[1]Clientes!I179","v":0},{"$f":"+[1]Clientes!J179","v":0},{"$f":"+[1]Clientes!K179","v":0},{"$f":"+[1]Clientes!L179","v":0},null,{"$f":"+[1]Clientes!N179","v":0},{"$f":"+[1]Clientes!O179","v":0},{"$f":"+[1]Clientes!P179","v":0},{"$f":"+[1]Clientes!Q179","v":0},{"$f":"+[1]Clientes!R179","v":0},null,{"$f":"+[1]Clientes!T179","v":0},{"$f":"+[1]Clientes!U179","v":0},{"$f":"+[1]Clientes!V179","v":0},{"$f":"+[1]Clientes!W179","v":0},{"$f":"+[1]Clientes!X179","v":0},{"$f":"+SUMPRODUCT(T179:W179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA179","v":0},{"$f":"+[1]Clientes!AB179","v":0},{"$f":"+[1]Clientes!AC179","v":0},{"$f":"+[1]Clientes!AD179","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!D262","v":"BTS"},{"$f":"+PremisaCosto!G262","v":"C"},null,null,null,{"$f":"+[1]Clientes!H180","v":0},{"$f":"+[1]Clientes!I180","v":0},{"$f":"+[1]Clientes!J180","v":0},{"$f":"+[1]Clientes!K180","v":0},{"$f":"+[1]Clientes!L180","v":0},null,{"$f":"+[1]Clientes!N180","v":0},{"$f":"+[1]Clientes!O180","v":0},{"$f":"+[1]Clientes!P180","v":0},{"$f":"+[1]Clientes!Q180","v":0},{"$f":"+[1]Clientes!R180","v":0},null,{"$f":"+[1]Clientes!T180","v":0},{"$f":"+[1]Clientes!U180","v":0},{"$f":"+[1]Clientes!V180","v":0},{"$f":"+[1]Clientes!W180","v":0},{"$f":"+[1]Clientes!X180","v":0},{"$f":"+SUMPRODUCT(T180:W180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA180","v":0},{"$f":"+[1]Clientes!AB180","v":0},{"$f":"+[1]Clientes!AC180","v":0},{"$f":"+[1]Clientes!AD180","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!D263","v":0},{"$f":"+PremisaCosto!G263","v":0},null,null,null,{"$f":"+[1]Clientes!H181","v":0},{"$f":"+[1]Clientes!I181","v":0},{"$f":"+[1]Clientes!J181","v":0},{"$f":"+[1]Clientes!K181","v":0},{"$f":"+[1]Clientes!L181","v":0},null,{"$f":"+[1]Clientes!N181","v":0},{"$f":"+[1]Clientes!O181","v":0},{"$f":"+[1]Clientes!P181","v":0},{"$f":"+[1]Clientes!Q181","v":0},{"$f":"+[1]Clientes!R181","v":0},null,{"$f":"+[1]Clientes!T181","v":0},{"$f":"+[1]Clientes!U181","v":0},{"$f":"+[1]Clientes!V181","v":0},{"$f":"+[1]Clientes!W181","v":0},{"$f":"+[1]Clientes!X181","v":0},{"$f":"+SUMPRODUCT(T181:W181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA181","v":0},{"$f":"+[1]Clientes!AB181","v":0},{"$f":"+[1]Clientes!AC181","v":0},{"$f":"+[1]Clientes!AD181","v":0},{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!D264","v":"BTS"},{"$f":"+PremisaCosto!G264","v":"C"},null,null,null,{"$f":"+[1]Clientes!H182","v":0},{"$f":"+[1]Clientes!I182","v":0},{"$f":"+[1]Clientes!J182","v":0},{"$f":"+[1]Clientes!K182","v":0},{"$f":"+[1]Clientes!L182","v":0},null,{"$f":"+[1]Clientes!N182","v":0},{"$f":"+[1]Clientes!O182","v":0},{"$f":"+[1]Clientes!P182","v":0},{"$f":"+[1]Clientes!Q182","v":0},{"$f":"+[1]Clientes!R182","v":0},null,{"$f":"+[1]Clientes!T182","v":0},{"$f":"+[1]Clientes!U182","v":0},{"$f":"+[1]Clientes!V182","v":0},{"$f":"+[1]Clientes!W182","v":0},{"$f":"+[1]Clientes!X182","v":0},{"$f":"+SUMPRODUCT(T182:W182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA182","v":0},{"$f":"+[1]Clientes!AB182","v":0},{"$f":"+[1]Clientes!AC182","v":0},{"$f":"+[1]Clientes!AD182","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!D265","v":"BTS"},{"$f":"+PremisaCosto!G265","v":"C"},null,null,null,{"$f":"+[1]Clientes!H183","v":0},{"$f":"+[1]Clientes!I183","v":0},{"$f":"+[1]Clientes!J183","v":0},{"$f":"+[1]Clientes!K183","v":0},{"$f":"+[1]Clientes!L183","v":0},null,{"$f":"+[1]Clientes!N183","v":0},{"$f":"+[1]Clientes!O183","v":0},{"$f":"+[1]Clientes!P183","v":0},{"$f":"+[1]Clientes!Q183","v":0},{"$f":"+[1]Clientes!R183","v":0},null,{"$f":"+[1]Clientes!T183","v":0},{"$f":"+[1]Clientes!U183","v":0},{"$f":"+[1]Clientes!V183","v":0},{"$f":"+[1]Clientes!W183","v":0},{"$f":"+[1]Clientes!X183","v":0},{"$f":"+SUMPRODUCT(T183:W183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA183","v":0},{"$f":"+[1]Clientes!AB183","v":0},{"$f":"+[1]Clientes!AC183","v":0},{"$f":"+[1]Clientes!AD183","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!D266","v":"BTS"},{"$f":"+PremisaCosto!G266","v":"C"},null,null,null,{"$f":"+[1]Clientes!H184","v":0},{"$f":"+[1]Clientes!I184","v":0},{"$f":"+[1]Clientes!J184","v":0},{"$f":"+[1]Clientes!K184","v":0},{"$f":"+[1]Clientes!L184","v":0},null,{"$f":"+[1]Clientes!N184","v":0},{"$f":"+[1]Clientes!O184","v":0},{"$f":"+[1]Clientes!P184","v":0},{"$f":"+[1]Clientes!Q184","v":0},{"$f":"+[1]Clientes!R184","v":0},null,{"$f":"+[1]Clientes!T184","v":0},{"$f":"+[1]Clientes!U184","v":0},{"$f":"+[1]Clientes!V184","v":0},{"$f":"+[1]Clientes!W184","v":0},{"$f":"+[1]Clientes!X184","v":0},{"$f":"+SUMPRODUCT(T184:W184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA184","v":0},{"$f":"+[1]Clientes!AB184","v":0},{"$f":"+[1]Clientes!AC184","v":0},{"$f":"+[1]Clientes!AD184","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!D267","v":"BTS"},{"$f":"+PremisaCosto!G267","v":"C"},null,null,null,{"$f":"+[1]Clientes!H185","v":0},{"$f":"+[1]Clientes!I185","v":0},{"$f":"+[1]Clientes!J185","v":0},{"$f":"+[1]Clientes!K185","v":0},{"$f":"+[1]Clientes!L185","v":0},null,{"$f":"+[1]Clientes!N185","v":0},{"$f":"+[1]Clientes!O185","v":0},{"$f":"+[1]Clientes!P185","v":0},{"$f":"+[1]Clientes!Q185","v":0},{"$f":"+[1]Clientes!R185","v":0},null,{"$f":"+[1]Clientes!T185","v":0},{"$f":"+[1]Clientes!U185","v":0},{"$f":"+[1]Clientes!V185","v":0},{"$f":"+[1]Clientes!W185","v":0},{"$f":"+[1]Clientes!X185","v":0},{"$f":"+SUMPRODUCT(T185:W185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA185","v":0},{"$f":"+[1]Clientes!AB185","v":0},{"$f":"+[1]Clientes!AC185","v":0},{"$f":"+[1]Clientes!AD185","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!D268","v":"BTS"},{"$f":"+PremisaCosto!G268","v":"C"},null,null,null,{"$f":"+[1]Clientes!H186","v":0},{"$f":"+[1]Clientes!I186","v":0},{"$f":"+[1]Clientes!J186","v":0},{"$f":"+[1]Clientes!K186","v":0},{"$f":"+[1]Clientes!L186","v":0},null,{"$f":"+[1]Clientes!N186","v":0},{"$f":"+[1]Clientes!O186","v":0},{"$f":"+[1]Clientes!P186","v":0},{"$f":"+[1]Clientes!Q186","v":0},{"$f":"+[1]Clientes!R186","v":0},null,{"$f":"+[1]Clientes!T186","v":0},{"$f":"+[1]Clientes!U186","v":0},{"$f":"+[1]Clientes!V186","v":0},{"$f":"+[1]Clientes!W186","v":0},{"$f":"+[1]Clientes!X186","v":0},{"$f":"+SUMPRODUCT(T186:W186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA186","v":0},{"$f":"+[1]Clientes!AB186","v":0},{"$f":"+[1]Clientes!AC186","v":0},{"$f":"+[1]Clientes!AD186","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!D269","v":"BTS"},{"$f":"+PremisaCosto!G269","v":"C"},null,null,null,{"$f":"+[1]Clientes!H187","v":0},{"$f":"+[1]Clientes!I187","v":0},{"$f":"+[1]Clientes!J187","v":0},{"$f":"+[1]Clientes!K187","v":0},{"$f":"+[1]Clientes!L187","v":0},null,{"$f":"+[1]Clientes!N187","v":0},{"$f":"+[1]Clientes!O187","v":0},{"$f":"+[1]Clientes!P187","v":0},{"$f":"+[1]Clientes!Q187","v":0},{"$f":"+[1]Clientes!R187","v":0},null,{"$f":"+[1]Clientes!T187","v":0},{"$f":"+[1]Clientes!U187","v":0},{"$f":"+[1]Clientes!V187","v":0},{"$f":"+[1]Clientes!W187","v":0},{"$f":"+[1]Clientes!X187","v":0},{"$f":"+SUMPRODUCT(T187:W187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA187","v":0},{"$f":"+[1]Clientes!AB187","v":0},{"$f":"+[1]Clientes!AC187","v":0},{"$f":"+[1]Clientes!AD187","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!D270","v":"BTS"},{"$f":"+PremisaCosto!G270","v":"C"},null,null,null,{"$f":"+[1]Clientes!H188","v":0},{"$f":"+[1]Clientes!I188","v":0},{"$f":"+[1]Clientes!J188","v":0},{"$f":"+[1]Clientes!K188","v":0},{"$f":"+[1]Clientes!L188","v":0},null,{"$f":"+[1]Clientes!N188","v":0},{"$f":"+[1]Clientes!O188","v":0},{"$f":"+[1]Clientes!P188","v":0},{"$f":"+[1]Clientes!Q188","v":0},{"$f":"+[1]Clientes!R188","v":0},null,{"$f":"+[1]Clientes!T188","v":0},{"$f":"+[1]Clientes!U188","v":0},{"$f":"+[1]Clientes!V188","v":0},{"$f":"+[1]Clientes!W188","v":0},{"$f":"+[1]Clientes!X188","v":0},{"$f":"+SUMPRODUCT(T188:W188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA188","v":0},{"$f":"+[1]Clientes!AB188","v":0},{"$f":"+[1]Clientes!AC188","v":0},{"$f":"+[1]Clientes!AD188","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!D271","v":"BTS"},{"$f":"+PremisaCosto!G271","v":"C"},null,null,null,{"$f":"+[1]Clientes!H189","v":0},{"$f":"+[1]Clientes!I189","v":0},{"$f":"+[1]Clientes!J189","v":0},{"$f":"+[1]Clientes!K189","v":0},{"$f":"+[1]Clientes!L189","v":0},null,{"$f":"+[1]Clientes!N189","v":0},{"$f":"+[1]Clientes!O189","v":0},{"$f":"+[1]Clientes!P189","v":0},{"$f":"+[1]Clientes!Q189","v":0},{"$f":"+[1]Clientes!R189","v":0},null,{"$f":"+[1]Clientes!T189","v":0},{"$f":"+[1]Clientes!U189","v":0},{"$f":"+[1]Clientes!V189","v":0},{"$f":"+[1]Clientes!W189","v":0},{"$f":"+[1]Clientes!X189","v":0},{"$f":"+SUMPRODUCT(T189:W189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA189","v":0},{"$f":"+[1]Clientes!AB189","v":0},{"$f":"+[1]Clientes!AC189","v":0},{"$f":"+[1]Clientes!AD189","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D272","v":"BTS"},{"$f":"+PremisaCosto!G272","v":"C"},null,null,null,{"$f":"+[1]Clientes!H190","v":0},{"$f":"+[1]Clientes!I190","v":0},{"$f":"+[1]Clientes!J190","v":0},{"$f":"+[1]Clientes!K190","v":0},{"$f":"+[1]Clientes!L190","v":0},null,{"$f":"+[1]Clientes!N190","v":0},{"$f":"+[1]Clientes!O190","v":0},{"$f":"+[1]Clientes!P190","v":0},{"$f":"+[1]Clientes!Q190","v":0},{"$f":"+[1]Clientes!R190","v":0},null,{"$f":"+[1]Clientes!T190","v":0},{"$f":"+[1]Clientes!U190","v":0},{"$f":"+[1]Clientes!V190","v":0},{"$f":"+[1]Clientes!W190","v":0},{"$f":"+[1]Clientes!X190","v":0},{"$f":"+SUMPRODUCT(T190:W190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA190","v":0},{"$f":"+[1]Clientes!AB190","v":0},{"$f":"+[1]Clientes!AC190","v":0},{"$f":"+[1]Clientes!AD190","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!D273","v":"BTS"},{"$f":"+PremisaCosto!G273","v":"C"},null,null,null,{"$f":"+[1]Clientes!H191","v":0},{"$f":"+[1]Clientes!I191","v":0},{"$f":"+[1]Clientes!J191","v":0},{"$f":"+[1]Clientes!K191","v":0},{"$f":"+[1]Clientes!L191","v":0},null,{"$f":"+[1]Clientes!N191","v":0},{"$f":"+[1]Clientes!O191","v":0},{"$f":"+[1]Clientes!P191","v":0},{"$f":"+[1]Clientes!Q191","v":0},{"$f":"+[1]Clientes!R191","v":0},null,{"$f":"+[1]Clientes!T191","v":0},{"$f":"+[1]Clientes!U191","v":0},{"$f":"+[1]Clientes!V191","v":0},{"$f":"+[1]Clientes!W191","v":0},{"$f":"+[1]Clientes!X191","v":0},{"$f":"+SUMPRODUCT(T191:W191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA191","v":0},{"$f":"+[1]Clientes!AB191","v":0},{"$f":"+[1]Clientes!AC191","v":0},{"$f":"+[1]Clientes!AD191","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!D274","v":0},{"$f":"+PremisaCosto!G274","v":"C"},null,null,null,{"$f":"+[1]Clientes!H192","v":0},{"$f":"+[1]Clientes!I192","v":0},{"$f":"+[1]Clientes!J192","v":0},{"$f":"+[1]Clientes!K192","v":0},{"$f":"+[1]Clientes!L192","v":0},null,{"$f":"+[1]Clientes!N192","v":0},{"$f":"+[1]Clientes!O192","v":0},{"$f":"+[1]Clientes!P192","v":0},{"$f":"+[1]Clientes!Q192","v":0},{"$f":"+[1]Clientes!R192","v":0},null,{"$f":"+[1]Clientes!T192","v":0},{"$f":"+[1]Clientes!U192","v":0},{"$f":"+[1]Clientes!V192","v":0},{"$f":"+[1]Clientes!W192","v":0},{"$f":"+[1]Clientes!X192","v":0},{"$f":"+SUMPRODUCT(T192:W192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA192","v":0},{"$f":"+[1]Clientes!AB192","v":0},{"$f":"+[1]Clientes!AC192","v":0},{"$f":"+[1]Clientes!AD192","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!D275","v":0},{"$f":"+PremisaCosto!G275","v":0},null,null,null,{"$f":"+[1]Clientes!H193","v":0},{"$f":"+[1]Clientes!I193","v":0},{"$f":"+[1]Clientes!J193","v":0},{"$f":"+[1]Clientes!K193","v":0},{"$f":"+[1]Clientes!L193","v":0},null,{"$f":"+[1]Clientes!N193","v":0},{"$f":"+[1]Clientes!O193","v":0},{"$f":"+[1]Clientes!P193","v":0},{"$f":"+[1]Clientes!Q193","v":0},{"$f":"+[1]Clientes!R193","v":0},null,{"$f":"+[1]Clientes!T193","v":0},{"$f":"+[1]Clientes!U193","v":0},{"$f":"+[1]Clientes!V193","v":0},{"$f":"+[1]Clientes!W193","v":0},{"$f":"+[1]Clientes!X193","v":0},{"$f":"+SUMPRODUCT(T193:W193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA193","v":0},{"$f":"+[1]Clientes!AB193","v":0},{"$f":"+[1]Clientes!AC193","v":0},{"$f":"+[1]Clientes!AD193","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!D276","v":"MTD_GC"},{"$f":"+PremisaCosto!G276","v":"C"},null,null,null,{"$f":"+[1]Clientes!H194","v":0},{"$f":"+[1]Clientes!I194","v":0},{"$f":"+[1]Clientes!J194","v":0},{"$f":"+[1]Clientes!K194","v":0},{"$f":"+[1]Clientes!L194","v":0},null,{"$f":"+[1]Clientes!N194","v":0},{"$f":"+[1]Clientes!O194","v":0},{"$f":"+[1]Clientes!P194","v":0},{"$f":"+[1]Clientes!Q194","v":0},{"$f":"+[1]Clientes!R194","v":0},null,{"$f":"+[1]Clientes!T194","v":0},{"$f":"+[1]Clientes!U194","v":0},{"$f":"+[1]Clientes!V194","v":0},{"$f":"+[1]Clientes!W194","v":0},{"$f":"+[1]Clientes!X194","v":0},{"$f":"+SUMPRODUCT(T194:W194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA194","v":0},{"$f":"+[1]Clientes!AB194","v":0},{"$f":"+[1]Clientes!AC194","v":0},{"$f":"+[1]Clientes!AD194","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!D277","v":"BTD_GC"},{"$f":"+PremisaCosto!G277","v":"C"},null,null,null,{"$f":"+[1]Clientes!H195","v":0},{"$f":"+[1]Clientes!I195","v":0},{"$f":"+[1]Clientes!J195","v":0},{"$f":"+[1]Clientes!K195","v":0},{"$f":"+[1]Clientes!L195","v":0},null,{"$f":"+[1]Clientes!N195","v":0},{"$f":"+[1]Clientes!O195","v":0},{"$f":"+[1]Clientes!P195","v":0},{"$f":"+[1]Clientes!Q195","v":0},{"$f":"+[1]Clientes!R195","v":0},null,{"$f":"+[1]Clientes!T195","v":0},{"$f":"+[1]Clientes!U195","v":0},{"$f":"+[1]Clientes!V195","v":0},{"$f":"+[1]Clientes!W195","v":0},{"$f":"+[1]Clientes!X195","v":0},{"$f":"+SUMPRODUCT(T195:W195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA195","v":0},{"$f":"+[1]Clientes!AB195","v":0},{"$f":"+[1]Clientes!AC195","v":0},{"$f":"+[1]Clientes!AD195","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!D278","v":"BTSH"},{"$f":"+PremisaCosto!G278","v":"C"},null,null,null,{"$f":"+[1]Clientes!H196","v":66.804127298411004},{"$f":"+[1]Clientes!I196","v":67.731981916789152},{"$f":"+[1]Clientes!J196","v":69.614353204117194},{"$f":"+[1]Clientes!K196","v":71.550380432507922},{"$f":"+[1]Clientes!L196","v":73.54298333756725},null,{"$f":"+[1]Clientes!N196","v":0},{"$f":"+[1]Clientes!O196","v":0},{"$f":"+[1]Clientes!P196","v":0},{"$f":"+[1]Clientes!Q196","v":0},{"$f":"+[1]Clientes!R196","v":0},null,{"$f":"+[1]Clientes!T196","v":66.804127298411004},{"$f":"+[1]Clientes!U196","v":67.731981916789152},{"$f":"+[1]Clientes!V196","v":69.614353204117194},{"$f":"+[1]Clientes!W196","v":71.550380432507922},{"$f":"+[1]Clientes!X196","v":73.54298333756725},{"$f":"+SUMPRODUCT(T196:W196,PremisaCosto!$F$84:$I$84)","v":231.29223188563569},null,{"$f":"+[1]Clientes!AA196","v":1.8292173155797684},{"$f":"+[1]Clientes!AB196","v":1.8823712873280414},{"$f":"+[1]Clientes!AC196","v":1.9360272283907278},{"$f":"+[1]Clientes!AD196","v":1.9926029050593286},{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":6.2558103315659368}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!D279","v":0},{"$f":"+PremisaCosto!G279","v":0},null,null,null,{"$f":"+[1]Clientes!H197","v":66.804127298411004},{"$f":"+[1]Clientes!I197","v":67.731981916789152},{"$f":"+[1]Clientes!J197","v":69.614353204117194},{"$f":"+[1]Clientes!K197","v":71.550380432507922},{"$f":"+[1]Clientes!L197","v":73.54298333756725},null,{"$f":"+[1]Clientes!N197","v":0},{"$f":"+[1]Clientes!O197","v":0},{"$f":"+[1]Clientes!P197","v":0},{"$f":"+[1]Clientes!Q197","v":0},{"$f":"+[1]Clientes!R197","v":0},null,{"$f":"+[1]Clientes!T197","v":66.804127298411004},{"$f":"+[1]Clientes!U197","v":67.731981916789152},{"$f":"+[1]Clientes!V197","v":69.614353204117194},{"$f":"+[1]Clientes!W197","v":71.550380432507922},{"$f":"+[1]Clientes!X197","v":73.54298333756725},{"$f":"+SUMPRODUCT(T197:W197,PremisaCosto!$F$84:$I$84)","v":231.29223188563569},null,{"$f":"+[1]Clientes!AA197","v":1.8292173155797684},{"$f":"+[1]Clientes!AB197","v":1.8823712873280414},{"$f":"+[1]Clientes!AC197","v":1.9360272283907278},{"$f":"+[1]Clientes!AD197","v":1.9926029050593286},{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":6.2558103315659368}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!D280","v":0},{"$f":"+PremisaCosto!G280","v":0},null,null,null,{"$f":"+[1]Clientes!H198","v":66.804127298411004},{"$f":"+[1]Clientes!I198","v":67.731981916789152},{"$f":"+[1]Clientes!J198","v":69.614353204117194},{"$f":"+[1]Clientes!K198","v":71.550380432507922},{"$f":"+[1]Clientes!L198","v":73.54298333756725},null,{"$f":"+[1]Clientes!N198","v":0},{"$f":"+[1]Clientes!O198","v":0},{"$f":"+[1]Clientes!P198","v":0},{"$f":"+[1]Clientes!Q198","v":0},{"$f":"+[1]Clientes!R198","v":0},null,{"$f":"+[1]Clientes!T198","v":66.804127298411004},{"$f":"+[1]Clientes!U198","v":67.731981916789152},{"$f":"+[1]Clientes!V198","v":69.614353204117194},{"$f":"+[1]Clientes!W198","v":71.550380432507922},{"$f":"+[1]Clientes!X198","v":73.54298333756725},{"$f":"+SUMPRODUCT(T198:W198,PremisaCosto!$F$84:$I$84)","v":231.29223188563569},null,{"$f":"+[1]Clientes!AA198","v":1.8292173155797684},{"$f":"+[1]Clientes!AB198","v":1.8823712873280414},{"$f":"+[1]Clientes!AC198","v":1.9360272283907278},{"$f":"+[1]Clientes!AD198","v":1.9926029050593286},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":6.2558103315659368}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D281","v":0},{"$f":"+PremisaCosto!G281","v":0},null,null,null,{"$f":"+[1]Clientes!H199","v":0},{"$f":"+[1]Clientes!I199","v":0},{"$f":"+[1]Clientes!J199","v":0},{"$f":"+[1]Clientes!K199","v":0},{"$f":"+[1]Clientes!L199","v":0},null,{"$f":"+[1]Clientes!N199","v":0},{"$f":"+[1]Clientes!O199","v":0},{"$f":"+[1]Clientes!P199","v":0},{"$f":"+[1]Clientes!Q199","v":0},{"$f":"+[1]Clientes!R199","v":0},null,{"$f":"+[1]Clientes!T199","v":0},{"$f":"+[1]Clientes!U199","v":0},{"$f":"+[1]Clientes!V199","v":0},{"$f":"+[1]Clientes!W199","v":0},{"$f":"+[1]Clientes!X199","v":0},{"$f":"+SUMPRODUCT(T199:W199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA199","v":0},{"$f":"+[1]Clientes!AB199","v":0},{"$f":"+[1]Clientes!AC199","v":0},{"$f":"+[1]Clientes!AD199","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D282","v":0},{"$f":"+PremisaCosto!G282","v":0},null,null,null,{"$f":"+[1]Clientes!H200","v":0},{"$f":"+[1]Clientes!I200","v":0},{"$f":"+[1]Clientes!J200","v":0},{"$f":"+[1]Clientes!K200","v":0},{"$f":"+[1]Clientes!L200","v":0},null,{"$f":"+[1]Clientes!N200","v":0},{"$f":"+[1]Clientes!O200","v":0},{"$f":"+[1]Clientes!P200","v":0},{"$f":"+[1]Clientes!Q200","v":0},{"$f":"+[1]Clientes!R200","v":0},null,{"$f":"+[1]Clientes!T200","v":0},{"$f":"+[1]Clientes!U200","v":0},{"$f":"+[1]Clientes!V200","v":0},{"$f":"+[1]Clientes!W200","v":0},{"$f":"+[1]Clientes!X200","v":0},{"$f":"+SUMPRODUCT(T200:W200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA200","v":0},{"$f":"+[1]Clientes!AB200","v":0},{"$f":"+[1]Clientes!AC200","v":0},{"$f":"+[1]Clientes!AD200","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!D283","v":0},{"$f":"+PremisaCosto!G283","v":0},null,null,null,{"$f":"+[1]Clientes!H201","v":0},{"$f":"+[1]Clientes!I201","v":0},{"$f":"+[1]Clientes!J201","v":0},{"$f":"+[1]Clientes!K201","v":0},{"$f":"+[1]Clientes!L201","v":0},null,{"$f":"+[1]Clientes!N201","v":0},{"$f":"+[1]Clientes!O201","v":0},{"$f":"+[1]Clientes!P201","v":0},{"$f":"+[1]Clientes!Q201","v":0},{"$f":"+[1]Clientes!R201","v":0},null,{"$f":"+[1]Clientes!T201","v":0},{"$f":"+[1]Clientes!U201","v":0},{"$f":"+[1]Clientes!V201","v":0},{"$f":"+[1]Clientes!W201","v":0},{"$f":"+[1]Clientes!X201","v":0},{"$f":"+SUMPRODUCT(T201:W201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA201","v":0},{"$f":"+[1]Clientes!AB201","v":0},{"$f":"+[1]Clientes!AC201","v":0},{"$f":"+[1]Clientes!AD201","v":0},{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!D284","v":0},{"$f":"+PremisaCosto!G284","v":0},null,null,null,{"$f":"+[1]Clientes!H202","v":0},{"$f":"+[1]Clientes!I202","v":0},{"$f":"+[1]Clientes!J202","v":0},{"$f":"+[1]Clientes!K202","v":0},{"$f":"+[1]Clientes!L202","v":0},null,{"$f":"+[1]Clientes!N202","v":0},{"$f":"+[1]Clientes!O202","v":0},{"$f":"+[1]Clientes!P202","v":0},{"$f":"+[1]Clientes!Q202","v":0},{"$f":"+[1]Clientes!R202","v":0},null,{"$f":"+[1]Clientes!T202","v":0},{"$f":"+[1]Clientes!U202","v":0},{"$f":"+[1]Clientes!V202","v":0},{"$f":"+[1]Clientes!W202","v":0},{"$f":"+[1]Clientes!X202","v":0},{"$f":"+SUMPRODUCT(T202:W202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA202","v":0},{"$f":"+[1]Clientes!AB202","v":0},{"$f":"+[1]Clientes!AC202","v":0},{"$f":"+[1]Clientes!AD202","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D285","v":0},{"$f":"+PremisaCosto!G285","v":0},null,null,null,{"$f":"+[1]Clientes!H203","v":0},{"$f":"+[1]Clientes!I203","v":0},{"$f":"+[1]Clientes!J203","v":0},{"$f":"+[1]Clientes!K203","v":0},{"$f":"+[1]Clientes!L203","v":0},null,{"$f":"+[1]Clientes!N203","v":0},{"$f":"+[1]Clientes!O203","v":0},{"$f":"+[1]Clientes!P203","v":0},{"$f":"+[1]Clientes!Q203","v":0},{"$f":"+[1]Clientes!R203","v":0},null,{"$f":"+[1]Clientes!T203","v":0},{"$f":"+[1]Clientes!U203","v":0},{"$f":"+[1]Clientes!V203","v":0},{"$f":"+[1]Clientes!W203","v":0},{"$f":"+[1]Clientes!X203","v":0},{"$f":"+SUMPRODUCT(T203:W203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA203","v":0},{"$f":"+[1]Clientes!AB203","v":0},{"$f":"+[1]Clientes!AC203","v":0},{"$f":"+[1]Clientes!AD203","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D286","v":0},{"$f":"+PremisaCosto!G286","v":0},null,null,null,{"$f":"+[1]Clientes!H204","v":0},{"$f":"+[1]Clientes!I204","v":0},{"$f":"+[1]Clientes!J204","v":0},{"$f":"+[1]Clientes!K204","v":0},{"$f":"+[1]Clientes!L204","v":0},null,{"$f":"+[1]Clientes!N204","v":0},{"$f":"+[1]Clientes!O204","v":0},{"$f":"+[1]Clientes!P204","v":0},{"$f":"+[1]Clientes!Q204","v":0},{"$f":"+[1]Clientes!R204","v":0},null,{"$f":"+[1]Clientes!T204","v":0},{"$f":"+[1]Clientes!U204","v":0},{"$f":"+[1]Clientes!V204","v":0},{"$f":"+[1]Clientes!W204","v":0},{"$f":"+[1]Clientes!X204","v":0},{"$f":"+SUMPRODUCT(T204:W204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA204","v":0},{"$f":"+[1]Clientes!AB204","v":0},{"$f":"+[1]Clientes!AC204","v":0},{"$f":"+[1]Clientes!AD204","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!D287","v":0},{"$f":"+PremisaCosto!G287","v":0},null,null,null,{"$f":"+[1]Clientes!H205","v":0},{"$f":"+[1]Clientes!I205","v":0},{"$f":"+[1]Clientes!J205","v":0},{"$f":"+[1]Clientes!K205","v":0},{"$f":"+[1]Clientes!L205","v":0},null,{"$f":"+[1]Clientes!N205","v":0},{"$f":"+[1]Clientes!O205","v":0},{"$f":"+[1]Clientes!P205","v":0},{"$f":"+[1]Clientes!Q205","v":0},{"$f":"+[1]Clientes!R205","v":0},null,{"$f":"+[1]Clientes!T205","v":0},{"$f":"+[1]Clientes!U205","v":0},{"$f":"+[1]Clientes!V205","v":0},{"$f":"+[1]Clientes!W205","v":0},{"$f":"+[1]Clientes!X205","v":0},{"$f":"+SUMPRODUCT(T205:W205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA205","v":0},{"$f":"+[1]Clientes!AB205","v":0},{"$f":"+[1]Clientes!AC205","v":0},{"$f":"+[1]Clientes!AD205","v":0},{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!D288","v":0},{"$f":"+PremisaCosto!G288","v":0},null,null,null,{"$f":"+[1]Clientes!H206","v":0},{"$f":"+[1]Clientes!I206","v":0},{"$f":"+[1]Clientes!J206","v":0},{"$f":"+[1]Clientes!K206","v":0},{"$f":"+[1]Clientes!L206","v":0},null,{"$f":"+[1]Clientes!N206","v":0},{"$f":"+[1]Clientes!O206","v":0},{"$f":"+[1]Clientes!P206","v":0},{"$f":"+[1]Clientes!Q206","v":0},{"$f":"+[1]Clientes!R206","v":0},null,{"$f":"+[1]Clientes!T206","v":0},{"$f":"+[1]Clientes!U206","v":0},{"$f":"+[1]Clientes!V206","v":0},{"$f":"+[1]Clientes!W206","v":0},{"$f":"+[1]Clientes!X206","v":0},{"$f":"+SUMPRODUCT(T206:W206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA206","v":0},{"$f":"+[1]Clientes!AB206","v":0},{"$f":"+[1]Clientes!AC206","v":0},{"$f":"+[1]Clientes!AD206","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D289","v":0},{"$f":"+PremisaCosto!G289","v":0},null,null,null,{"$f":"+[1]Clientes!H207","v":0},{"$f":"+[1]Clientes!I207","v":0},{"$f":"+[1]Clientes!J207","v":0},{"$f":"+[1]Clientes!K207","v":0},{"$f":"+[1]Clientes!L207","v":0},null,{"$f":"+[1]Clientes!N207","v":0},{"$f":"+[1]Clientes!O207","v":0},{"$f":"+[1]Clientes!P207","v":0},{"$f":"+[1]Clientes!Q207","v":0},{"$f":"+[1]Clientes!R207","v":0},null,{"$f":"+[1]Clientes!T207","v":0},{"$f":"+[1]Clientes!U207","v":0},{"$f":"+[1]Clientes!V207","v":0},{"$f":"+[1]Clientes!W207","v":0},{"$f":"+[1]Clientes!X207","v":0},{"$f":"+SUMPRODUCT(T207:W207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA207","v":0},{"$f":"+[1]Clientes!AB207","v":0},{"$f":"+[1]Clientes!AC207","v":0},{"$f":"+[1]Clientes!AD207","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D290","v":0},{"$f":"+PremisaCosto!G290","v":0},null,null,null,{"$f":"+[1]Clientes!H208","v":0},{"$f":"+[1]Clientes!I208","v":0},{"$f":"+[1]Clientes!J208","v":0},{"$f":"+[1]Clientes!K208","v":0},{"$f":"+[1]Clientes!L208","v":0},null,{"$f":"+[1]Clientes!N208","v":0},{"$f":"+[1]Clientes!O208","v":0},{"$f":"+[1]Clientes!P208","v":0},{"$f":"+[1]Clientes!Q208","v":0},{"$f":"+[1]Clientes!R208","v":0},null,{"$f":"+[1]Clientes!T208","v":0},{"$f":"+[1]Clientes!U208","v":0},{"$f":"+[1]Clientes!V208","v":0},{"$f":"+[1]Clientes!W208","v":0},{"$f":"+[1]Clientes!X208","v":0},{"$f":"+SUMPRODUCT(T208:W208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA208","v":0},{"$f":"+[1]Clientes!AB208","v":0},{"$f":"+[1]Clientes!AC208","v":0},{"$f":"+[1]Clientes!AD208","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!D291","v":0},{"$f":"+PremisaCosto!G291","v":0},null,null,null,{"$f":"+[1]Clientes!H209","v":14196.288442666018},{"$f":"+[1]Clientes!I209","v":14421.898930453319},{"$f":"+[1]Clientes!J209","v":14880.238440953954},{"$f":"+[1]Clientes!K209","v":15353.05595890131},{"$f":"+[1]Clientes!L209","v":15840.755198673445},null,{"$f":"+[1]Clientes!N209","v":0},{"$f":"+[1]Clientes!O209","v":0},{"$f":"+[1]Clientes!P209","v":0},{"$f":"+[1]Clientes!Q209","v":0},{"$f":"+[1]Clientes!R209","v":0},null,{"$f":"+[1]Clientes!T209","v":14196.288442666018},{"$f":"+[1]Clientes!U209","v":14421.898930453319},{"$f":"+[1]Clientes!V209","v":14880.238440953954},{"$f":"+[1]Clientes!W209","v":15353.05595890131},{"$f":"+[1]Clientes!X209","v":15840.755198673445},{"$f":"+SUMPRODUCT(T209:W209,PremisaCosto!$F$84:$I$84)","v":49516.385321181864},null,{"$f":"+[1]Clientes!AA209","v":444.34188136382181},{"$f":"+[1]Clientes!AB209","v":458.33951050063479},{"$f":"+[1]Clientes!AC209","v":472.81751794735646},{"$f":"+[1]Clientes!AD209","v":487.69923977213512},{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":1525.0878697586863}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!D292","v":0},{"$f":"+PremisaCosto!G292","v":0},null,null,null,{"$f":"+[1]Clientes!H210","v":14196.288442666018},{"$f":"+[1]Clientes!I210","v":14421.898930453319},{"$f":"+[1]Clientes!J210","v":14880.238440953954},{"$f":"+[1]Clientes!K210","v":15353.05595890131},{"$f":"+[1]Clientes!L210","v":15840.755198673445},null,{"$f":"+[1]Clientes!N210","v":0},{"$f":"+[1]Clientes!O210","v":0},{"$f":"+[1]Clientes!P210","v":0},{"$f":"+[1]Clientes!Q210","v":0},{"$f":"+[1]Clientes!R210","v":0},null,{"$f":"+[1]Clientes!T210","v":14196.288442666018},{"$f":"+[1]Clientes!U210","v":14421.898930453319},{"$f":"+[1]Clientes!V210","v":14880.238440953954},{"$f":"+[1]Clientes!W210","v":15353.05595890131},{"$f":"+[1]Clientes!X210","v":15840.755198673445},{"$f":"+SUMPRODUCT(T210:W210,PremisaCosto!$F$84:$I$84)","v":49516.385321181864},null,{"$f":"+[1]Clientes!AA210","v":444.34188136382181},{"$f":"+[1]Clientes!AB210","v":458.33951050063479},{"$f":"+[1]Clientes!AC210","v":472.81751794735646},{"$f":"+[1]Clientes!AD210","v":487.69923977213512},{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":1525.0878697586863}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!D293","v":"BTS Prepago"},{"$f":"+PremisaCosto!G293","v":"C"},null,null,null,{"$f":"+[1]Clientes!H211","v":10599.202232788373},{"$f":"+[1]Clientes!I211","v":10767.647048174678},{"$f":"+[1]Clientes!J211","v":11109.851504127613},{"$f":"+[1]Clientes!K211","v":11462.865498748024},{"$f":"+[1]Clientes!L211","v":11826.990452393387},null,{"$f":"+[1]Clientes!N211","v":0},{"$f":"+[1]Clientes!O211","v":0},{"$f":"+[1]Clientes!P211","v":0},{"$f":"+[1]Clientes!Q211","v":0},{"$f":"+[1]Clientes!R211","v":0},null,{"$f":"+[1]Clientes!T211","v":10599.202232788373},{"$f":"+[1]Clientes!U211","v":10767.647048174678},{"$f":"+[1]Clientes!V211","v":11109.851504127613},{"$f":"+[1]Clientes!W211","v":11462.865498748024},{"$f":"+[1]Clientes!X211","v":11826.990452393387},{"$f":"+SUMPRODUCT(T211:W211,PremisaCosto!$F$84:$I$84)","v":36969.816721850017},null,{"$f":"+[1]Clientes!AA211","v":331.75357630225335},{"$f":"+[1]Clientes!AB211","v":342.20445595293495},{"$f":"+[1]Clientes!AC211","v":353.01399462041081},{"$f":"+[1]Clientes!AD211","v":364.12495364536335},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":1138.6578132466461}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!D294","v":"BTS Prepago"},{"$f":"+PremisaCosto!G294","v":"C"},null,null,null,{"$f":"+[1]Clientes!H212","v":0},{"$f":"+[1]Clientes!I212","v":0},{"$f":"+[1]Clientes!J212","v":0},{"$f":"+[1]Clientes!K212","v":0},{"$f":"+[1]Clientes!L212","v":0},null,{"$f":"+[1]Clientes!N212","v":0},{"$f":"+[1]Clientes!O212","v":0},{"$f":"+[1]Clientes!P212","v":0},{"$f":"+[1]Clientes!Q212","v":0},{"$f":"+[1]Clientes!R212","v":0},null,{"$f":"+[1]Clientes!T212","v":0},{"$f":"+[1]Clientes!U212","v":0},{"$f":"+[1]Clientes!V212","v":0},{"$f":"+[1]Clientes!W212","v":0},{"$f":"+[1]Clientes!X212","v":0},{"$f":"+SUMPRODUCT(T212:W212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA212","v":0},{"$f":"+[1]Clientes!AB212","v":0},{"$f":"+[1]Clientes!AC212","v":0},{"$f":"+[1]Clientes!AD212","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!D295","v":"BTS Prepago"},{"$f":"+PremisaCosto!G295","v":"C"},null,null,null,{"$f":"+[1]Clientes!H213","v":3546.4171211987546},{"$f":"+[1]Clientes!I213","v":3602.7775494784592},{"$f":"+[1]Clientes!J213","v":3717.2767084611746},{"$f":"+[1]Clientes!K213","v":3835.3926616290232},{"$f":"+[1]Clientes!L213","v":3957.2262620738661},null,{"$f":"+[1]Clientes!N213","v":0},{"$f":"+[1]Clientes!O213","v":0},{"$f":"+[1]Clientes!P213","v":0},{"$f":"+[1]Clientes!Q213","v":0},{"$f":"+[1]Clientes!R213","v":0},null,{"$f":"+[1]Clientes!T213","v":3546.4171211987546},{"$f":"+[1]Clientes!U213","v":3602.7775494784592},{"$f":"+[1]Clientes!V213","v":3717.2767084611746},{"$f":"+[1]Clientes!W213","v":3835.3926616290232},{"$f":"+[1]Clientes!X213","v":3957.2262620738661},{"$f":"+SUMPRODUCT(T213:W213,PremisaCosto!$F$84:$I$84)","v":12369.835777296717},null,{"$f":"+[1]Clientes!AA213","v":111.00236953472267},{"$f":"+[1]Clientes!AB213","v":114.49915898271547},{"$f":"+[1]Clientes!AC213","v":118.1159531678486},{"$f":"+[1]Clientes!AD213","v":121.83360044484289},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":380.98674554889669}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!D296","v":"BTS Prepago"},{"$f":"+PremisaCosto!G296","v":"C"},null,null,null,{"$f":"+[1]Clientes!H214","v":0},{"$f":"+[1]Clientes!I214","v":0},{"$f":"+[1]Clientes!J214","v":0},{"$f":"+[1]Clientes!K214","v":0},{"$f":"+[1]Clientes!L214","v":0},null,{"$f":"+[1]Clientes!N214","v":0},{"$f":"+[1]Clientes!O214","v":0},{"$f":"+[1]Clientes!P214","v":0},{"$f":"+[1]Clientes!Q214","v":0},{"$f":"+[1]Clientes!R214","v":0},null,{"$f":"+[1]Clientes!T214","v":0},{"$f":"+[1]Clientes!U214","v":0},{"$f":"+[1]Clientes!V214","v":0},{"$f":"+[1]Clientes!W214","v":0},{"$f":"+[1]Clientes!X214","v":0},{"$f":"+SUMPRODUCT(T214:W214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA214","v":0},{"$f":"+[1]Clientes!AB214","v":0},{"$f":"+[1]Clientes!AC214","v":0},{"$f":"+[1]Clientes!AD214","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!D297","v":"BTS Prepago"},{"$f":"+PremisaCosto!G297","v":"C"},null,null,null,{"$f":"+[1]Clientes!H215","v":0},{"$f":"+[1]Clientes!I215","v":0},{"$f":"+[1]Clientes!J215","v":0},{"$f":"+[1]Clientes!K215","v":0},{"$f":"+[1]Clientes!L215","v":0},null,{"$f":"+[1]Clientes!N215","v":0},{"$f":"+[1]Clientes!O215","v":0},{"$f":"+[1]Clientes!P215","v":0},{"$f":"+[1]Clientes!Q215","v":0},{"$f":"+[1]Clientes!R215","v":0},null,{"$f":"+[1]Clientes!T215","v":0},{"$f":"+[1]Clientes!U215","v":0},{"$f":"+[1]Clientes!V215","v":0},{"$f":"+[1]Clientes!W215","v":0},{"$f":"+[1]Clientes!X215","v":0},{"$f":"+SUMPRODUCT(T215:W215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA215","v":0},{"$f":"+[1]Clientes!AB215","v":0},{"$f":"+[1]Clientes!AC215","v":0},{"$f":"+[1]Clientes!AD215","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!D298","v":"BTS Prepago"},{"$f":"+PremisaCosto!G298","v":"C"},null,null,null,{"$f":"+[1]Clientes!H216","v":0},{"$f":"+[1]Clientes!I216","v":0},{"$f":"+[1]Clientes!J216","v":0},{"$f":"+[1]Clientes!K216","v":0},{"$f":"+[1]Clientes!L216","v":0},null,{"$f":"+[1]Clientes!N216","v":0},{"$f":"+[1]Clientes!O216","v":0},{"$f":"+[1]Clientes!P216","v":0},{"$f":"+[1]Clientes!Q216","v":0},{"$f":"+[1]Clientes!R216","v":0},null,{"$f":"+[1]Clientes!T216","v":0},{"$f":"+[1]Clientes!U216","v":0},{"$f":"+[1]Clientes!V216","v":0},{"$f":"+[1]Clientes!W216","v":0},{"$f":"+[1]Clientes!X216","v":0},{"$f":"+SUMPRODUCT(T216:W216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA216","v":0},{"$f":"+[1]Clientes!AB216","v":0},{"$f":"+[1]Clientes!AC216","v":0},{"$f":"+[1]Clientes!AD216","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!D299","v":"BTS Prepago"},{"$f":"+PremisaCosto!G299","v":"C"},null,null,null,{"$f":"+[1]Clientes!H217","v":0},{"$f":"+[1]Clientes!I217","v":0},{"$f":"+[1]Clientes!J217","v":0},{"$f":"+[1]Clientes!K217","v":0},{"$f":"+[1]Clientes!L217","v":0},null,{"$f":"+[1]Clientes!N217","v":0},{"$f":"+[1]Clientes!O217","v":0},{"$f":"+[1]Clientes!P217","v":0},{"$f":"+[1]Clientes!Q217","v":0},{"$f":"+[1]Clientes!R217","v":0},null,{"$f":"+[1]Clientes!T217","v":0},{"$f":"+[1]Clientes!U217","v":0},{"$f":"+[1]Clientes!V217","v":0},{"$f":"+[1]Clientes!W217","v":0},{"$f":"+[1]Clientes!X217","v":0},{"$f":"+SUMPRODUCT(T217:W217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA217","v":0},{"$f":"+[1]Clientes!AB217","v":0},{"$f":"+[1]Clientes!AC217","v":0},{"$f":"+[1]Clientes!AD217","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!D300","v":"BTS Prepago"},{"$f":"+PremisaCosto!G300","v":"C"},null,null,null,{"$f":"+[1]Clientes!H218","v":50.66908867888889},{"$f":"+[1]Clientes!I218","v":51.474332800178047},{"$f":"+[1]Clientes!J218","v":53.110228365162342},{"$f":"+[1]Clientes!K218","v":54.797798524261459},{"$f":"+[1]Clientes!L218","v":56.538484206187505},null,{"$f":"+[1]Clientes!N218","v":0},{"$f":"+[1]Clientes!O218","v":0},{"$f":"+[1]Clientes!P218","v":0},{"$f":"+[1]Clientes!Q218","v":0},{"$f":"+[1]Clientes!R218","v":0},null,{"$f":"+[1]Clientes!T218","v":50.66908867888889},{"$f":"+[1]Clientes!U218","v":51.474332800178047},{"$f":"+[1]Clientes!V218","v":53.110228365162342},{"$f":"+[1]Clientes!W218","v":54.797798524261459},{"$f":"+[1]Clientes!X218","v":56.538484206187505},{"$f":"+SUMPRODUCT(T218:W218,PremisaCosto!$F$84:$I$84)","v":176.73282203512503},null,{"$f":"+[1]Clientes!AA218","v":1.5859355268453328},{"$f":"+[1]Clientes!AB218","v":1.6358955649842954},{"$f":"+[1]Clientes!AC218","v":1.687570159099117},{"$f":"+[1]Clientes!AD218","v":1.7406856819260454},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":5.4433109631427499}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!D301","v":"BTS Prepago"},{"$f":"+PremisaCosto!G301","v":"C"},null,null,null,{"$f":"+[1]Clientes!H219","v":0},{"$f":"+[1]Clientes!I219","v":0},{"$f":"+[1]Clientes!J219","v":0},{"$f":"+[1]Clientes!K219","v":0},{"$f":"+[1]Clientes!L219","v":0},null,{"$f":"+[1]Clientes!N219","v":0},{"$f":"+[1]Clientes!O219","v":0},{"$f":"+[1]Clientes!P219","v":0},{"$f":"+[1]Clientes!Q219","v":0},{"$f":"+[1]Clientes!R219","v":0},null,{"$f":"+[1]Clientes!T219","v":0},{"$f":"+[1]Clientes!U219","v":0},{"$f":"+[1]Clientes!V219","v":0},{"$f":"+[1]Clientes!W219","v":0},{"$f":"+[1]Clientes!X219","v":0},{"$f":"+SUMPRODUCT(T219:W219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA219","v":0},{"$f":"+[1]Clientes!AB219","v":0},{"$f":"+[1]Clientes!AC219","v":0},{"$f":"+[1]Clientes!AD219","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!D302","v":"BTS Prepago"},{"$f":"+PremisaCosto!G302","v":"C"},null,null,null,{"$f":"+[1]Clientes!H220","v":0},{"$f":"+[1]Clientes!I220","v":0},{"$f":"+[1]Clientes!J220","v":0},{"$f":"+[1]Clientes!K220","v":0},{"$f":"+[1]Clientes!L220","v":0},null,{"$f":"+[1]Clientes!N220","v":0},{"$f":"+[1]Clientes!O220","v":0},{"$f":"+[1]Clientes!P220","v":0},{"$f":"+[1]Clientes!Q220","v":0},{"$f":"+[1]Clientes!R220","v":0},null,{"$f":"+[1]Clientes!T220","v":0},{"$f":"+[1]Clientes!U220","v":0},{"$f":"+[1]Clientes!V220","v":0},{"$f":"+[1]Clientes!W220","v":0},{"$f":"+[1]Clientes!X220","v":0},{"$f":"+SUMPRODUCT(T220:W220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA220","v":0},{"$f":"+[1]Clientes!AB220","v":0},{"$f":"+[1]Clientes!AC220","v":0},{"$f":"+[1]Clientes!AD220","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D303","v":0},{"$f":"+PremisaCosto!G303","v":0},null,null,null,{"$f":"+[1]Clientes!H221","v":0},{"$f":"+[1]Clientes!I221","v":0},{"$f":"+[1]Clientes!J221","v":0},{"$f":"+[1]Clientes!K221","v":0},{"$f":"+[1]Clientes!L221","v":0},null,{"$f":"+[1]Clientes!N221","v":0},{"$f":"+[1]Clientes!O221","v":0},{"$f":"+[1]Clientes!P221","v":0},{"$f":"+[1]Clientes!Q221","v":0},{"$f":"+[1]Clientes!R221","v":0},null,{"$f":"+[1]Clientes!T221","v":0},{"$f":"+[1]Clientes!U221","v":0},{"$f":"+[1]Clientes!V221","v":0},{"$f":"+[1]Clientes!W221","v":0},{"$f":"+[1]Clientes!X221","v":0},{"$f":"+SUMPRODUCT(T221:W221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA221","v":0},{"$f":"+[1]Clientes!AB221","v":0},{"$f":"+[1]Clientes!AC221","v":0},{"$f":"+[1]Clientes!AD221","v":0},{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!D304","v":"BTS Prepago"},{"$f":"+PremisaCosto!G304","v":"C"},null,null,null,{"$f":"+[1]Clientes!H222","v":0},{"$f":"+[1]Clientes!I222","v":0},{"$f":"+[1]Clientes!J222","v":0},{"$f":"+[1]Clientes!K222","v":0},{"$f":"+[1]Clientes!L222","v":0},null,{"$f":"+[1]Clientes!N222","v":0},{"$f":"+[1]Clientes!O222","v":0},{"$f":"+[1]Clientes!P222","v":0},{"$f":"+[1]Clientes!Q222","v":0},{"$f":"+[1]Clientes!R222","v":0},null,{"$f":"+[1]Clientes!T222","v":0},{"$f":"+[1]Clientes!U222","v":0},{"$f":"+[1]Clientes!V222","v":0},{"$f":"+[1]Clientes!W222","v":0},{"$f":"+[1]Clientes!X222","v":0},{"$f":"+SUMPRODUCT(T222:W222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA222","v":0},{"$f":"+[1]Clientes!AB222","v":0},{"$f":"+[1]Clientes!AC222","v":0},{"$f":"+[1]Clientes!AD222","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!D305","v":"BTS Prepago"},{"$f":"+PremisaCosto!G305","v":"C"},null,null,null,{"$f":"+[1]Clientes!H223","v":0},{"$f":"+[1]Clientes!I223","v":0},{"$f":"+[1]Clientes!J223","v":0},{"$f":"+[1]Clientes!K223","v":0},{"$f":"+[1]Clientes!L223","v":0},null,{"$f":"+[1]Clientes!N223","v":0},{"$f":"+[1]Clientes!O223","v":0},{"$f":"+[1]Clientes!P223","v":0},{"$f":"+[1]Clientes!Q223","v":0},{"$f":"+[1]Clientes!R223","v":0},null,{"$f":"+[1]Clientes!T223","v":0},{"$f":"+[1]Clientes!U223","v":0},{"$f":"+[1]Clientes!V223","v":0},{"$f":"+[1]Clientes!W223","v":0},{"$f":"+[1]Clientes!X223","v":0},{"$f":"+SUMPRODUCT(T223:W223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA223","v":0},{"$f":"+[1]Clientes!AB223","v":0},{"$f":"+[1]Clientes!AC223","v":0},{"$f":"+[1]Clientes!AD223","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!D306","v":"BTS Prepago"},{"$f":"+PremisaCosto!G306","v":"C"},null,null,null,{"$f":"+[1]Clientes!H224","v":0},{"$f":"+[1]Clientes!I224","v":0},{"$f":"+[1]Clientes!J224","v":0},{"$f":"+[1]Clientes!K224","v":0},{"$f":"+[1]Clientes!L224","v":0},null,{"$f":"+[1]Clientes!N224","v":0},{"$f":"+[1]Clientes!O224","v":0},{"$f":"+[1]Clientes!P224","v":0},{"$f":"+[1]Clientes!Q224","v":0},{"$f":"+[1]Clientes!R224","v":0},null,{"$f":"+[1]Clientes!T224","v":0},{"$f":"+[1]Clientes!U224","v":0},{"$f":"+[1]Clientes!V224","v":0},{"$f":"+[1]Clientes!W224","v":0},{"$f":"+[1]Clientes!X224","v":0},{"$f":"+SUMPRODUCT(T224:W224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA224","v":0},{"$f":"+[1]Clientes!AB224","v":0},{"$f":"+[1]Clientes!AC224","v":0},{"$f":"+[1]Clientes!AD224","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!D307","v":"BTS Prepago"},{"$f":"+PremisaCosto!G307","v":"C"},null,null,null,{"$f":"+[1]Clientes!H225","v":0},{"$f":"+[1]Clientes!I225","v":0},{"$f":"+[1]Clientes!J225","v":0},{"$f":"+[1]Clientes!K225","v":0},{"$f":"+[1]Clientes!L225","v":0},null,{"$f":"+[1]Clientes!N225","v":0},{"$f":"+[1]Clientes!O225","v":0},{"$f":"+[1]Clientes!P225","v":0},{"$f":"+[1]Clientes!Q225","v":0},{"$f":"+[1]Clientes!R225","v":0},null,{"$f":"+[1]Clientes!T225","v":0},{"$f":"+[1]Clientes!U225","v":0},{"$f":"+[1]Clientes!V225","v":0},{"$f":"+[1]Clientes!W225","v":0},{"$f":"+[1]Clientes!X225","v":0},{"$f":"+SUMPRODUCT(T225:W225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA225","v":0},{"$f":"+[1]Clientes!AB225","v":0},{"$f":"+[1]Clientes!AC225","v":0},{"$f":"+[1]Clientes!AD225","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!D308","v":"BTS Prepago"},{"$f":"+PremisaCosto!G308","v":"C"},null,null,null,{"$f":"+[1]Clientes!H226","v":0},{"$f":"+[1]Clientes!I226","v":0},{"$f":"+[1]Clientes!J226","v":0},{"$f":"+[1]Clientes!K226","v":0},{"$f":"+[1]Clientes!L226","v":0},null,{"$f":"+[1]Clientes!N226","v":0},{"$f":"+[1]Clientes!O226","v":0},{"$f":"+[1]Clientes!P226","v":0},{"$f":"+[1]Clientes!Q226","v":0},{"$f":"+[1]Clientes!R226","v":0},null,{"$f":"+[1]Clientes!T226","v":0},{"$f":"+[1]Clientes!U226","v":0},{"$f":"+[1]Clientes!V226","v":0},{"$f":"+[1]Clientes!W226","v":0},{"$f":"+[1]Clientes!X226","v":0},{"$f":"+SUMPRODUCT(T226:W226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA226","v":0},{"$f":"+[1]Clientes!AB226","v":0},{"$f":"+[1]Clientes!AC226","v":0},{"$f":"+[1]Clientes!AD226","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!D309","v":"BTS Prepago"},{"$f":"+PremisaCosto!G309","v":"C"},null,null,null,{"$f":"+[1]Clientes!H227","v":0},{"$f":"+[1]Clientes!I227","v":0},{"$f":"+[1]Clientes!J227","v":0},{"$f":"+[1]Clientes!K227","v":0},{"$f":"+[1]Clientes!L227","v":0},null,{"$f":"+[1]Clientes!N227","v":0},{"$f":"+[1]Clientes!O227","v":0},{"$f":"+[1]Clientes!P227","v":0},{"$f":"+[1]Clientes!Q227","v":0},{"$f":"+[1]Clientes!R227","v":0},null,{"$f":"+[1]Clientes!T227","v":0},{"$f":"+[1]Clientes!U227","v":0},{"$f":"+[1]Clientes!V227","v":0},{"$f":"+[1]Clientes!W227","v":0},{"$f":"+[1]Clientes!X227","v":0},{"$f":"+SUMPRODUCT(T227:W227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA227","v":0},{"$f":"+[1]Clientes!AB227","v":0},{"$f":"+[1]Clientes!AC227","v":0},{"$f":"+[1]Clientes!AD227","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!D310","v":"BTS Prepago"},{"$f":"+PremisaCosto!G310","v":"C"},null,null,null,{"$f":"+[1]Clientes!H228","v":0},{"$f":"+[1]Clientes!I228","v":0},{"$f":"+[1]Clientes!J228","v":0},{"$f":"+[1]Clientes!K228","v":0},{"$f":"+[1]Clientes!L228","v":0},null,{"$f":"+[1]Clientes!N228","v":0},{"$f":"+[1]Clientes!O228","v":0},{"$f":"+[1]Clientes!P228","v":0},{"$f":"+[1]Clientes!Q228","v":0},{"$f":"+[1]Clientes!R228","v":0},null,{"$f":"+[1]Clientes!T228","v":0},{"$f":"+[1]Clientes!U228","v":0},{"$f":"+[1]Clientes!V228","v":0},{"$f":"+[1]Clientes!W228","v":0},{"$f":"+[1]Clientes!X228","v":0},{"$f":"+SUMPRODUCT(T228:W228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA228","v":0},{"$f":"+[1]Clientes!AB228","v":0},{"$f":"+[1]Clientes!AC228","v":0},{"$f":"+[1]Clientes!AD228","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!D311","v":"BTS Prepago"},{"$f":"+PremisaCosto!G311","v":"C"},null,null,null,{"$f":"+[1]Clientes!H229","v":0},{"$f":"+[1]Clientes!I229","v":0},{"$f":"+[1]Clientes!J229","v":0},{"$f":"+[1]Clientes!K229","v":0},{"$f":"+[1]Clientes!L229","v":0},null,{"$f":"+[1]Clientes!N229","v":0},{"$f":"+[1]Clientes!O229","v":0},{"$f":"+[1]Clientes!P229","v":0},{"$f":"+[1]Clientes!Q229","v":0},{"$f":"+[1]Clientes!R229","v":0},null,{"$f":"+[1]Clientes!T229","v":0},{"$f":"+[1]Clientes!U229","v":0},{"$f":"+[1]Clientes!V229","v":0},{"$f":"+[1]Clientes!W229","v":0},{"$f":"+[1]Clientes!X229","v":0},{"$f":"+SUMPRODUCT(T229:W229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA229","v":0},{"$f":"+[1]Clientes!AB229","v":0},{"$f":"+[1]Clientes!AC229","v":0},{"$f":"+[1]Clientes!AD229","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D312","v":"BTS Prepago"},{"$f":"+PremisaCosto!G312","v":"C"},null,null,null,{"$f":"+[1]Clientes!H230","v":0},{"$f":"+[1]Clientes!I230","v":0},{"$f":"+[1]Clientes!J230","v":0},{"$f":"+[1]Clientes!K230","v":0},{"$f":"+[1]Clientes!L230","v":0},null,{"$f":"+[1]Clientes!N230","v":0},{"$f":"+[1]Clientes!O230","v":0},{"$f":"+[1]Clientes!P230","v":0},{"$f":"+[1]Clientes!Q230","v":0},{"$f":"+[1]Clientes!R230","v":0},null,{"$f":"+[1]Clientes!T230","v":0},{"$f":"+[1]Clientes!U230","v":0},{"$f":"+[1]Clientes!V230","v":0},{"$f":"+[1]Clientes!W230","v":0},{"$f":"+[1]Clientes!X230","v":0},{"$f":"+SUMPRODUCT(T230:W230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA230","v":0},{"$f":"+[1]Clientes!AB230","v":0},{"$f":"+[1]Clientes!AC230","v":0},{"$f":"+[1]Clientes!AD230","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!D313","v":"BTS Prepago"},{"$f":"+PremisaCosto!G313","v":"C"},null,null,null,{"$f":"+[1]Clientes!H231","v":0},{"$f":"+[1]Clientes!I231","v":0},{"$f":"+[1]Clientes!J231","v":0},{"$f":"+[1]Clientes!K231","v":0},{"$f":"+[1]Clientes!L231","v":0},null,{"$f":"+[1]Clientes!N231","v":0},{"$f":"+[1]Clientes!O231","v":0},{"$f":"+[1]Clientes!P231","v":0},{"$f":"+[1]Clientes!Q231","v":0},{"$f":"+[1]Clientes!R231","v":0},null,{"$f":"+[1]Clientes!T231","v":0},{"$f":"+[1]Clientes!U231","v":0},{"$f":"+[1]Clientes!V231","v":0},{"$f":"+[1]Clientes!W231","v":0},{"$f":"+[1]Clientes!X231","v":0},{"$f":"+SUMPRODUCT(T231:W231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA231","v":0},{"$f":"+[1]Clientes!AB231","v":0},{"$f":"+[1]Clientes!AC231","v":0},{"$f":"+[1]Clientes!AD231","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D314","v":0},{"$f":"+PremisaCosto!G314","v":0},null,null,null,{"$f":"+[1]Clientes!H232","v":0},{"$f":"+[1]Clientes!I232","v":0},{"$f":"+[1]Clientes!J232","v":0},{"$f":"+[1]Clientes!K232","v":0},{"$f":"+[1]Clientes!L232","v":0},null,{"$f":"+[1]Clientes!N232","v":0},{"$f":"+[1]Clientes!O232","v":0},{"$f":"+[1]Clientes!P232","v":0},{"$f":"+[1]Clientes!Q232","v":0},{"$f":"+[1]Clientes!R232","v":0},null,{"$f":"+[1]Clientes!T232","v":0},{"$f":"+[1]Clientes!U232","v":0},{"$f":"+[1]Clientes!V232","v":0},{"$f":"+[1]Clientes!W232","v":0},{"$f":"+[1]Clientes!X232","v":0},{"$f":"+SUMPRODUCT(T232:W232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA232","v":0},{"$f":"+[1]Clientes!AB232","v":0},{"$f":"+[1]Clientes!AC232","v":0},{"$f":"+[1]Clientes!AD232","v":0},{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!D315","v":"BTS Prepago"},{"$f":"+PremisaCosto!G315","v":"C"},null,null,null,{"$f":"+[1]Clientes!H233","v":0},{"$f":"+[1]Clientes!I233","v":0},{"$f":"+[1]Clientes!J233","v":0},{"$f":"+[1]Clientes!K233","v":0},{"$f":"+[1]Clientes!L233","v":0},null,{"$f":"+[1]Clientes!N233","v":0},{"$f":"+[1]Clientes!O233","v":0},{"$f":"+[1]Clientes!P233","v":0},{"$f":"+[1]Clientes!Q233","v":0},{"$f":"+[1]Clientes!R233","v":0},null,{"$f":"+[1]Clientes!T233","v":0},{"$f":"+[1]Clientes!U233","v":0},{"$f":"+[1]Clientes!V233","v":0},{"$f":"+[1]Clientes!W233","v":0},{"$f":"+[1]Clientes!X233","v":0},{"$f":"+SUMPRODUCT(T233:W233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA233","v":0},{"$f":"+[1]Clientes!AB233","v":0},{"$f":"+[1]Clientes!AC233","v":0},{"$f":"+[1]Clientes!AD233","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!D316","v":"BTS Prepago"},{"$f":"+PremisaCosto!G316","v":"C"},null,null,null,{"$f":"+[1]Clientes!H234","v":0},{"$f":"+[1]Clientes!I234","v":0},{"$f":"+[1]Clientes!J234","v":0},{"$f":"+[1]Clientes!K234","v":0},{"$f":"+[1]Clientes!L234","v":0},null,{"$f":"+[1]Clientes!N234","v":0},{"$f":"+[1]Clientes!O234","v":0},{"$f":"+[1]Clientes!P234","v":0},{"$f":"+[1]Clientes!Q234","v":0},{"$f":"+[1]Clientes!R234","v":0},null,{"$f":"+[1]Clientes!T234","v":0},{"$f":"+[1]Clientes!U234","v":0},{"$f":"+[1]Clientes!V234","v":0},{"$f":"+[1]Clientes!W234","v":0},{"$f":"+[1]Clientes!X234","v":0},{"$f":"+SUMPRODUCT(T234:W234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA234","v":0},{"$f":"+[1]Clientes!AB234","v":0},{"$f":"+[1]Clientes!AC234","v":0},{"$f":"+[1]Clientes!AD234","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!D317","v":"BTS Prepago"},{"$f":"+PremisaCosto!G317","v":"C"},null,null,null,{"$f":"+[1]Clientes!H235","v":0},{"$f":"+[1]Clientes!I235","v":0},{"$f":"+[1]Clientes!J235","v":0},{"$f":"+[1]Clientes!K235","v":0},{"$f":"+[1]Clientes!L235","v":0},null,{"$f":"+[1]Clientes!N235","v":0},{"$f":"+[1]Clientes!O235","v":0},{"$f":"+[1]Clientes!P235","v":0},{"$f":"+[1]Clientes!Q235","v":0},{"$f":"+[1]Clientes!R235","v":0},null,{"$f":"+[1]Clientes!T235","v":0},{"$f":"+[1]Clientes!U235","v":0},{"$f":"+[1]Clientes!V235","v":0},{"$f":"+[1]Clientes!W235","v":0},{"$f":"+[1]Clientes!X235","v":0},{"$f":"+SUMPRODUCT(T235:W235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA235","v":0},{"$f":"+[1]Clientes!AB235","v":0},{"$f":"+[1]Clientes!AC235","v":0},{"$f":"+[1]Clientes!AD235","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!D318","v":"BTS Prepago"},{"$f":"+PremisaCosto!G318","v":"C"},null,null,null,{"$f":"+[1]Clientes!H236","v":0},{"$f":"+[1]Clientes!I236","v":0},{"$f":"+[1]Clientes!J236","v":0},{"$f":"+[1]Clientes!K236","v":0},{"$f":"+[1]Clientes!L236","v":0},null,{"$f":"+[1]Clientes!N236","v":0},{"$f":"+[1]Clientes!O236","v":0},{"$f":"+[1]Clientes!P236","v":0},{"$f":"+[1]Clientes!Q236","v":0},{"$f":"+[1]Clientes!R236","v":0},null,{"$f":"+[1]Clientes!T236","v":0},{"$f":"+[1]Clientes!U236","v":0},{"$f":"+[1]Clientes!V236","v":0},{"$f":"+[1]Clientes!W236","v":0},{"$f":"+[1]Clientes!X236","v":0},{"$f":"+SUMPRODUCT(T236:W236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA236","v":0},{"$f":"+[1]Clientes!AB236","v":0},{"$f":"+[1]Clientes!AC236","v":0},{"$f":"+[1]Clientes!AD236","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!D319","v":"BTS Prepago"},{"$f":"+PremisaCosto!G319","v":"C"},null,null,null,{"$f":"+[1]Clientes!H237","v":0},{"$f":"+[1]Clientes!I237","v":0},{"$f":"+[1]Clientes!J237","v":0},{"$f":"+[1]Clientes!K237","v":0},{"$f":"+[1]Clientes!L237","v":0},null,{"$f":"+[1]Clientes!N237","v":0},{"$f":"+[1]Clientes!O237","v":0},{"$f":"+[1]Clientes!P237","v":0},{"$f":"+[1]Clientes!Q237","v":0},{"$f":"+[1]Clientes!R237","v":0},null,{"$f":"+[1]Clientes!T237","v":0},{"$f":"+[1]Clientes!U237","v":0},{"$f":"+[1]Clientes!V237","v":0},{"$f":"+[1]Clientes!W237","v":0},{"$f":"+[1]Clientes!X237","v":0},{"$f":"+SUMPRODUCT(T237:W237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA237","v":0},{"$f":"+[1]Clientes!AB237","v":0},{"$f":"+[1]Clientes!AC237","v":0},{"$f":"+[1]Clientes!AD237","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!D320","v":"BTS Prepago"},{"$f":"+PremisaCosto!G320","v":"C"},null,null,null,{"$f":"+[1]Clientes!H238","v":0},{"$f":"+[1]Clientes!I238","v":0},{"$f":"+[1]Clientes!J238","v":0},{"$f":"+[1]Clientes!K238","v":0},{"$f":"+[1]Clientes!L238","v":0},null,{"$f":"+[1]Clientes!N238","v":0},{"$f":"+[1]Clientes!O238","v":0},{"$f":"+[1]Clientes!P238","v":0},{"$f":"+[1]Clientes!Q238","v":0},{"$f":"+[1]Clientes!R238","v":0},null,{"$f":"+[1]Clientes!T238","v":0},{"$f":"+[1]Clientes!U238","v":0},{"$f":"+[1]Clientes!V238","v":0},{"$f":"+[1]Clientes!W238","v":0},{"$f":"+[1]Clientes!X238","v":0},{"$f":"+SUMPRODUCT(T238:W238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA238","v":0},{"$f":"+[1]Clientes!AB238","v":0},{"$f":"+[1]Clientes!AC238","v":0},{"$f":"+[1]Clientes!AD238","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!D321","v":"BTS Prepago"},{"$f":"+PremisaCosto!G321","v":"C"},null,null,null,{"$f":"+[1]Clientes!H239","v":0},{"$f":"+[1]Clientes!I239","v":0},{"$f":"+[1]Clientes!J239","v":0},{"$f":"+[1]Clientes!K239","v":0},{"$f":"+[1]Clientes!L239","v":0},null,{"$f":"+[1]Clientes!N239","v":0},{"$f":"+[1]Clientes!O239","v":0},{"$f":"+[1]Clientes!P239","v":0},{"$f":"+[1]Clientes!Q239","v":0},{"$f":"+[1]Clientes!R239","v":0},null,{"$f":"+[1]Clientes!T239","v":0},{"$f":"+[1]Clientes!U239","v":0},{"$f":"+[1]Clientes!V239","v":0},{"$f":"+[1]Clientes!W239","v":0},{"$f":"+[1]Clientes!X239","v":0},{"$f":"+SUMPRODUCT(T239:W239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA239","v":0},{"$f":"+[1]Clientes!AB239","v":0},{"$f":"+[1]Clientes!AC239","v":0},{"$f":"+[1]Clientes!AD239","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!D322","v":"BTS Prepago"},{"$f":"+PremisaCosto!G322","v":"C"},null,null,null,{"$f":"+[1]Clientes!H240","v":0},{"$f":"+[1]Clientes!I240","v":0},{"$f":"+[1]Clientes!J240","v":0},{"$f":"+[1]Clientes!K240","v":0},{"$f":"+[1]Clientes!L240","v":0},null,{"$f":"+[1]Clientes!N240","v":0},{"$f":"+[1]Clientes!O240","v":0},{"$f":"+[1]Clientes!P240","v":0},{"$f":"+[1]Clientes!Q240","v":0},{"$f":"+[1]Clientes!R240","v":0},null,{"$f":"+[1]Clientes!T240","v":0},{"$f":"+[1]Clientes!U240","v":0},{"$f":"+[1]Clientes!V240","v":0},{"$f":"+[1]Clientes!W240","v":0},{"$f":"+[1]Clientes!X240","v":0},{"$f":"+SUMPRODUCT(T240:W240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA240","v":0},{"$f":"+[1]Clientes!AB240","v":0},{"$f":"+[1]Clientes!AC240","v":0},{"$f":"+[1]Clientes!AD240","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D323","v":"BTS Prepago"},{"$f":"+PremisaCosto!G323","v":"C"},null,null,null,{"$f":"+[1]Clientes!H241","v":0},{"$f":"+[1]Clientes!I241","v":0},{"$f":"+[1]Clientes!J241","v":0},{"$f":"+[1]Clientes!K241","v":0},{"$f":"+[1]Clientes!L241","v":0},null,{"$f":"+[1]Clientes!N241","v":0},{"$f":"+[1]Clientes!O241","v":0},{"$f":"+[1]Clientes!P241","v":0},{"$f":"+[1]Clientes!Q241","v":0},{"$f":"+[1]Clientes!R241","v":0},null,{"$f":"+[1]Clientes!T241","v":0},{"$f":"+[1]Clientes!U241","v":0},{"$f":"+[1]Clientes!V241","v":0},{"$f":"+[1]Clientes!W241","v":0},{"$f":"+[1]Clientes!X241","v":0},{"$f":"+SUMPRODUCT(T241:W241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA241","v":0},{"$f":"+[1]Clientes!AB241","v":0},{"$f":"+[1]Clientes!AC241","v":0},{"$f":"+[1]Clientes!AD241","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!D324","v":"BTS Prepago"},{"$f":"+PremisaCosto!G324","v":"C"},null,null,null,{"$f":"+[1]Clientes!H242","v":0},{"$f":"+[1]Clientes!I242","v":0},{"$f":"+[1]Clientes!J242","v":0},{"$f":"+[1]Clientes!K242","v":0},{"$f":"+[1]Clientes!L242","v":0},null,{"$f":"+[1]Clientes!N242","v":0},{"$f":"+[1]Clientes!O242","v":0},{"$f":"+[1]Clientes!P242","v":0},{"$f":"+[1]Clientes!Q242","v":0},{"$f":"+[1]Clientes!R242","v":0},null,{"$f":"+[1]Clientes!T242","v":0},{"$f":"+[1]Clientes!U242","v":0},{"$f":"+[1]Clientes!V242","v":0},{"$f":"+[1]Clientes!W242","v":0},{"$f":"+[1]Clientes!X242","v":0},{"$f":"+SUMPRODUCT(T242:W242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA242","v":0},{"$f":"+[1]Clientes!AB242","v":0},{"$f":"+[1]Clientes!AC242","v":0},{"$f":"+[1]Clientes!AD242","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!D325","v":0},{"$f":"+PremisaCosto!G325","v":0},null,null,null,{"$f":"+[1]Clientes!H243","v":0},{"$f":"+[1]Clientes!I243","v":0},{"$f":"+[1]Clientes!J243","v":0},{"$f":"+[1]Clientes!K243","v":0},{"$f":"+[1]Clientes!L243","v":0},null,{"$f":"+[1]Clientes!N243","v":0},{"$f":"+[1]Clientes!O243","v":0},{"$f":"+[1]Clientes!P243","v":0},{"$f":"+[1]Clientes!Q243","v":0},{"$f":"+[1]Clientes!R243","v":0},null,{"$f":"+[1]Clientes!T243","v":0},{"$f":"+[1]Clientes!U243","v":0},{"$f":"+[1]Clientes!V243","v":0},{"$f":"+[1]Clientes!W243","v":0},{"$f":"+[1]Clientes!X243","v":0},{"$f":"+SUMPRODUCT(T243:W243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA243","v":0},{"$f":"+[1]Clientes!AB243","v":0},{"$f":"+[1]Clientes!AC243","v":0},{"$f":"+[1]Clientes!AD243","v":0},{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!D326","v":"BTS Prepago"},{"$f":"+PremisaCosto!G326","v":"C"},null,null,null,{"$f":"+[1]Clientes!H244","v":0},{"$f":"+[1]Clientes!I244","v":0},{"$f":"+[1]Clientes!J244","v":0},{"$f":"+[1]Clientes!K244","v":0},{"$f":"+[1]Clientes!L244","v":0},null,{"$f":"+[1]Clientes!N244","v":0},{"$f":"+[1]Clientes!O244","v":0},{"$f":"+[1]Clientes!P244","v":0},{"$f":"+[1]Clientes!Q244","v":0},{"$f":"+[1]Clientes!R244","v":0},null,{"$f":"+[1]Clientes!T244","v":0},{"$f":"+[1]Clientes!U244","v":0},{"$f":"+[1]Clientes!V244","v":0},{"$f":"+[1]Clientes!W244","v":0},{"$f":"+[1]Clientes!X244","v":0},{"$f":"+SUMPRODUCT(T244:W244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA244","v":0},{"$f":"+[1]Clientes!AB244","v":0},{"$f":"+[1]Clientes!AC244","v":0},{"$f":"+[1]Clientes!AD244","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!D327","v":"BTS Prepago"},{"$f":"+PremisaCosto!G327","v":"C"},null,null,null,{"$f":"+[1]Clientes!H245","v":0},{"$f":"+[1]Clientes!I245","v":0},{"$f":"+[1]Clientes!J245","v":0},{"$f":"+[1]Clientes!K245","v":0},{"$f":"+[1]Clientes!L245","v":0},null,{"$f":"+[1]Clientes!N245","v":0},{"$f":"+[1]Clientes!O245","v":0},{"$f":"+[1]Clientes!P245","v":0},{"$f":"+[1]Clientes!Q245","v":0},{"$f":"+[1]Clientes!R245","v":0},null,{"$f":"+[1]Clientes!T245","v":0},{"$f":"+[1]Clientes!U245","v":0},{"$f":"+[1]Clientes!V245","v":0},{"$f":"+[1]Clientes!W245","v":0},{"$f":"+[1]Clientes!X245","v":0},{"$f":"+SUMPRODUCT(T245:W245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA245","v":0},{"$f":"+[1]Clientes!AB245","v":0},{"$f":"+[1]Clientes!AC245","v":0},{"$f":"+[1]Clientes!AD245","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!D328","v":"BTS Prepago"},{"$f":"+PremisaCosto!G328","v":"C"},null,null,null,{"$f":"+[1]Clientes!H246","v":0},{"$f":"+[1]Clientes!I246","v":0},{"$f":"+[1]Clientes!J246","v":0},{"$f":"+[1]Clientes!K246","v":0},{"$f":"+[1]Clientes!L246","v":0},null,{"$f":"+[1]Clientes!N246","v":0},{"$f":"+[1]Clientes!O246","v":0},{"$f":"+[1]Clientes!P246","v":0},{"$f":"+[1]Clientes!Q246","v":0},{"$f":"+[1]Clientes!R246","v":0},null,{"$f":"+[1]Clientes!T246","v":0},{"$f":"+[1]Clientes!U246","v":0},{"$f":"+[1]Clientes!V246","v":0},{"$f":"+[1]Clientes!W246","v":0},{"$f":"+[1]Clientes!X246","v":0},{"$f":"+SUMPRODUCT(T246:W246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA246","v":0},{"$f":"+[1]Clientes!AB246","v":0},{"$f":"+[1]Clientes!AC246","v":0},{"$f":"+[1]Clientes!AD246","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!D329","v":"BTS Prepago"},{"$f":"+PremisaCosto!G329","v":"C"},null,null,null,{"$f":"+[1]Clientes!H247","v":0},{"$f":"+[1]Clientes!I247","v":0},{"$f":"+[1]Clientes!J247","v":0},{"$f":"+[1]Clientes!K247","v":0},{"$f":"+[1]Clientes!L247","v":0},null,{"$f":"+[1]Clientes!N247","v":0},{"$f":"+[1]Clientes!O247","v":0},{"$f":"+[1]Clientes!P247","v":0},{"$f":"+[1]Clientes!Q247","v":0},{"$f":"+[1]Clientes!R247","v":0},null,{"$f":"+[1]Clientes!T247","v":0},{"$f":"+[1]Clientes!U247","v":0},{"$f":"+[1]Clientes!V247","v":0},{"$f":"+[1]Clientes!W247","v":0},{"$f":"+[1]Clientes!X247","v":0},{"$f":"+SUMPRODUCT(T247:W247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA247","v":0},{"$f":"+[1]Clientes!AB247","v":0},{"$f":"+[1]Clientes!AC247","v":0},{"$f":"+[1]Clientes!AD247","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!D330","v":"BTS Prepago"},{"$f":"+PremisaCosto!G330","v":"C"},null,null,null,{"$f":"+[1]Clientes!H248","v":0},{"$f":"+[1]Clientes!I248","v":0},{"$f":"+[1]Clientes!J248","v":0},{"$f":"+[1]Clientes!K248","v":0},{"$f":"+[1]Clientes!L248","v":0},null,{"$f":"+[1]Clientes!N248","v":0},{"$f":"+[1]Clientes!O248","v":0},{"$f":"+[1]Clientes!P248","v":0},{"$f":"+[1]Clientes!Q248","v":0},{"$f":"+[1]Clientes!R248","v":0},null,{"$f":"+[1]Clientes!T248","v":0},{"$f":"+[1]Clientes!U248","v":0},{"$f":"+[1]Clientes!V248","v":0},{"$f":"+[1]Clientes!W248","v":0},{"$f":"+[1]Clientes!X248","v":0},{"$f":"+SUMPRODUCT(T248:W248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA248","v":0},{"$f":"+[1]Clientes!AB248","v":0},{"$f":"+[1]Clientes!AC248","v":0},{"$f":"+[1]Clientes!AD248","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!D331","v":"BTS Prepago"},{"$f":"+PremisaCosto!G331","v":"C"},null,null,null,{"$f":"+[1]Clientes!H249","v":0},{"$f":"+[1]Clientes!I249","v":0},{"$f":"+[1]Clientes!J249","v":0},{"$f":"+[1]Clientes!K249","v":0},{"$f":"+[1]Clientes!L249","v":0},null,{"$f":"+[1]Clientes!N249","v":0},{"$f":"+[1]Clientes!O249","v":0},{"$f":"+[1]Clientes!P249","v":0},{"$f":"+[1]Clientes!Q249","v":0},{"$f":"+[1]Clientes!R249","v":0},null,{"$f":"+[1]Clientes!T249","v":0},{"$f":"+[1]Clientes!U249","v":0},{"$f":"+[1]Clientes!V249","v":0},{"$f":"+[1]Clientes!W249","v":0},{"$f":"+[1]Clientes!X249","v":0},{"$f":"+SUMPRODUCT(T249:W249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA249","v":0},{"$f":"+[1]Clientes!AB249","v":0},{"$f":"+[1]Clientes!AC249","v":0},{"$f":"+[1]Clientes!AD249","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!D332","v":"BTS Prepago"},{"$f":"+PremisaCosto!G332","v":"C"},null,null,null,{"$f":"+[1]Clientes!H250","v":0},{"$f":"+[1]Clientes!I250","v":0},{"$f":"+[1]Clientes!J250","v":0},{"$f":"+[1]Clientes!K250","v":0},{"$f":"+[1]Clientes!L250","v":0},null,{"$f":"+[1]Clientes!N250","v":0},{"$f":"+[1]Clientes!O250","v":0},{"$f":"+[1]Clientes!P250","v":0},{"$f":"+[1]Clientes!Q250","v":0},{"$f":"+[1]Clientes!R250","v":0},null,{"$f":"+[1]Clientes!T250","v":0},{"$f":"+[1]Clientes!U250","v":0},{"$f":"+[1]Clientes!V250","v":0},{"$f":"+[1]Clientes!W250","v":0},{"$f":"+[1]Clientes!X250","v":0},{"$f":"+SUMPRODUCT(T250:W250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA250","v":0},{"$f":"+[1]Clientes!AB250","v":0},{"$f":"+[1]Clientes!AC250","v":0},{"$f":"+[1]Clientes!AD250","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!D333","v":"BTS Prepago"},{"$f":"+PremisaCosto!G333","v":"C"},null,null,null,{"$f":"+[1]Clientes!H251","v":0},{"$f":"+[1]Clientes!I251","v":0},{"$f":"+[1]Clientes!J251","v":0},{"$f":"+[1]Clientes!K251","v":0},{"$f":"+[1]Clientes!L251","v":0},null,{"$f":"+[1]Clientes!N251","v":0},{"$f":"+[1]Clientes!O251","v":0},{"$f":"+[1]Clientes!P251","v":0},{"$f":"+[1]Clientes!Q251","v":0},{"$f":"+[1]Clientes!R251","v":0},null,{"$f":"+[1]Clientes!T251","v":0},{"$f":"+[1]Clientes!U251","v":0},{"$f":"+[1]Clientes!V251","v":0},{"$f":"+[1]Clientes!W251","v":0},{"$f":"+[1]Clientes!X251","v":0},{"$f":"+SUMPRODUCT(T251:W251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA251","v":0},{"$f":"+[1]Clientes!AB251","v":0},{"$f":"+[1]Clientes!AC251","v":0},{"$f":"+[1]Clientes!AD251","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D334","v":"BTS Prepago"},{"$f":"+PremisaCosto!G334","v":"C"},null,null,null,{"$f":"+[1]Clientes!H252","v":0},{"$f":"+[1]Clientes!I252","v":0},{"$f":"+[1]Clientes!J252","v":0},{"$f":"+[1]Clientes!K252","v":0},{"$f":"+[1]Clientes!L252","v":0},null,{"$f":"+[1]Clientes!N252","v":0},{"$f":"+[1]Clientes!O252","v":0},{"$f":"+[1]Clientes!P252","v":0},{"$f":"+[1]Clientes!Q252","v":0},{"$f":"+[1]Clientes!R252","v":0},null,{"$f":"+[1]Clientes!T252","v":0},{"$f":"+[1]Clientes!U252","v":0},{"$f":"+[1]Clientes!V252","v":0},{"$f":"+[1]Clientes!W252","v":0},{"$f":"+[1]Clientes!X252","v":0},{"$f":"+SUMPRODUCT(T252:W252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA252","v":0},{"$f":"+[1]Clientes!AB252","v":0},{"$f":"+[1]Clientes!AC252","v":0},{"$f":"+[1]Clientes!AD252","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!D335","v":"BTS Prepago"},{"$f":"+PremisaCosto!G335","v":"C"},null,null,null,{"$f":"+[1]Clientes!H253","v":0},{"$f":"+[1]Clientes!I253","v":0},{"$f":"+[1]Clientes!J253","v":0},{"$f":"+[1]Clientes!K253","v":0},{"$f":"+[1]Clientes!L253","v":0},null,{"$f":"+[1]Clientes!N253","v":0},{"$f":"+[1]Clientes!O253","v":0},{"$f":"+[1]Clientes!P253","v":0},{"$f":"+[1]Clientes!Q253","v":0},{"$f":"+[1]Clientes!R253","v":0},null,{"$f":"+[1]Clientes!T253","v":0},{"$f":"+[1]Clientes!U253","v":0},{"$f":"+[1]Clientes!V253","v":0},{"$f":"+[1]Clientes!W253","v":0},{"$f":"+[1]Clientes!X253","v":0},{"$f":"+SUMPRODUCT(T253:W253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA253","v":0},{"$f":"+[1]Clientes!AB253","v":0},{"$f":"+[1]Clientes!AC253","v":0},{"$f":"+[1]Clientes!AD253","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!D336","v":0},{"$f":"+PremisaCosto!G336","v":0},null,null,null,{"$f":"+[1]Clientes!H254","v":0},{"$f":"+[1]Clientes!I254","v":0},{"$f":"+[1]Clientes!J254","v":0},{"$f":"+[1]Clientes!K254","v":0},{"$f":"+[1]Clientes!L254","v":0},null,{"$f":"+[1]Clientes!N254","v":0},{"$f":"+[1]Clientes!O254","v":0},{"$f":"+[1]Clientes!P254","v":0},{"$f":"+[1]Clientes!Q254","v":0},{"$f":"+[1]Clientes!R254","v":0},null,{"$f":"+[1]Clientes!T254","v":0},{"$f":"+[1]Clientes!U254","v":0},{"$f":"+[1]Clientes!V254","v":0},{"$f":"+[1]Clientes!W254","v":0},{"$f":"+[1]Clientes!X254","v":0},{"$f":"+SUMPRODUCT(T254:W254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA254","v":0},{"$f":"+[1]Clientes!AB254","v":0},{"$f":"+[1]Clientes!AC254","v":0},{"$f":"+[1]Clientes!AD254","v":0},{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!D337","v":"BTS Prepago"},{"$f":"+PremisaCosto!G337","v":"C"},null,null,null,{"$f":"+[1]Clientes!H255","v":0},{"$f":"+[1]Clientes!I255","v":0},{"$f":"+[1]Clientes!J255","v":0},{"$f":"+[1]Clientes!K255","v":0},{"$f":"+[1]Clientes!L255","v":0},null,{"$f":"+[1]Clientes!N255","v":0},{"$f":"+[1]Clientes!O255","v":0},{"$f":"+[1]Clientes!P255","v":0},{"$f":"+[1]Clientes!Q255","v":0},{"$f":"+[1]Clientes!R255","v":0},null,{"$f":"+[1]Clientes!T255","v":0},{"$f":"+[1]Clientes!U255","v":0},{"$f":"+[1]Clientes!V255","v":0},{"$f":"+[1]Clientes!W255","v":0},{"$f":"+[1]Clientes!X255","v":0},{"$f":"+SUMPRODUCT(T255:W255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA255","v":0},{"$f":"+[1]Clientes!AB255","v":0},{"$f":"+[1]Clientes!AC255","v":0},{"$f":"+[1]Clientes!AD255","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!D338","v":"BTS Prepago"},{"$f":"+PremisaCosto!G338","v":"C"},null,null,null,{"$f":"+[1]Clientes!H256","v":0},{"$f":"+[1]Clientes!I256","v":0},{"$f":"+[1]Clientes!J256","v":0},{"$f":"+[1]Clientes!K256","v":0},{"$f":"+[1]Clientes!L256","v":0},null,{"$f":"+[1]Clientes!N256","v":0},{"$f":"+[1]Clientes!O256","v":0},{"$f":"+[1]Clientes!P256","v":0},{"$f":"+[1]Clientes!Q256","v":0},{"$f":"+[1]Clientes!R256","v":0},null,{"$f":"+[1]Clientes!T256","v":0},{"$f":"+[1]Clientes!U256","v":0},{"$f":"+[1]Clientes!V256","v":0},{"$f":"+[1]Clientes!W256","v":0},{"$f":"+[1]Clientes!X256","v":0},{"$f":"+SUMPRODUCT(T256:W256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA256","v":0},{"$f":"+[1]Clientes!AB256","v":0},{"$f":"+[1]Clientes!AC256","v":0},{"$f":"+[1]Clientes!AD256","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!D339","v":"BTS Prepago"},{"$f":"+PremisaCosto!G339","v":"C"},null,null,null,{"$f":"+[1]Clientes!H257","v":0},{"$f":"+[1]Clientes!I257","v":0},{"$f":"+[1]Clientes!J257","v":0},{"$f":"+[1]Clientes!K257","v":0},{"$f":"+[1]Clientes!L257","v":0},null,{"$f":"+[1]Clientes!N257","v":0},{"$f":"+[1]Clientes!O257","v":0},{"$f":"+[1]Clientes!P257","v":0},{"$f":"+[1]Clientes!Q257","v":0},{"$f":"+[1]Clientes!R257","v":0},null,{"$f":"+[1]Clientes!T257","v":0},{"$f":"+[1]Clientes!U257","v":0},{"$f":"+[1]Clientes!V257","v":0},{"$f":"+[1]Clientes!W257","v":0},{"$f":"+[1]Clientes!X257","v":0},{"$f":"+SUMPRODUCT(T257:W257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA257","v":0},{"$f":"+[1]Clientes!AB257","v":0},{"$f":"+[1]Clientes!AC257","v":0},{"$f":"+[1]Clientes!AD257","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!D340","v":"BTS Prepago"},{"$f":"+PremisaCosto!G340","v":"C"},null,null,null,{"$f":"+[1]Clientes!H258","v":0},{"$f":"+[1]Clientes!I258","v":0},{"$f":"+[1]Clientes!J258","v":0},{"$f":"+[1]Clientes!K258","v":0},{"$f":"+[1]Clientes!L258","v":0},null,{"$f":"+[1]Clientes!N258","v":0},{"$f":"+[1]Clientes!O258","v":0},{"$f":"+[1]Clientes!P258","v":0},{"$f":"+[1]Clientes!Q258","v":0},{"$f":"+[1]Clientes!R258","v":0},null,{"$f":"+[1]Clientes!T258","v":0},{"$f":"+[1]Clientes!U258","v":0},{"$f":"+[1]Clientes!V258","v":0},{"$f":"+[1]Clientes!W258","v":0},{"$f":"+[1]Clientes!X258","v":0},{"$f":"+SUMPRODUCT(T258:W258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA258","v":0},{"$f":"+[1]Clientes!AB258","v":0},{"$f":"+[1]Clientes!AC258","v":0},{"$f":"+[1]Clientes!AD258","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!D341","v":"BTS Prepago"},{"$f":"+PremisaCosto!G341","v":"C"},null,null,null,{"$f":"+[1]Clientes!H259","v":0},{"$f":"+[1]Clientes!I259","v":0},{"$f":"+[1]Clientes!J259","v":0},{"$f":"+[1]Clientes!K259","v":0},{"$f":"+[1]Clientes!L259","v":0},null,{"$f":"+[1]Clientes!N259","v":0},{"$f":"+[1]Clientes!O259","v":0},{"$f":"+[1]Clientes!P259","v":0},{"$f":"+[1]Clientes!Q259","v":0},{"$f":"+[1]Clientes!R259","v":0},null,{"$f":"+[1]Clientes!T259","v":0},{"$f":"+[1]Clientes!U259","v":0},{"$f":"+[1]Clientes!V259","v":0},{"$f":"+[1]Clientes!W259","v":0},{"$f":"+[1]Clientes!X259","v":0},{"$f":"+SUMPRODUCT(T259:W259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA259","v":0},{"$f":"+[1]Clientes!AB259","v":0},{"$f":"+[1]Clientes!AC259","v":0},{"$f":"+[1]Clientes!AD259","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!D342","v":"BTS Prepago"},{"$f":"+PremisaCosto!G342","v":"C"},null,null,null,{"$f":"+[1]Clientes!H260","v":0},{"$f":"+[1]Clientes!I260","v":0},{"$f":"+[1]Clientes!J260","v":0},{"$f":"+[1]Clientes!K260","v":0},{"$f":"+[1]Clientes!L260","v":0},null,{"$f":"+[1]Clientes!N260","v":0},{"$f":"+[1]Clientes!O260","v":0},{"$f":"+[1]Clientes!P260","v":0},{"$f":"+[1]Clientes!Q260","v":0},{"$f":"+[1]Clientes!R260","v":0},null,{"$f":"+[1]Clientes!T260","v":0},{"$f":"+[1]Clientes!U260","v":0},{"$f":"+[1]Clientes!V260","v":0},{"$f":"+[1]Clientes!W260","v":0},{"$f":"+[1]Clientes!X260","v":0},{"$f":"+SUMPRODUCT(T260:W260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA260","v":0},{"$f":"+[1]Clientes!AB260","v":0},{"$f":"+[1]Clientes!AC260","v":0},{"$f":"+[1]Clientes!AD260","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!D343","v":"BTS Prepago"},{"$f":"+PremisaCosto!G343","v":"C"},null,null,null,{"$f":"+[1]Clientes!H261","v":0},{"$f":"+[1]Clientes!I261","v":0},{"$f":"+[1]Clientes!J261","v":0},{"$f":"+[1]Clientes!K261","v":0},{"$f":"+[1]Clientes!L261","v":0},null,{"$f":"+[1]Clientes!N261","v":0},{"$f":"+[1]Clientes!O261","v":0},{"$f":"+[1]Clientes!P261","v":0},{"$f":"+[1]Clientes!Q261","v":0},{"$f":"+[1]Clientes!R261","v":0},null,{"$f":"+[1]Clientes!T261","v":0},{"$f":"+[1]Clientes!U261","v":0},{"$f":"+[1]Clientes!V261","v":0},{"$f":"+[1]Clientes!W261","v":0},{"$f":"+[1]Clientes!X261","v":0},{"$f":"+SUMPRODUCT(T261:W261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA261","v":0},{"$f":"+[1]Clientes!AB261","v":0},{"$f":"+[1]Clientes!AC261","v":0},{"$f":"+[1]Clientes!AD261","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!D344","v":"BTS Prepago"},{"$f":"+PremisaCosto!G344","v":"C"},null,null,null,{"$f":"+[1]Clientes!H262","v":0},{"$f":"+[1]Clientes!I262","v":0},{"$f":"+[1]Clientes!J262","v":0},{"$f":"+[1]Clientes!K262","v":0},{"$f":"+[1]Clientes!L262","v":0},null,{"$f":"+[1]Clientes!N262","v":0},{"$f":"+[1]Clientes!O262","v":0},{"$f":"+[1]Clientes!P262","v":0},{"$f":"+[1]Clientes!Q262","v":0},{"$f":"+[1]Clientes!R262","v":0},null,{"$f":"+[1]Clientes!T262","v":0},{"$f":"+[1]Clientes!U262","v":0},{"$f":"+[1]Clientes!V262","v":0},{"$f":"+[1]Clientes!W262","v":0},{"$f":"+[1]Clientes!X262","v":0},{"$f":"+SUMPRODUCT(T262:W262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA262","v":0},{"$f":"+[1]Clientes!AB262","v":0},{"$f":"+[1]Clientes!AC262","v":0},{"$f":"+[1]Clientes!AD262","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D345","v":"BTS Prepago"},{"$f":"+PremisaCosto!G345","v":"C"},null,null,null,{"$f":"+[1]Clientes!H263","v":0},{"$f":"+[1]Clientes!I263","v":0},{"$f":"+[1]Clientes!J263","v":0},{"$f":"+[1]Clientes!K263","v":0},{"$f":"+[1]Clientes!L263","v":0},null,{"$f":"+[1]Clientes!N263","v":0},{"$f":"+[1]Clientes!O263","v":0},{"$f":"+[1]Clientes!P263","v":0},{"$f":"+[1]Clientes!Q263","v":0},{"$f":"+[1]Clientes!R263","v":0},null,{"$f":"+[1]Clientes!T263","v":0},{"$f":"+[1]Clientes!U263","v":0},{"$f":"+[1]Clientes!V263","v":0},{"$f":"+[1]Clientes!W263","v":0},{"$f":"+[1]Clientes!X263","v":0},{"$f":"+SUMPRODUCT(T263:W263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA263","v":0},{"$f":"+[1]Clientes!AB263","v":0},{"$f":"+[1]Clientes!AC263","v":0},{"$f":"+[1]Clientes!AD263","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!D346","v":"BTS Prepago"},{"$f":"+PremisaCosto!G346","v":"C"},null,null,null,{"$f":"+[1]Clientes!H264","v":0},{"$f":"+[1]Clientes!I264","v":0},{"$f":"+[1]Clientes!J264","v":0},{"$f":"+[1]Clientes!K264","v":0},{"$f":"+[1]Clientes!L264","v":0},null,{"$f":"+[1]Clientes!N264","v":0},{"$f":"+[1]Clientes!O264","v":0},{"$f":"+[1]Clientes!P264","v":0},{"$f":"+[1]Clientes!Q264","v":0},{"$f":"+[1]Clientes!R264","v":0},null,{"$f":"+[1]Clientes!T264","v":0},{"$f":"+[1]Clientes!U264","v":0},{"$f":"+[1]Clientes!V264","v":0},{"$f":"+[1]Clientes!W264","v":0},{"$f":"+[1]Clientes!X264","v":0},{"$f":"+SUMPRODUCT(T264:W264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA264","v":0},{"$f":"+[1]Clientes!AB264","v":0},{"$f":"+[1]Clientes!AC264","v":0},{"$f":"+[1]Clientes!AD264","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!D347","v":"X2H"},{"$f":"+PremisaCosto!G347","v":"C"},null,null,null,{"$f":"+[1]Clientes!H265","v":0},{"$f":"+[1]Clientes!I265","v":0},{"$f":"+[1]Clientes!J265","v":0},{"$f":"+[1]Clientes!K265","v":0},{"$f":"+[1]Clientes!L265","v":0},null,{"$f":"+[1]Clientes!N265","v":0},{"$f":"+[1]Clientes!O265","v":0},{"$f":"+[1]Clientes!P265","v":0},{"$f":"+[1]Clientes!Q265","v":0},{"$f":"+[1]Clientes!R265","v":0},null,{"$f":"+[1]Clientes!T265","v":0},{"$f":"+[1]Clientes!U265","v":0},{"$f":"+[1]Clientes!V265","v":0},{"$f":"+[1]Clientes!W265","v":0},{"$f":"+[1]Clientes!X265","v":0},{"$f":"+SUMPRODUCT(T265:W265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA265","v":0},{"$f":"+[1]Clientes!AB265","v":0},{"$f":"+[1]Clientes!AC265","v":0},{"$f":"+[1]Clientes!AD265","v":0},{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!D348","v":0},{"$f":"+PremisaCosto!G348","v":0},null,null,null,{"$f":"+[1]Clientes!H266","v":0},{"$f":"+[1]Clientes!I266","v":0},{"$f":"+[1]Clientes!J266","v":0},{"$f":"+[1]Clientes!K266","v":0},{"$f":"+[1]Clientes!L266","v":0},null,{"$f":"+[1]Clientes!N266","v":0},{"$f":"+[1]Clientes!O266","v":0},{"$f":"+[1]Clientes!P266","v":0},{"$f":"+[1]Clientes!Q266","v":0},{"$f":"+[1]Clientes!R266","v":0},null,{"$f":"+[1]Clientes!T266","v":0},{"$f":"+[1]Clientes!U266","v":0},{"$f":"+[1]Clientes!V266","v":0},{"$f":"+[1]Clientes!W266","v":0},{"$f":"+[1]Clientes!X266","v":0},{"$f":"+SUMPRODUCT(T266:W266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA266","v":0},{"$f":"+[1]Clientes!AB266","v":0},{"$f":"+[1]Clientes!AC266","v":0},{"$f":"+[1]Clientes!AD266","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!D349","v":0},{"$f":"+PremisaCosto!G349","v":0},null,null,null,{"$f":"+[1]Clientes!H267","v":0},{"$f":"+[1]Clientes!I267","v":0},{"$f":"+[1]Clientes!J267","v":0},{"$f":"+[1]Clientes!K267","v":0},{"$f":"+[1]Clientes!L267","v":0},null,{"$f":"+[1]Clientes!N267","v":0},{"$f":"+[1]Clientes!O267","v":0},{"$f":"+[1]Clientes!P267","v":0},{"$f":"+[1]Clientes!Q267","v":0},{"$f":"+[1]Clientes!R267","v":0},null,{"$f":"+[1]Clientes!T267","v":0},{"$f":"+[1]Clientes!U267","v":0},{"$f":"+[1]Clientes!V267","v":0},{"$f":"+[1]Clientes!W267","v":0},{"$f":"+[1]Clientes!X267","v":0},{"$f":"+SUMPRODUCT(T267:W267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA267","v":0},{"$f":"+[1]Clientes!AB267","v":0},{"$f":"+[1]Clientes!AC267","v":0},{"$f":"+[1]Clientes!AD267","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!D350","v":0},{"$f":"+PremisaCosto!G350","v":0},null,null,null,{"$f":"+[1]Clientes!H268","v":0},{"$f":"+[1]Clientes!I268","v":0},{"$f":"+[1]Clientes!J268","v":0},{"$f":"+[1]Clientes!K268","v":0},{"$f":"+[1]Clientes!L268","v":0},null,{"$f":"+[1]Clientes!N268","v":0},{"$f":"+[1]Clientes!O268","v":0},{"$f":"+[1]Clientes!P268","v":0},{"$f":"+[1]Clientes!Q268","v":0},{"$f":"+[1]Clientes!R268","v":0},null,{"$f":"+[1]Clientes!T268","v":0},{"$f":"+[1]Clientes!U268","v":0},{"$f":"+[1]Clientes!V268","v":0},{"$f":"+[1]Clientes!W268","v":0},{"$f":"+[1]Clientes!X268","v":0},{"$f":"+SUMPRODUCT(T268:W268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA268","v":0},{"$f":"+[1]Clientes!AB268","v":0},{"$f":"+[1]Clientes!AC268","v":0},{"$f":"+[1]Clientes!AD268","v":0},{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!D351","v":0},{"$f":"+PremisaCosto!G351","v":0},null,null,null,{"$f":"+[1]Clientes!H269","v":0},{"$f":"+[1]Clientes!I269","v":0},{"$f":"+[1]Clientes!J269","v":0},{"$f":"+[1]Clientes!K269","v":0},{"$f":"+[1]Clientes!L269","v":0},null,{"$f":"+[1]Clientes!N269","v":0},{"$f":"+[1]Clientes!O269","v":0},{"$f":"+[1]Clientes!P269","v":0},{"$f":"+[1]Clientes!Q269","v":0},{"$f":"+[1]Clientes!R269","v":0},null,{"$f":"+[1]Clientes!T269","v":0},{"$f":"+[1]Clientes!U269","v":0},{"$f":"+[1]Clientes!V269","v":0},{"$f":"+[1]Clientes!W269","v":0},{"$f":"+[1]Clientes!X269","v":0},{"$f":"+SUMPRODUCT(T269:W269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA269","v":0},{"$f":"+[1]Clientes!AB269","v":0},{"$f":"+[1]Clientes!AC269","v":0},{"$f":"+[1]Clientes!AD269","v":0},{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!D352","v":"X2D"},{"$f":"+PremisaCosto!G352","v":"C"},null,null,null,{"$f":"+[1]Clientes!H270","v":0},{"$f":"+[1]Clientes!I270","v":0},{"$f":"+[1]Clientes!J270","v":0},{"$f":"+[1]Clientes!K270","v":0},{"$f":"+[1]Clientes!L270","v":0},null,{"$f":"+[1]Clientes!N270","v":0},{"$f":"+[1]Clientes!O270","v":0},{"$f":"+[1]Clientes!P270","v":0},{"$f":"+[1]Clientes!Q270","v":0},{"$f":"+[1]Clientes!R270","v":0},null,{"$f":"+[1]Clientes!T270","v":0},{"$f":"+[1]Clientes!U270","v":0},{"$f":"+[1]Clientes!V270","v":0},{"$f":"+[1]Clientes!W270","v":0},{"$f":"+[1]Clientes!X270","v":0},{"$f":"+SUMPRODUCT(T270:W270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA270","v":0},{"$f":"+[1]Clientes!AB270","v":0},{"$f":"+[1]Clientes!AC270","v":0},{"$f":"+[1]Clientes!AD270","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!D353","v":"X2D"},{"$f":"+PremisaCosto!G353","v":"C"},null,null,null,{"$f":"+[1]Clientes!H271","v":0},{"$f":"+[1]Clientes!I271","v":0},{"$f":"+[1]Clientes!J271","v":0},{"$f":"+[1]Clientes!K271","v":0},{"$f":"+[1]Clientes!L271","v":0},null,{"$f":"+[1]Clientes!N271","v":0},{"$f":"+[1]Clientes!O271","v":0},{"$f":"+[1]Clientes!P271","v":0},{"$f":"+[1]Clientes!Q271","v":0},{"$f":"+[1]Clientes!R271","v":0},null,{"$f":"+[1]Clientes!T271","v":0},{"$f":"+[1]Clientes!U271","v":0},{"$f":"+[1]Clientes!V271","v":0},{"$f":"+[1]Clientes!W271","v":0},{"$f":"+[1]Clientes!X271","v":0},{"$f":"+SUMPRODUCT(T271:W271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA271","v":0},{"$f":"+[1]Clientes!AB271","v":0},{"$f":"+[1]Clientes!AC271","v":0},{"$f":"+[1]Clientes!AD271","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!D354","v":"X2D"},{"$f":"+PremisaCosto!G354","v":"C"},null,null,null,{"$f":"+[1]Clientes!H272","v":0},{"$f":"+[1]Clientes!I272","v":0},{"$f":"+[1]Clientes!J272","v":0},{"$f":"+[1]Clientes!K272","v":0},{"$f":"+[1]Clientes!L272","v":0},null,{"$f":"+[1]Clientes!N272","v":0},{"$f":"+[1]Clientes!O272","v":0},{"$f":"+[1]Clientes!P272","v":0},{"$f":"+[1]Clientes!Q272","v":0},{"$f":"+[1]Clientes!R272","v":0},null,{"$f":"+[1]Clientes!T272","v":0},{"$f":"+[1]Clientes!U272","v":0},{"$f":"+[1]Clientes!V272","v":0},{"$f":"+[1]Clientes!W272","v":0},{"$f":"+[1]Clientes!X272","v":0},{"$f":"+SUMPRODUCT(T272:W272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA272","v":0},{"$f":"+[1]Clientes!AB272","v":0},{"$f":"+[1]Clientes!AC272","v":0},{"$f":"+[1]Clientes!AD272","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!D355","v":"X2D"},{"$f":"+PremisaCosto!G355","v":"C"},null,null,null,{"$f":"+[1]Clientes!H273","v":0},{"$f":"+[1]Clientes!I273","v":0},{"$f":"+[1]Clientes!J273","v":0},{"$f":"+[1]Clientes!K273","v":0},{"$f":"+[1]Clientes!L273","v":0},null,{"$f":"+[1]Clientes!N273","v":0},{"$f":"+[1]Clientes!O273","v":0},{"$f":"+[1]Clientes!P273","v":0},{"$f":"+[1]Clientes!Q273","v":0},{"$f":"+[1]Clientes!R273","v":0},null,{"$f":"+[1]Clientes!T273","v":0},{"$f":"+[1]Clientes!U273","v":0},{"$f":"+[1]Clientes!V273","v":0},{"$f":"+[1]Clientes!W273","v":0},{"$f":"+[1]Clientes!X273","v":0},{"$f":"+SUMPRODUCT(T273:W273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA273","v":0},{"$f":"+[1]Clientes!AB273","v":0},{"$f":"+[1]Clientes!AC273","v":0},{"$f":"+[1]Clientes!AD273","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!D356","v":"X2D"},{"$f":"+PremisaCosto!G356","v":"C"},null,null,null,{"$f":"+[1]Clientes!H274","v":0},{"$f":"+[1]Clientes!I274","v":0},{"$f":"+[1]Clientes!J274","v":0},{"$f":"+[1]Clientes!K274","v":0},{"$f":"+[1]Clientes!L274","v":0},null,{"$f":"+[1]Clientes!N274","v":0},{"$f":"+[1]Clientes!O274","v":0},{"$f":"+[1]Clientes!P274","v":0},{"$f":"+[1]Clientes!Q274","v":0},{"$f":"+[1]Clientes!R274","v":0},null,{"$f":"+[1]Clientes!T274","v":0},{"$f":"+[1]Clientes!U274","v":0},{"$f":"+[1]Clientes!V274","v":0},{"$f":"+[1]Clientes!W274","v":0},{"$f":"+[1]Clientes!X274","v":0},{"$f":"+SUMPRODUCT(T274:W274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA274","v":0},{"$f":"+[1]Clientes!AB274","v":0},{"$f":"+[1]Clientes!AC274","v":0},{"$f":"+[1]Clientes!AD274","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!D357","v":"X2D"},{"$f":"+PremisaCosto!G357","v":"C"},null,null,null,{"$f":"+[1]Clientes!H275","v":0},{"$f":"+[1]Clientes!I275","v":0},{"$f":"+[1]Clientes!J275","v":0},{"$f":"+[1]Clientes!K275","v":0},{"$f":"+[1]Clientes!L275","v":0},null,{"$f":"+[1]Clientes!N275","v":0},{"$f":"+[1]Clientes!O275","v":0},{"$f":"+[1]Clientes!P275","v":0},{"$f":"+[1]Clientes!Q275","v":0},{"$f":"+[1]Clientes!R275","v":0},null,{"$f":"+[1]Clientes!T275","v":0},{"$f":"+[1]Clientes!U275","v":0},{"$f":"+[1]Clientes!V275","v":0},{"$f":"+[1]Clientes!W275","v":0},{"$f":"+[1]Clientes!X275","v":0},{"$f":"+SUMPRODUCT(T275:W275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA275","v":0},{"$f":"+[1]Clientes!AB275","v":0},{"$f":"+[1]Clientes!AC275","v":0},{"$f":"+[1]Clientes!AD275","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!D358","v":"X2D"},{"$f":"+PremisaCosto!G358","v":"C"},null,null,null,{"$f":"+[1]Clientes!H276","v":0},{"$f":"+[1]Clientes!I276","v":0},{"$f":"+[1]Clientes!J276","v":0},{"$f":"+[1]Clientes!K276","v":0},{"$f":"+[1]Clientes!L276","v":0},null,{"$f":"+[1]Clientes!N276","v":0},{"$f":"+[1]Clientes!O276","v":0},{"$f":"+[1]Clientes!P276","v":0},{"$f":"+[1]Clientes!Q276","v":0},{"$f":"+[1]Clientes!R276","v":0},null,{"$f":"+[1]Clientes!T276","v":0},{"$f":"+[1]Clientes!U276","v":0},{"$f":"+[1]Clientes!V276","v":0},{"$f":"+[1]Clientes!W276","v":0},{"$f":"+[1]Clientes!X276","v":0},{"$f":"+SUMPRODUCT(T276:W276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA276","v":0},{"$f":"+[1]Clientes!AB276","v":0},{"$f":"+[1]Clientes!AC276","v":0},{"$f":"+[1]Clientes!AD276","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!D359","v":"X2D"},{"$f":"+PremisaCosto!G359","v":"C"},null,null,null,{"$f":"+[1]Clientes!H277","v":0},{"$f":"+[1]Clientes!I277","v":0},{"$f":"+[1]Clientes!J277","v":0},{"$f":"+[1]Clientes!K277","v":0},{"$f":"+[1]Clientes!L277","v":0},null,{"$f":"+[1]Clientes!N277","v":0},{"$f":"+[1]Clientes!O277","v":0},{"$f":"+[1]Clientes!P277","v":0},{"$f":"+[1]Clientes!Q277","v":0},{"$f":"+[1]Clientes!R277","v":0},null,{"$f":"+[1]Clientes!T277","v":0},{"$f":"+[1]Clientes!U277","v":0},{"$f":"+[1]Clientes!V277","v":0},{"$f":"+[1]Clientes!W277","v":0},{"$f":"+[1]Clientes!X277","v":0},{"$f":"+SUMPRODUCT(T277:W277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA277","v":0},{"$f":"+[1]Clientes!AB277","v":0},{"$f":"+[1]Clientes!AC277","v":0},{"$f":"+[1]Clientes!AD277","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D360","v":"X2D"},{"$f":"+PremisaCosto!G360","v":"C"},null,null,null,{"$f":"+[1]Clientes!H278","v":0},{"$f":"+[1]Clientes!I278","v":0},{"$f":"+[1]Clientes!J278","v":0},{"$f":"+[1]Clientes!K278","v":0},{"$f":"+[1]Clientes!L278","v":0},null,{"$f":"+[1]Clientes!N278","v":0},{"$f":"+[1]Clientes!O278","v":0},{"$f":"+[1]Clientes!P278","v":0},{"$f":"+[1]Clientes!Q278","v":0},{"$f":"+[1]Clientes!R278","v":0},null,{"$f":"+[1]Clientes!T278","v":0},{"$f":"+[1]Clientes!U278","v":0},{"$f":"+[1]Clientes!V278","v":0},{"$f":"+[1]Clientes!W278","v":0},{"$f":"+[1]Clientes!X278","v":0},{"$f":"+SUMPRODUCT(T278:W278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA278","v":0},{"$f":"+[1]Clientes!AB278","v":0},{"$f":"+[1]Clientes!AC278","v":0},{"$f":"+[1]Clientes!AD278","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!D361","v":"X2D"},{"$f":"+PremisaCosto!G361","v":"C"},null,null,null,{"$f":"+[1]Clientes!H279","v":0},{"$f":"+[1]Clientes!I279","v":0},{"$f":"+[1]Clientes!J279","v":0},{"$f":"+[1]Clientes!K279","v":0},{"$f":"+[1]Clientes!L279","v":0},null,{"$f":"+[1]Clientes!N279","v":0},{"$f":"+[1]Clientes!O279","v":0},{"$f":"+[1]Clientes!P279","v":0},{"$f":"+[1]Clientes!Q279","v":0},{"$f":"+[1]Clientes!R279","v":0},null,{"$f":"+[1]Clientes!T279","v":0},{"$f":"+[1]Clientes!U279","v":0},{"$f":"+[1]Clientes!V279","v":0},{"$f":"+[1]Clientes!W279","v":0},{"$f":"+[1]Clientes!X279","v":0},{"$f":"+SUMPRODUCT(T279:W279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA279","v":0},{"$f":"+[1]Clientes!AB279","v":0},{"$f":"+[1]Clientes!AC279","v":0},{"$f":"+[1]Clientes!AD279","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D362","v":0},{"$f":"+PremisaCosto!G362","v":0},null,null,null,{"$f":"+[1]Clientes!H280","v":0},{"$f":"+[1]Clientes!I280","v":0},{"$f":"+[1]Clientes!J280","v":0},{"$f":"+[1]Clientes!K280","v":0},{"$f":"+[1]Clientes!L280","v":0},null,{"$f":"+[1]Clientes!N280","v":0},{"$f":"+[1]Clientes!O280","v":0},{"$f":"+[1]Clientes!P280","v":0},{"$f":"+[1]Clientes!Q280","v":0},{"$f":"+[1]Clientes!R280","v":0},null,{"$f":"+[1]Clientes!T280","v":0},{"$f":"+[1]Clientes!U280","v":0},{"$f":"+[1]Clientes!V280","v":0},{"$f":"+[1]Clientes!W280","v":0},{"$f":"+[1]Clientes!X280","v":0},{"$f":"+SUMPRODUCT(T280:W280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA280","v":0},{"$f":"+[1]Clientes!AB280","v":0},{"$f":"+[1]Clientes!AC280","v":0},{"$f":"+[1]Clientes!AD280","v":0},{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!D363","v":"X2D"},{"$f":"+PremisaCosto!G363","v":"C"},null,null,null,{"$f":"+[1]Clientes!H281","v":0},{"$f":"+[1]Clientes!I281","v":0},{"$f":"+[1]Clientes!J281","v":0},{"$f":"+[1]Clientes!K281","v":0},{"$f":"+[1]Clientes!L281","v":0},null,{"$f":"+[1]Clientes!N281","v":0},{"$f":"+[1]Clientes!O281","v":0},{"$f":"+[1]Clientes!P281","v":0},{"$f":"+[1]Clientes!Q281","v":0},{"$f":"+[1]Clientes!R281","v":0},null,{"$f":"+[1]Clientes!T281","v":0},{"$f":"+[1]Clientes!U281","v":0},{"$f":"+[1]Clientes!V281","v":0},{"$f":"+[1]Clientes!W281","v":0},{"$f":"+[1]Clientes!X281","v":0},{"$f":"+SUMPRODUCT(T281:W281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA281","v":0},{"$f":"+[1]Clientes!AB281","v":0},{"$f":"+[1]Clientes!AC281","v":0},{"$f":"+[1]Clientes!AD281","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!D364","v":"X2D"},{"$f":"+PremisaCosto!G364","v":"C"},null,null,null,{"$f":"+[1]Clientes!H282","v":0},{"$f":"+[1]Clientes!I282","v":0},{"$f":"+[1]Clientes!J282","v":0},{"$f":"+[1]Clientes!K282","v":0},{"$f":"+[1]Clientes!L282","v":0},null,{"$f":"+[1]Clientes!N282","v":0},{"$f":"+[1]Clientes!O282","v":0},{"$f":"+[1]Clientes!P282","v":0},{"$f":"+[1]Clientes!Q282","v":0},{"$f":"+[1]Clientes!R282","v":0},null,{"$f":"+[1]Clientes!T282","v":0},{"$f":"+[1]Clientes!U282","v":0},{"$f":"+[1]Clientes!V282","v":0},{"$f":"+[1]Clientes!W282","v":0},{"$f":"+[1]Clientes!X282","v":0},{"$f":"+SUMPRODUCT(T282:W282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA282","v":0},{"$f":"+[1]Clientes!AB282","v":0},{"$f":"+[1]Clientes!AC282","v":0},{"$f":"+[1]Clientes!AD282","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!D365","v":"X2D"},{"$f":"+PremisaCosto!G365","v":"C"},null,null,null,{"$f":"+[1]Clientes!H283","v":0},{"$f":"+[1]Clientes!I283","v":0},{"$f":"+[1]Clientes!J283","v":0},{"$f":"+[1]Clientes!K283","v":0},{"$f":"+[1]Clientes!L283","v":0},null,{"$f":"+[1]Clientes!N283","v":0},{"$f":"+[1]Clientes!O283","v":0},{"$f":"+[1]Clientes!P283","v":0},{"$f":"+[1]Clientes!Q283","v":0},{"$f":"+[1]Clientes!R283","v":0},null,{"$f":"+[1]Clientes!T283","v":0},{"$f":"+[1]Clientes!U283","v":0},{"$f":"+[1]Clientes!V283","v":0},{"$f":"+[1]Clientes!W283","v":0},{"$f":"+[1]Clientes!X283","v":0},{"$f":"+SUMPRODUCT(T283:W283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA283","v":0},{"$f":"+[1]Clientes!AB283","v":0},{"$f":"+[1]Clientes!AC283","v":0},{"$f":"+[1]Clientes!AD283","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!D366","v":"X2D"},{"$f":"+PremisaCosto!G366","v":"C"},null,null,null,{"$f":"+[1]Clientes!H284","v":0},{"$f":"+[1]Clientes!I284","v":0},{"$f":"+[1]Clientes!J284","v":0},{"$f":"+[1]Clientes!K284","v":0},{"$f":"+[1]Clientes!L284","v":0},null,{"$f":"+[1]Clientes!N284","v":0},{"$f":"+[1]Clientes!O284","v":0},{"$f":"+[1]Clientes!P284","v":0},{"$f":"+[1]Clientes!Q284","v":0},{"$f":"+[1]Clientes!R284","v":0},null,{"$f":"+[1]Clientes!T284","v":0},{"$f":"+[1]Clientes!U284","v":0},{"$f":"+[1]Clientes!V284","v":0},{"$f":"+[1]Clientes!W284","v":0},{"$f":"+[1]Clientes!X284","v":0},{"$f":"+SUMPRODUCT(T284:W284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA284","v":0},{"$f":"+[1]Clientes!AB284","v":0},{"$f":"+[1]Clientes!AC284","v":0},{"$f":"+[1]Clientes!AD284","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!D367","v":"X2D"},{"$f":"+PremisaCosto!G367","v":"C"},null,null,null,{"$f":"+[1]Clientes!H285","v":0},{"$f":"+[1]Clientes!I285","v":0},{"$f":"+[1]Clientes!J285","v":0},{"$f":"+[1]Clientes!K285","v":0},{"$f":"+[1]Clientes!L285","v":0},null,{"$f":"+[1]Clientes!N285","v":0},{"$f":"+[1]Clientes!O285","v":0},{"$f":"+[1]Clientes!P285","v":0},{"$f":"+[1]Clientes!Q285","v":0},{"$f":"+[1]Clientes!R285","v":0},null,{"$f":"+[1]Clientes!T285","v":0},{"$f":"+[1]Clientes!U285","v":0},{"$f":"+[1]Clientes!V285","v":0},{"$f":"+[1]Clientes!W285","v":0},{"$f":"+[1]Clientes!X285","v":0},{"$f":"+SUMPRODUCT(T285:W285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA285","v":0},{"$f":"+[1]Clientes!AB285","v":0},{"$f":"+[1]Clientes!AC285","v":0},{"$f":"+[1]Clientes!AD285","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!D368","v":"X2D"},{"$f":"+PremisaCosto!G368","v":"C"},null,null,null,{"$f":"+[1]Clientes!H286","v":0},{"$f":"+[1]Clientes!I286","v":0},{"$f":"+[1]Clientes!J286","v":0},{"$f":"+[1]Clientes!K286","v":0},{"$f":"+[1]Clientes!L286","v":0},null,{"$f":"+[1]Clientes!N286","v":0},{"$f":"+[1]Clientes!O286","v":0},{"$f":"+[1]Clientes!P286","v":0},{"$f":"+[1]Clientes!Q286","v":0},{"$f":"+[1]Clientes!R286","v":0},null,{"$f":"+[1]Clientes!T286","v":0},{"$f":"+[1]Clientes!U286","v":0},{"$f":"+[1]Clientes!V286","v":0},{"$f":"+[1]Clientes!W286","v":0},{"$f":"+[1]Clientes!X286","v":0},{"$f":"+SUMPRODUCT(T286:W286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA286","v":0},{"$f":"+[1]Clientes!AB286","v":0},{"$f":"+[1]Clientes!AC286","v":0},{"$f":"+[1]Clientes!AD286","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!D369","v":"X2D"},{"$f":"+PremisaCosto!G369","v":"C"},null,null,null,{"$f":"+[1]Clientes!H287","v":0},{"$f":"+[1]Clientes!I287","v":0},{"$f":"+[1]Clientes!J287","v":0},{"$f":"+[1]Clientes!K287","v":0},{"$f":"+[1]Clientes!L287","v":0},null,{"$f":"+[1]Clientes!N287","v":0},{"$f":"+[1]Clientes!O287","v":0},{"$f":"+[1]Clientes!P287","v":0},{"$f":"+[1]Clientes!Q287","v":0},{"$f":"+[1]Clientes!R287","v":0},null,{"$f":"+[1]Clientes!T287","v":0},{"$f":"+[1]Clientes!U287","v":0},{"$f":"+[1]Clientes!V287","v":0},{"$f":"+[1]Clientes!W287","v":0},{"$f":"+[1]Clientes!X287","v":0},{"$f":"+SUMPRODUCT(T287:W287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA287","v":0},{"$f":"+[1]Clientes!AB287","v":0},{"$f":"+[1]Clientes!AC287","v":0},{"$f":"+[1]Clientes!AD287","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!D370","v":"X2D"},{"$f":"+PremisaCosto!G370","v":"C"},null,null,null,{"$f":"+[1]Clientes!H288","v":0},{"$f":"+[1]Clientes!I288","v":0},{"$f":"+[1]Clientes!J288","v":0},{"$f":"+[1]Clientes!K288","v":0},{"$f":"+[1]Clientes!L288","v":0},null,{"$f":"+[1]Clientes!N288","v":0},{"$f":"+[1]Clientes!O288","v":0},{"$f":"+[1]Clientes!P288","v":0},{"$f":"+[1]Clientes!Q288","v":0},{"$f":"+[1]Clientes!R288","v":0},null,{"$f":"+[1]Clientes!T288","v":0},{"$f":"+[1]Clientes!U288","v":0},{"$f":"+[1]Clientes!V288","v":0},{"$f":"+[1]Clientes!W288","v":0},{"$f":"+[1]Clientes!X288","v":0},{"$f":"+SUMPRODUCT(T288:W288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA288","v":0},{"$f":"+[1]Clientes!AB288","v":0},{"$f":"+[1]Clientes!AC288","v":0},{"$f":"+[1]Clientes!AD288","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D371","v":"X2D"},{"$f":"+PremisaCosto!G371","v":"C"},null,null,null,{"$f":"+[1]Clientes!H289","v":0},{"$f":"+[1]Clientes!I289","v":0},{"$f":"+[1]Clientes!J289","v":0},{"$f":"+[1]Clientes!K289","v":0},{"$f":"+[1]Clientes!L289","v":0},null,{"$f":"+[1]Clientes!N289","v":0},{"$f":"+[1]Clientes!O289","v":0},{"$f":"+[1]Clientes!P289","v":0},{"$f":"+[1]Clientes!Q289","v":0},{"$f":"+[1]Clientes!R289","v":0},null,{"$f":"+[1]Clientes!T289","v":0},{"$f":"+[1]Clientes!U289","v":0},{"$f":"+[1]Clientes!V289","v":0},{"$f":"+[1]Clientes!W289","v":0},{"$f":"+[1]Clientes!X289","v":0},{"$f":"+SUMPRODUCT(T289:W289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA289","v":0},{"$f":"+[1]Clientes!AB289","v":0},{"$f":"+[1]Clientes!AC289","v":0},{"$f":"+[1]Clientes!AD289","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!D372","v":"X2D"},{"$f":"+PremisaCosto!G372","v":"C"},null,null,null,{"$f":"+[1]Clientes!H290","v":0},{"$f":"+[1]Clientes!I290","v":0},{"$f":"+[1]Clientes!J290","v":0},{"$f":"+[1]Clientes!K290","v":0},{"$f":"+[1]Clientes!L290","v":0},null,{"$f":"+[1]Clientes!N290","v":0},{"$f":"+[1]Clientes!O290","v":0},{"$f":"+[1]Clientes!P290","v":0},{"$f":"+[1]Clientes!Q290","v":0},{"$f":"+[1]Clientes!R290","v":0},null,{"$f":"+[1]Clientes!T290","v":0},{"$f":"+[1]Clientes!U290","v":0},{"$f":"+[1]Clientes!V290","v":0},{"$f":"+[1]Clientes!W290","v":0},{"$f":"+[1]Clientes!X290","v":0},{"$f":"+SUMPRODUCT(T290:W290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA290","v":0},{"$f":"+[1]Clientes!AB290","v":0},{"$f":"+[1]Clientes!AC290","v":0},{"$f":"+[1]Clientes!AD290","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D373","v":0},{"$f":"+PremisaCosto!G373","v":0},null,null,null,{"$f":"+[1]Clientes!H291","v":0},{"$f":"+[1]Clientes!I291","v":0},{"$f":"+[1]Clientes!J291","v":0},{"$f":"+[1]Clientes!K291","v":0},{"$f":"+[1]Clientes!L291","v":0},null,{"$f":"+[1]Clientes!N291","v":0},{"$f":"+[1]Clientes!O291","v":0},{"$f":"+[1]Clientes!P291","v":0},{"$f":"+[1]Clientes!Q291","v":0},{"$f":"+[1]Clientes!R291","v":0},null,{"$f":"+[1]Clientes!T291","v":0},{"$f":"+[1]Clientes!U291","v":0},{"$f":"+[1]Clientes!V291","v":0},{"$f":"+[1]Clientes!W291","v":0},{"$f":"+[1]Clientes!X291","v":0},{"$f":"+SUMPRODUCT(T291:W291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA291","v":0},{"$f":"+[1]Clientes!AB291","v":0},{"$f":"+[1]Clientes!AC291","v":0},{"$f":"+[1]Clientes!AD291","v":0},{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!D374","v":"X2D"},{"$f":"+PremisaCosto!G374","v":"C"},null,null,null,{"$f":"+[1]Clientes!H292","v":0},{"$f":"+[1]Clientes!I292","v":0},{"$f":"+[1]Clientes!J292","v":0},{"$f":"+[1]Clientes!K292","v":0},{"$f":"+[1]Clientes!L292","v":0},null,{"$f":"+[1]Clientes!N292","v":0},{"$f":"+[1]Clientes!O292","v":0},{"$f":"+[1]Clientes!P292","v":0},{"$f":"+[1]Clientes!Q292","v":0},{"$f":"+[1]Clientes!R292","v":0},null,{"$f":"+[1]Clientes!T292","v":0},{"$f":"+[1]Clientes!U292","v":0},{"$f":"+[1]Clientes!V292","v":0},{"$f":"+[1]Clientes!W292","v":0},{"$f":"+[1]Clientes!X292","v":0},{"$f":"+SUMPRODUCT(T292:W292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA292","v":0},{"$f":"+[1]Clientes!AB292","v":0},{"$f":"+[1]Clientes!AC292","v":0},{"$f":"+[1]Clientes!AD292","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!D375","v":"X2D"},{"$f":"+PremisaCosto!G375","v":"C"},null,null,null,{"$f":"+[1]Clientes!H293","v":0},{"$f":"+[1]Clientes!I293","v":0},{"$f":"+[1]Clientes!J293","v":0},{"$f":"+[1]Clientes!K293","v":0},{"$f":"+[1]Clientes!L293","v":0},null,{"$f":"+[1]Clientes!N293","v":0},{"$f":"+[1]Clientes!O293","v":0},{"$f":"+[1]Clientes!P293","v":0},{"$f":"+[1]Clientes!Q293","v":0},{"$f":"+[1]Clientes!R293","v":0},null,{"$f":"+[1]Clientes!T293","v":0},{"$f":"+[1]Clientes!U293","v":0},{"$f":"+[1]Clientes!V293","v":0},{"$f":"+[1]Clientes!W293","v":0},{"$f":"+[1]Clientes!X293","v":0},{"$f":"+SUMPRODUCT(T293:W293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA293","v":0},{"$f":"+[1]Clientes!AB293","v":0},{"$f":"+[1]Clientes!AC293","v":0},{"$f":"+[1]Clientes!AD293","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!D376","v":"X2D"},{"$f":"+PremisaCosto!G376","v":"C"},null,null,null,{"$f":"+[1]Clientes!H294","v":0},{"$f":"+[1]Clientes!I294","v":0},{"$f":"+[1]Clientes!J294","v":0},{"$f":"+[1]Clientes!K294","v":0},{"$f":"+[1]Clientes!L294","v":0},null,{"$f":"+[1]Clientes!N294","v":0},{"$f":"+[1]Clientes!O294","v":0},{"$f":"+[1]Clientes!P294","v":0},{"$f":"+[1]Clientes!Q294","v":0},{"$f":"+[1]Clientes!R294","v":0},null,{"$f":"+[1]Clientes!T294","v":0},{"$f":"+[1]Clientes!U294","v":0},{"$f":"+[1]Clientes!V294","v":0},{"$f":"+[1]Clientes!W294","v":0},{"$f":"+[1]Clientes!X294","v":0},{"$f":"+SUMPRODUCT(T294:W294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA294","v":0},{"$f":"+[1]Clientes!AB294","v":0},{"$f":"+[1]Clientes!AC294","v":0},{"$f":"+[1]Clientes!AD294","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!D377","v":"X2D"},{"$f":"+PremisaCosto!G377","v":"C"},null,null,null,{"$f":"+[1]Clientes!H295","v":0},{"$f":"+[1]Clientes!I295","v":0},{"$f":"+[1]Clientes!J295","v":0},{"$f":"+[1]Clientes!K295","v":0},{"$f":"+[1]Clientes!L295","v":0},null,{"$f":"+[1]Clientes!N295","v":0},{"$f":"+[1]Clientes!O295","v":0},{"$f":"+[1]Clientes!P295","v":0},{"$f":"+[1]Clientes!Q295","v":0},{"$f":"+[1]Clientes!R295","v":0},null,{"$f":"+[1]Clientes!T295","v":0},{"$f":"+[1]Clientes!U295","v":0},{"$f":"+[1]Clientes!V295","v":0},{"$f":"+[1]Clientes!W295","v":0},{"$f":"+[1]Clientes!X295","v":0},{"$f":"+SUMPRODUCT(T295:W295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA295","v":0},{"$f":"+[1]Clientes!AB295","v":0},{"$f":"+[1]Clientes!AC295","v":0},{"$f":"+[1]Clientes!AD295","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!D378","v":"X2D"},{"$f":"+PremisaCosto!G378","v":"C"},null,null,null,{"$f":"+[1]Clientes!H296","v":0},{"$f":"+[1]Clientes!I296","v":0},{"$f":"+[1]Clientes!J296","v":0},{"$f":"+[1]Clientes!K296","v":0},{"$f":"+[1]Clientes!L296","v":0},null,{"$f":"+[1]Clientes!N296","v":0},{"$f":"+[1]Clientes!O296","v":0},{"$f":"+[1]Clientes!P296","v":0},{"$f":"+[1]Clientes!Q296","v":0},{"$f":"+[1]Clientes!R296","v":0},null,{"$f":"+[1]Clientes!T296","v":0},{"$f":"+[1]Clientes!U296","v":0},{"$f":"+[1]Clientes!V296","v":0},{"$f":"+[1]Clientes!W296","v":0},{"$f":"+[1]Clientes!X296","v":0},{"$f":"+SUMPRODUCT(T296:W296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA296","v":0},{"$f":"+[1]Clientes!AB296","v":0},{"$f":"+[1]Clientes!AC296","v":0},{"$f":"+[1]Clientes!AD296","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!D379","v":"X2D"},{"$f":"+PremisaCosto!G379","v":"C"},null,null,null,{"$f":"+[1]Clientes!H297","v":0},{"$f":"+[1]Clientes!I297","v":0},{"$f":"+[1]Clientes!J297","v":0},{"$f":"+[1]Clientes!K297","v":0},{"$f":"+[1]Clientes!L297","v":0},null,{"$f":"+[1]Clientes!N297","v":0},{"$f":"+[1]Clientes!O297","v":0},{"$f":"+[1]Clientes!P297","v":0},{"$f":"+[1]Clientes!Q297","v":0},{"$f":"+[1]Clientes!R297","v":0},null,{"$f":"+[1]Clientes!T297","v":0},{"$f":"+[1]Clientes!U297","v":0},{"$f":"+[1]Clientes!V297","v":0},{"$f":"+[1]Clientes!W297","v":0},{"$f":"+[1]Clientes!X297","v":0},{"$f":"+SUMPRODUCT(T297:W297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA297","v":0},{"$f":"+[1]Clientes!AB297","v":0},{"$f":"+[1]Clientes!AC297","v":0},{"$f":"+[1]Clientes!AD297","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!D380","v":"X2D"},{"$f":"+PremisaCosto!G380","v":"C"},null,null,null,{"$f":"+[1]Clientes!H298","v":0},{"$f":"+[1]Clientes!I298","v":0},{"$f":"+[1]Clientes!J298","v":0},{"$f":"+[1]Clientes!K298","v":0},{"$f":"+[1]Clientes!L298","v":0},null,{"$f":"+[1]Clientes!N298","v":0},{"$f":"+[1]Clientes!O298","v":0},{"$f":"+[1]Clientes!P298","v":0},{"$f":"+[1]Clientes!Q298","v":0},{"$f":"+[1]Clientes!R298","v":0},null,{"$f":"+[1]Clientes!T298","v":0},{"$f":"+[1]Clientes!U298","v":0},{"$f":"+[1]Clientes!V298","v":0},{"$f":"+[1]Clientes!W298","v":0},{"$f":"+[1]Clientes!X298","v":0},{"$f":"+SUMPRODUCT(T298:W298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA298","v":0},{"$f":"+[1]Clientes!AB298","v":0},{"$f":"+[1]Clientes!AC298","v":0},{"$f":"+[1]Clientes!AD298","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!D381","v":"X2D"},{"$f":"+PremisaCosto!G381","v":"C"},null,null,null,{"$f":"+[1]Clientes!H299","v":0},{"$f":"+[1]Clientes!I299","v":0},{"$f":"+[1]Clientes!J299","v":0},{"$f":"+[1]Clientes!K299","v":0},{"$f":"+[1]Clientes!L299","v":0},null,{"$f":"+[1]Clientes!N299","v":0},{"$f":"+[1]Clientes!O299","v":0},{"$f":"+[1]Clientes!P299","v":0},{"$f":"+[1]Clientes!Q299","v":0},{"$f":"+[1]Clientes!R299","v":0},null,{"$f":"+[1]Clientes!T299","v":0},{"$f":"+[1]Clientes!U299","v":0},{"$f":"+[1]Clientes!V299","v":0},{"$f":"+[1]Clientes!W299","v":0},{"$f":"+[1]Clientes!X299","v":0},{"$f":"+SUMPRODUCT(T299:W299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA299","v":0},{"$f":"+[1]Clientes!AB299","v":0},{"$f":"+[1]Clientes!AC299","v":0},{"$f":"+[1]Clientes!AD299","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D382","v":"X2D"},{"$f":"+PremisaCosto!G382","v":"C"},null,null,null,{"$f":"+[1]Clientes!H300","v":0},{"$f":"+[1]Clientes!I300","v":0},{"$f":"+[1]Clientes!J300","v":0},{"$f":"+[1]Clientes!K300","v":0},{"$f":"+[1]Clientes!L300","v":0},null,{"$f":"+[1]Clientes!N300","v":0},{"$f":"+[1]Clientes!O300","v":0},{"$f":"+[1]Clientes!P300","v":0},{"$f":"+[1]Clientes!Q300","v":0},{"$f":"+[1]Clientes!R300","v":0},null,{"$f":"+[1]Clientes!T300","v":0},{"$f":"+[1]Clientes!U300","v":0},{"$f":"+[1]Clientes!V300","v":0},{"$f":"+[1]Clientes!W300","v":0},{"$f":"+[1]Clientes!X300","v":0},{"$f":"+SUMPRODUCT(T300:W300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA300","v":0},{"$f":"+[1]Clientes!AB300","v":0},{"$f":"+[1]Clientes!AC300","v":0},{"$f":"+[1]Clientes!AD300","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!D383","v":"X2D"},{"$f":"+PremisaCosto!G383","v":"C"},null,null,null,{"$f":"+[1]Clientes!H301","v":0},{"$f":"+[1]Clientes!I301","v":0},{"$f":"+[1]Clientes!J301","v":0},{"$f":"+[1]Clientes!K301","v":0},{"$f":"+[1]Clientes!L301","v":0},null,{"$f":"+[1]Clientes!N301","v":0},{"$f":"+[1]Clientes!O301","v":0},{"$f":"+[1]Clientes!P301","v":0},{"$f":"+[1]Clientes!Q301","v":0},{"$f":"+[1]Clientes!R301","v":0},null,{"$f":"+[1]Clientes!T301","v":0},{"$f":"+[1]Clientes!U301","v":0},{"$f":"+[1]Clientes!V301","v":0},{"$f":"+[1]Clientes!W301","v":0},{"$f":"+[1]Clientes!X301","v":0},{"$f":"+SUMPRODUCT(T301:W301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA301","v":0},{"$f":"+[1]Clientes!AB301","v":0},{"$f":"+[1]Clientes!AC301","v":0},{"$f":"+[1]Clientes!AD301","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!D384","v":0},{"$f":"+PremisaCosto!G384","v":0},null,null,null,{"$f":"+[1]Clientes!H302","v":0},{"$f":"+[1]Clientes!I302","v":0},{"$f":"+[1]Clientes!J302","v":0},{"$f":"+[1]Clientes!K302","v":0},{"$f":"+[1]Clientes!L302","v":0},null,{"$f":"+[1]Clientes!N302","v":0},{"$f":"+[1]Clientes!O302","v":0},{"$f":"+[1]Clientes!P302","v":0},{"$f":"+[1]Clientes!Q302","v":0},{"$f":"+[1]Clientes!R302","v":0},null,{"$f":"+[1]Clientes!T302","v":0},{"$f":"+[1]Clientes!U302","v":0},{"$f":"+[1]Clientes!V302","v":0},{"$f":"+[1]Clientes!W302","v":0},{"$f":"+[1]Clientes!X302","v":0},{"$f":"+SUMPRODUCT(T302:W302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA302","v":0},{"$f":"+[1]Clientes!AB302","v":0},{"$f":"+[1]Clientes!AC302","v":0},{"$f":"+[1]Clientes!AD302","v":0},{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!D385","v":"X2D"},{"$f":"+PremisaCosto!G385","v":"C"},null,null,null,{"$f":"+[1]Clientes!H303","v":0},{"$f":"+[1]Clientes!I303","v":0},{"$f":"+[1]Clientes!J303","v":0},{"$f":"+[1]Clientes!K303","v":0},{"$f":"+[1]Clientes!L303","v":0},null,{"$f":"+[1]Clientes!N303","v":0},{"$f":"+[1]Clientes!O303","v":0},{"$f":"+[1]Clientes!P303","v":0},{"$f":"+[1]Clientes!Q303","v":0},{"$f":"+[1]Clientes!R303","v":0},null,{"$f":"+[1]Clientes!T303","v":0},{"$f":"+[1]Clientes!U303","v":0},{"$f":"+[1]Clientes!V303","v":0},{"$f":"+[1]Clientes!W303","v":0},{"$f":"+[1]Clientes!X303","v":0},{"$f":"+SUMPRODUCT(T303:W303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA303","v":0},{"$f":"+[1]Clientes!AB303","v":0},{"$f":"+[1]Clientes!AC303","v":0},{"$f":"+[1]Clientes!AD303","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!D386","v":"X2D"},{"$f":"+PremisaCosto!G386","v":"C"},null,null,null,{"$f":"+[1]Clientes!H304","v":0},{"$f":"+[1]Clientes!I304","v":0},{"$f":"+[1]Clientes!J304","v":0},{"$f":"+[1]Clientes!K304","v":0},{"$f":"+[1]Clientes!L304","v":0},null,{"$f":"+[1]Clientes!N304","v":0},{"$f":"+[1]Clientes!O304","v":0},{"$f":"+[1]Clientes!P304","v":0},{"$f":"+[1]Clientes!Q304","v":0},{"$f":"+[1]Clientes!R304","v":0},null,{"$f":"+[1]Clientes!T304","v":0},{"$f":"+[1]Clientes!U304","v":0},{"$f":"+[1]Clientes!V304","v":0},{"$f":"+[1]Clientes!W304","v":0},{"$f":"+[1]Clientes!X304","v":0},{"$f":"+SUMPRODUCT(T304:W304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA304","v":0},{"$f":"+[1]Clientes!AB304","v":0},{"$f":"+[1]Clientes!AC304","v":0},{"$f":"+[1]Clientes!AD304","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!D387","v":"X2D"},{"$f":"+PremisaCosto!G387","v":"C"},null,null,null,{"$f":"+[1]Clientes!H305","v":0},{"$f":"+[1]Clientes!I305","v":0},{"$f":"+[1]Clientes!J305","v":0},{"$f":"+[1]Clientes!K305","v":0},{"$f":"+[1]Clientes!L305","v":0},null,{"$f":"+[1]Clientes!N305","v":0},{"$f":"+[1]Clientes!O305","v":0},{"$f":"+[1]Clientes!P305","v":0},{"$f":"+[1]Clientes!Q305","v":0},{"$f":"+[1]Clientes!R305","v":0},null,{"$f":"+[1]Clientes!T305","v":0},{"$f":"+[1]Clientes!U305","v":0},{"$f":"+[1]Clientes!V305","v":0},{"$f":"+[1]Clientes!W305","v":0},{"$f":"+[1]Clientes!X305","v":0},{"$f":"+SUMPRODUCT(T305:W305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA305","v":0},{"$f":"+[1]Clientes!AB305","v":0},{"$f":"+[1]Clientes!AC305","v":0},{"$f":"+[1]Clientes!AD305","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!D388","v":"X2D"},{"$f":"+PremisaCosto!G388","v":"C"},null,null,null,{"$f":"+[1]Clientes!H306","v":0},{"$f":"+[1]Clientes!I306","v":0},{"$f":"+[1]Clientes!J306","v":0},{"$f":"+[1]Clientes!K306","v":0},{"$f":"+[1]Clientes!L306","v":0},null,{"$f":"+[1]Clientes!N306","v":0},{"$f":"+[1]Clientes!O306","v":0},{"$f":"+[1]Clientes!P306","v":0},{"$f":"+[1]Clientes!Q306","v":0},{"$f":"+[1]Clientes!R306","v":0},null,{"$f":"+[1]Clientes!T306","v":0},{"$f":"+[1]Clientes!U306","v":0},{"$f":"+[1]Clientes!V306","v":0},{"$f":"+[1]Clientes!W306","v":0},{"$f":"+[1]Clientes!X306","v":0},{"$f":"+SUMPRODUCT(T306:W306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA306","v":0},{"$f":"+[1]Clientes!AB306","v":0},{"$f":"+[1]Clientes!AC306","v":0},{"$f":"+[1]Clientes!AD306","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!D389","v":"X2D"},{"$f":"+PremisaCosto!G389","v":"C"},null,null,null,{"$f":"+[1]Clientes!H307","v":0},{"$f":"+[1]Clientes!I307","v":0},{"$f":"+[1]Clientes!J307","v":0},{"$f":"+[1]Clientes!K307","v":0},{"$f":"+[1]Clientes!L307","v":0},null,{"$f":"+[1]Clientes!N307","v":0},{"$f":"+[1]Clientes!O307","v":0},{"$f":"+[1]Clientes!P307","v":0},{"$f":"+[1]Clientes!Q307","v":0},{"$f":"+[1]Clientes!R307","v":0},null,{"$f":"+[1]Clientes!T307","v":0},{"$f":"+[1]Clientes!U307","v":0},{"$f":"+[1]Clientes!V307","v":0},{"$f":"+[1]Clientes!W307","v":0},{"$f":"+[1]Clientes!X307","v":0},{"$f":"+SUMPRODUCT(T307:W307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA307","v":0},{"$f":"+[1]Clientes!AB307","v":0},{"$f":"+[1]Clientes!AC307","v":0},{"$f":"+[1]Clientes!AD307","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!D390","v":"X2D"},{"$f":"+PremisaCosto!G390","v":"C"},null,null,null,{"$f":"+[1]Clientes!H308","v":0},{"$f":"+[1]Clientes!I308","v":0},{"$f":"+[1]Clientes!J308","v":0},{"$f":"+[1]Clientes!K308","v":0},{"$f":"+[1]Clientes!L308","v":0},null,{"$f":"+[1]Clientes!N308","v":0},{"$f":"+[1]Clientes!O308","v":0},{"$f":"+[1]Clientes!P308","v":0},{"$f":"+[1]Clientes!Q308","v":0},{"$f":"+[1]Clientes!R308","v":0},null,{"$f":"+[1]Clientes!T308","v":0},{"$f":"+[1]Clientes!U308","v":0},{"$f":"+[1]Clientes!V308","v":0},{"$f":"+[1]Clientes!W308","v":0},{"$f":"+[1]Clientes!X308","v":0},{"$f":"+SUMPRODUCT(T308:W308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA308","v":0},{"$f":"+[1]Clientes!AB308","v":0},{"$f":"+[1]Clientes!AC308","v":0},{"$f":"+[1]Clientes!AD308","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!D391","v":"X2D"},{"$f":"+PremisaCosto!G391","v":"C"},null,null,null,{"$f":"+[1]Clientes!H309","v":0},{"$f":"+[1]Clientes!I309","v":0},{"$f":"+[1]Clientes!J309","v":0},{"$f":"+[1]Clientes!K309","v":0},{"$f":"+[1]Clientes!L309","v":0},null,{"$f":"+[1]Clientes!N309","v":0},{"$f":"+[1]Clientes!O309","v":0},{"$f":"+[1]Clientes!P309","v":0},{"$f":"+[1]Clientes!Q309","v":0},{"$f":"+[1]Clientes!R309","v":0},null,{"$f":"+[1]Clientes!T309","v":0},{"$f":"+[1]Clientes!U309","v":0},{"$f":"+[1]Clientes!V309","v":0},{"$f":"+[1]Clientes!W309","v":0},{"$f":"+[1]Clientes!X309","v":0},{"$f":"+SUMPRODUCT(T309:W309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA309","v":0},{"$f":"+[1]Clientes!AB309","v":0},{"$f":"+[1]Clientes!AC309","v":0},{"$f":"+[1]Clientes!AD309","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!D392","v":"X2D"},{"$f":"+PremisaCosto!G392","v":"C"},null,null,null,{"$f":"+[1]Clientes!H310","v":0},{"$f":"+[1]Clientes!I310","v":0},{"$f":"+[1]Clientes!J310","v":0},{"$f":"+[1]Clientes!K310","v":0},{"$f":"+[1]Clientes!L310","v":0},null,{"$f":"+[1]Clientes!N310","v":0},{"$f":"+[1]Clientes!O310","v":0},{"$f":"+[1]Clientes!P310","v":0},{"$f":"+[1]Clientes!Q310","v":0},{"$f":"+[1]Clientes!R310","v":0},null,{"$f":"+[1]Clientes!T310","v":0},{"$f":"+[1]Clientes!U310","v":0},{"$f":"+[1]Clientes!V310","v":0},{"$f":"+[1]Clientes!W310","v":0},{"$f":"+[1]Clientes!X310","v":0},{"$f":"+SUMPRODUCT(T310:W310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA310","v":0},{"$f":"+[1]Clientes!AB310","v":0},{"$f":"+[1]Clientes!AC310","v":0},{"$f":"+[1]Clientes!AD310","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D393","v":"X2D"},{"$f":"+PremisaCosto!G393","v":"C"},null,null,null,{"$f":"+[1]Clientes!H311","v":0},{"$f":"+[1]Clientes!I311","v":0},{"$f":"+[1]Clientes!J311","v":0},{"$f":"+[1]Clientes!K311","v":0},{"$f":"+[1]Clientes!L311","v":0},null,{"$f":"+[1]Clientes!N311","v":0},{"$f":"+[1]Clientes!O311","v":0},{"$f":"+[1]Clientes!P311","v":0},{"$f":"+[1]Clientes!Q311","v":0},{"$f":"+[1]Clientes!R311","v":0},null,{"$f":"+[1]Clientes!T311","v":0},{"$f":"+[1]Clientes!U311","v":0},{"$f":"+[1]Clientes!V311","v":0},{"$f":"+[1]Clientes!W311","v":0},{"$f":"+[1]Clientes!X311","v":0},{"$f":"+SUMPRODUCT(T311:W311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA311","v":0},{"$f":"+[1]Clientes!AB311","v":0},{"$f":"+[1]Clientes!AC311","v":0},{"$f":"+[1]Clientes!AD311","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!D394","v":"X2D"},{"$f":"+PremisaCosto!G394","v":"C"},null,null,null,{"$f":"+[1]Clientes!H312","v":0},{"$f":"+[1]Clientes!I312","v":0},{"$f":"+[1]Clientes!J312","v":0},{"$f":"+[1]Clientes!K312","v":0},{"$f":"+[1]Clientes!L312","v":0},null,{"$f":"+[1]Clientes!N312","v":0},{"$f":"+[1]Clientes!O312","v":0},{"$f":"+[1]Clientes!P312","v":0},{"$f":"+[1]Clientes!Q312","v":0},{"$f":"+[1]Clientes!R312","v":0},null,{"$f":"+[1]Clientes!T312","v":0},{"$f":"+[1]Clientes!U312","v":0},{"$f":"+[1]Clientes!V312","v":0},{"$f":"+[1]Clientes!W312","v":0},{"$f":"+[1]Clientes!X312","v":0},{"$f":"+SUMPRODUCT(T312:W312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA312","v":0},{"$f":"+[1]Clientes!AB312","v":0},{"$f":"+[1]Clientes!AC312","v":0},{"$f":"+[1]Clientes!AD312","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!D395","v":0},{"$f":"+PremisaCosto!G395","v":0},null,null,null,{"$f":"+[1]Clientes!H313","v":0},{"$f":"+[1]Clientes!I313","v":0},{"$f":"+[1]Clientes!J313","v":0},{"$f":"+[1]Clientes!K313","v":0},{"$f":"+[1]Clientes!L313","v":0},null,{"$f":"+[1]Clientes!N313","v":0},{"$f":"+[1]Clientes!O313","v":0},{"$f":"+[1]Clientes!P313","v":0},{"$f":"+[1]Clientes!Q313","v":0},{"$f":"+[1]Clientes!R313","v":0},null,{"$f":"+[1]Clientes!T313","v":0},{"$f":"+[1]Clientes!U313","v":0},{"$f":"+[1]Clientes!V313","v":0},{"$f":"+[1]Clientes!W313","v":0},{"$f":"+[1]Clientes!X313","v":0},{"$f":"+SUMPRODUCT(T313:W313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA313","v":0},{"$f":"+[1]Clientes!AB313","v":0},{"$f":"+[1]Clientes!AC313","v":0},{"$f":"+[1]Clientes!AD313","v":0},{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!D396","v":"X2D"},{"$f":"+PremisaCosto!G396","v":"C"},null,null,null,{"$f":"+[1]Clientes!H314","v":0},{"$f":"+[1]Clientes!I314","v":0},{"$f":"+[1]Clientes!J314","v":0},{"$f":"+[1]Clientes!K314","v":0},{"$f":"+[1]Clientes!L314","v":0},null,{"$f":"+[1]Clientes!N314","v":0},{"$f":"+[1]Clientes!O314","v":0},{"$f":"+[1]Clientes!P314","v":0},{"$f":"+[1]Clientes!Q314","v":0},{"$f":"+[1]Clientes!R314","v":0},null,{"$f":"+[1]Clientes!T314","v":0},{"$f":"+[1]Clientes!U314","v":0},{"$f":"+[1]Clientes!V314","v":0},{"$f":"+[1]Clientes!W314","v":0},{"$f":"+[1]Clientes!X314","v":0},{"$f":"+SUMPRODUCT(T314:W314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA314","v":0},{"$f":"+[1]Clientes!AB314","v":0},{"$f":"+[1]Clientes!AC314","v":0},{"$f":"+[1]Clientes!AD314","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!D397","v":"X2D"},{"$f":"+PremisaCosto!G397","v":"C"},null,null,null,{"$f":"+[1]Clientes!H315","v":0},{"$f":"+[1]Clientes!I315","v":0},{"$f":"+[1]Clientes!J315","v":0},{"$f":"+[1]Clientes!K315","v":0},{"$f":"+[1]Clientes!L315","v":0},null,{"$f":"+[1]Clientes!N315","v":0},{"$f":"+[1]Clientes!O315","v":0},{"$f":"+[1]Clientes!P315","v":0},{"$f":"+[1]Clientes!Q315","v":0},{"$f":"+[1]Clientes!R315","v":0},null,{"$f":"+[1]Clientes!T315","v":0},{"$f":"+[1]Clientes!U315","v":0},{"$f":"+[1]Clientes!V315","v":0},{"$f":"+[1]Clientes!W315","v":0},{"$f":"+[1]Clientes!X315","v":0},{"$f":"+SUMPRODUCT(T315:W315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA315","v":0},{"$f":"+[1]Clientes!AB315","v":0},{"$f":"+[1]Clientes!AC315","v":0},{"$f":"+[1]Clientes!AD315","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!D398","v":"X2D"},{"$f":"+PremisaCosto!G398","v":"C"},null,null,null,{"$f":"+[1]Clientes!H316","v":0},{"$f":"+[1]Clientes!I316","v":0},{"$f":"+[1]Clientes!J316","v":0},{"$f":"+[1]Clientes!K316","v":0},{"$f":"+[1]Clientes!L316","v":0},null,{"$f":"+[1]Clientes!N316","v":0},{"$f":"+[1]Clientes!O316","v":0},{"$f":"+[1]Clientes!P316","v":0},{"$f":"+[1]Clientes!Q316","v":0},{"$f":"+[1]Clientes!R316","v":0},null,{"$f":"+[1]Clientes!T316","v":0},{"$f":"+[1]Clientes!U316","v":0},{"$f":"+[1]Clientes!V316","v":0},{"$f":"+[1]Clientes!W316","v":0},{"$f":"+[1]Clientes!X316","v":0},{"$f":"+SUMPRODUCT(T316:W316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA316","v":0},{"$f":"+[1]Clientes!AB316","v":0},{"$f":"+[1]Clientes!AC316","v":0},{"$f":"+[1]Clientes!AD316","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!D399","v":"X2D"},{"$f":"+PremisaCosto!G399","v":"C"},null,null,null,{"$f":"+[1]Clientes!H317","v":0},{"$f":"+[1]Clientes!I317","v":0},{"$f":"+[1]Clientes!J317","v":0},{"$f":"+[1]Clientes!K317","v":0},{"$f":"+[1]Clientes!L317","v":0},null,{"$f":"+[1]Clientes!N317","v":0},{"$f":"+[1]Clientes!O317","v":0},{"$f":"+[1]Clientes!P317","v":0},{"$f":"+[1]Clientes!Q317","v":0},{"$f":"+[1]Clientes!R317","v":0},null,{"$f":"+[1]Clientes!T317","v":0},{"$f":"+[1]Clientes!U317","v":0},{"$f":"+[1]Clientes!V317","v":0},{"$f":"+[1]Clientes!W317","v":0},{"$f":"+[1]Clientes!X317","v":0},{"$f":"+SUMPRODUCT(T317:W317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA317","v":0},{"$f":"+[1]Clientes!AB317","v":0},{"$f":"+[1]Clientes!AC317","v":0},{"$f":"+[1]Clientes!AD317","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!D400","v":"X2D"},{"$f":"+PremisaCosto!G400","v":"C"},null,null,null,{"$f":"+[1]Clientes!H318","v":0},{"$f":"+[1]Clientes!I318","v":0},{"$f":"+[1]Clientes!J318","v":0},{"$f":"+[1]Clientes!K318","v":0},{"$f":"+[1]Clientes!L318","v":0},null,{"$f":"+[1]Clientes!N318","v":0},{"$f":"+[1]Clientes!O318","v":0},{"$f":"+[1]Clientes!P318","v":0},{"$f":"+[1]Clientes!Q318","v":0},{"$f":"+[1]Clientes!R318","v":0},null,{"$f":"+[1]Clientes!T318","v":0},{"$f":"+[1]Clientes!U318","v":0},{"$f":"+[1]Clientes!V318","v":0},{"$f":"+[1]Clientes!W318","v":0},{"$f":"+[1]Clientes!X318","v":0},{"$f":"+SUMPRODUCT(T318:W318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA318","v":0},{"$f":"+[1]Clientes!AB318","v":0},{"$f":"+[1]Clientes!AC318","v":0},{"$f":"+[1]Clientes!AD318","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!D401","v":"X2D"},{"$f":"+PremisaCosto!G401","v":"C"},null,null,null,{"$f":"+[1]Clientes!H319","v":0},{"$f":"+[1]Clientes!I319","v":0},{"$f":"+[1]Clientes!J319","v":0},{"$f":"+[1]Clientes!K319","v":0},{"$f":"+[1]Clientes!L319","v":0},null,{"$f":"+[1]Clientes!N319","v":0},{"$f":"+[1]Clientes!O319","v":0},{"$f":"+[1]Clientes!P319","v":0},{"$f":"+[1]Clientes!Q319","v":0},{"$f":"+[1]Clientes!R319","v":0},null,{"$f":"+[1]Clientes!T319","v":0},{"$f":"+[1]Clientes!U319","v":0},{"$f":"+[1]Clientes!V319","v":0},{"$f":"+[1]Clientes!W319","v":0},{"$f":"+[1]Clientes!X319","v":0},{"$f":"+SUMPRODUCT(T319:W319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA319","v":0},{"$f":"+[1]Clientes!AB319","v":0},{"$f":"+[1]Clientes!AC319","v":0},{"$f":"+[1]Clientes!AD319","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!D402","v":"X2D"},{"$f":"+PremisaCosto!G402","v":"C"},null,null,null,{"$f":"+[1]Clientes!H320","v":0},{"$f":"+[1]Clientes!I320","v":0},{"$f":"+[1]Clientes!J320","v":0},{"$f":"+[1]Clientes!K320","v":0},{"$f":"+[1]Clientes!L320","v":0},null,{"$f":"+[1]Clientes!N320","v":0},{"$f":"+[1]Clientes!O320","v":0},{"$f":"+[1]Clientes!P320","v":0},{"$f":"+[1]Clientes!Q320","v":0},{"$f":"+[1]Clientes!R320","v":0},null,{"$f":"+[1]Clientes!T320","v":0},{"$f":"+[1]Clientes!U320","v":0},{"$f":"+[1]Clientes!V320","v":0},{"$f":"+[1]Clientes!W320","v":0},{"$f":"+[1]Clientes!X320","v":0},{"$f":"+SUMPRODUCT(T320:W320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA320","v":0},{"$f":"+[1]Clientes!AB320","v":0},{"$f":"+[1]Clientes!AC320","v":0},{"$f":"+[1]Clientes!AD320","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!D403","v":"X2D"},{"$f":"+PremisaCosto!G403","v":"C"},null,null,null,{"$f":"+[1]Clientes!H321","v":0},{"$f":"+[1]Clientes!I321","v":0},{"$f":"+[1]Clientes!J321","v":0},{"$f":"+[1]Clientes!K321","v":0},{"$f":"+[1]Clientes!L321","v":0},null,{"$f":"+[1]Clientes!N321","v":0},{"$f":"+[1]Clientes!O321","v":0},{"$f":"+[1]Clientes!P321","v":0},{"$f":"+[1]Clientes!Q321","v":0},{"$f":"+[1]Clientes!R321","v":0},null,{"$f":"+[1]Clientes!T321","v":0},{"$f":"+[1]Clientes!U321","v":0},{"$f":"+[1]Clientes!V321","v":0},{"$f":"+[1]Clientes!W321","v":0},{"$f":"+[1]Clientes!X321","v":0},{"$f":"+SUMPRODUCT(T321:W321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA321","v":0},{"$f":"+[1]Clientes!AB321","v":0},{"$f":"+[1]Clientes!AC321","v":0},{"$f":"+[1]Clientes!AD321","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D404","v":"X2D"},{"$f":"+PremisaCosto!G404","v":"C"},null,null,null,{"$f":"+[1]Clientes!H322","v":0},{"$f":"+[1]Clientes!I322","v":0},{"$f":"+[1]Clientes!J322","v":0},{"$f":"+[1]Clientes!K322","v":0},{"$f":"+[1]Clientes!L322","v":0},null,{"$f":"+[1]Clientes!N322","v":0},{"$f":"+[1]Clientes!O322","v":0},{"$f":"+[1]Clientes!P322","v":0},{"$f":"+[1]Clientes!Q322","v":0},{"$f":"+[1]Clientes!R322","v":0},null,{"$f":"+[1]Clientes!T322","v":0},{"$f":"+[1]Clientes!U322","v":0},{"$f":"+[1]Clientes!V322","v":0},{"$f":"+[1]Clientes!W322","v":0},{"$f":"+[1]Clientes!X322","v":0},{"$f":"+SUMPRODUCT(T322:W322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA322","v":0},{"$f":"+[1]Clientes!AB322","v":0},{"$f":"+[1]Clientes!AC322","v":0},{"$f":"+[1]Clientes!AD322","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!D405","v":"X2D"},{"$f":"+PremisaCosto!G405","v":"C"},null,null,null,{"$f":"+[1]Clientes!H323","v":0},{"$f":"+[1]Clientes!I323","v":0},{"$f":"+[1]Clientes!J323","v":0},{"$f":"+[1]Clientes!K323","v":0},{"$f":"+[1]Clientes!L323","v":0},null,{"$f":"+[1]Clientes!N323","v":0},{"$f":"+[1]Clientes!O323","v":0},{"$f":"+[1]Clientes!P323","v":0},{"$f":"+[1]Clientes!Q323","v":0},{"$f":"+[1]Clientes!R323","v":0},null,{"$f":"+[1]Clientes!T323","v":0},{"$f":"+[1]Clientes!U323","v":0},{"$f":"+[1]Clientes!V323","v":0},{"$f":"+[1]Clientes!W323","v":0},{"$f":"+[1]Clientes!X323","v":0},{"$f":"+SUMPRODUCT(T323:W323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA323","v":0},{"$f":"+[1]Clientes!AB323","v":0},{"$f":"+[1]Clientes!AC323","v":0},{"$f":"+[1]Clientes!AD323","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!D406","v":0},{"$f":"+PremisaCosto!G406","v":0},null,null,null,{"$f":"+[1]Clientes!H324","v":0},{"$f":"+[1]Clientes!I324","v":0},{"$f":"+[1]Clientes!J324","v":0},{"$f":"+[1]Clientes!K324","v":0},{"$f":"+[1]Clientes!L324","v":0},null,{"$f":"+[1]Clientes!N324","v":0},{"$f":"+[1]Clientes!O324","v":0},{"$f":"+[1]Clientes!P324","v":0},{"$f":"+[1]Clientes!Q324","v":0},{"$f":"+[1]Clientes!R324","v":0},null,{"$f":"+[1]Clientes!T324","v":0},{"$f":"+[1]Clientes!U324","v":0},{"$f":"+[1]Clientes!V324","v":0},{"$f":"+[1]Clientes!W324","v":0},{"$f":"+[1]Clientes!X324","v":0},{"$f":"+SUMPRODUCT(T324:W324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA324","v":0},{"$f":"+[1]Clientes!AB324","v":0},{"$f":"+[1]Clientes!AC324","v":0},{"$f":"+[1]Clientes!AD324","v":0},{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!D407","v":0},{"$f":"+PremisaCosto!G407","v":0},null,null,null,{"$f":"+[1]Clientes!H325","v":0},{"$f":"+[1]Clientes!I325","v":0},{"$f":"+[1]Clientes!J325","v":0},{"$f":"+[1]Clientes!K325","v":0},{"$f":"+[1]Clientes!L325","v":0},null,{"$f":"+[1]Clientes!N325","v":0},{"$f":"+[1]Clientes!O325","v":0},{"$f":"+[1]Clientes!P325","v":0},{"$f":"+[1]Clientes!Q325","v":0},{"$f":"+[1]Clientes!R325","v":0},null,{"$f":"+[1]Clientes!T325","v":0},{"$f":"+[1]Clientes!U325","v":0},{"$f":"+[1]Clientes!V325","v":0},{"$f":"+[1]Clientes!W325","v":0},{"$f":"+[1]Clientes!X325","v":0},{"$f":"+SUMPRODUCT(T325:W325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA325","v":0},{"$f":"+[1]Clientes!AB325","v":0},{"$f":"+[1]Clientes!AC325","v":0},{"$f":"+[1]Clientes!AD325","v":0},{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!D408","v":"X3D"},{"$f":"+PremisaCosto!G408","v":"C"},null,null,null,{"$f":"+[1]Clientes!H326","v":0},{"$f":"+[1]Clientes!I326","v":0},{"$f":"+[1]Clientes!J326","v":0},{"$f":"+[1]Clientes!K326","v":0},{"$f":"+[1]Clientes!L326","v":0},null,{"$f":"+[1]Clientes!N326","v":0},{"$f":"+[1]Clientes!O326","v":0},{"$f":"+[1]Clientes!P326","v":0},{"$f":"+[1]Clientes!Q326","v":0},{"$f":"+[1]Clientes!R326","v":0},null,{"$f":"+[1]Clientes!T326","v":0},{"$f":"+[1]Clientes!U326","v":0},{"$f":"+[1]Clientes!V326","v":0},{"$f":"+[1]Clientes!W326","v":0},{"$f":"+[1]Clientes!X326","v":0},{"$f":"+SUMPRODUCT(T326:W326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA326","v":0},{"$f":"+[1]Clientes!AB326","v":0},{"$f":"+[1]Clientes!AC326","v":0},{"$f":"+[1]Clientes!AD326","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!D409","v":"X3D"},{"$f":"+PremisaCosto!G409","v":"C"},null,null,null,{"$f":"+[1]Clientes!H327","v":0},{"$f":"+[1]Clientes!I327","v":0},{"$f":"+[1]Clientes!J327","v":0},{"$f":"+[1]Clientes!K327","v":0},{"$f":"+[1]Clientes!L327","v":0},null,{"$f":"+[1]Clientes!N327","v":0},{"$f":"+[1]Clientes!O327","v":0},{"$f":"+[1]Clientes!P327","v":0},{"$f":"+[1]Clientes!Q327","v":0},{"$f":"+[1]Clientes!R327","v":0},null,{"$f":"+[1]Clientes!T327","v":0},{"$f":"+[1]Clientes!U327","v":0},{"$f":"+[1]Clientes!V327","v":0},{"$f":"+[1]Clientes!W327","v":0},{"$f":"+[1]Clientes!X327","v":0},{"$f":"+SUMPRODUCT(T327:W327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA327","v":0},{"$f":"+[1]Clientes!AB327","v":0},{"$f":"+[1]Clientes!AC327","v":0},{"$f":"+[1]Clientes!AD327","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!D410","v":"X3D"},{"$f":"+PremisaCosto!G410","v":"C"},null,null,null,{"$f":"+[1]Clientes!H328","v":0},{"$f":"+[1]Clientes!I328","v":0},{"$f":"+[1]Clientes!J328","v":0},{"$f":"+[1]Clientes!K328","v":0},{"$f":"+[1]Clientes!L328","v":0},null,{"$f":"+[1]Clientes!N328","v":0},{"$f":"+[1]Clientes!O328","v":0},{"$f":"+[1]Clientes!P328","v":0},{"$f":"+[1]Clientes!Q328","v":0},{"$f":"+[1]Clientes!R328","v":0},null,{"$f":"+[1]Clientes!T328","v":0},{"$f":"+[1]Clientes!U328","v":0},{"$f":"+[1]Clientes!V328","v":0},{"$f":"+[1]Clientes!W328","v":0},{"$f":"+[1]Clientes!X328","v":0},{"$f":"+SUMPRODUCT(T328:W328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA328","v":0},{"$f":"+[1]Clientes!AB328","v":0},{"$f":"+[1]Clientes!AC328","v":0},{"$f":"+[1]Clientes!AD328","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!D411","v":"X3D"},{"$f":"+PremisaCosto!G411","v":"C"},null,null,null,{"$f":"+[1]Clientes!H329","v":0},{"$f":"+[1]Clientes!I329","v":0},{"$f":"+[1]Clientes!J329","v":0},{"$f":"+[1]Clientes!K329","v":0},{"$f":"+[1]Clientes!L329","v":0},null,{"$f":"+[1]Clientes!N329","v":0},{"$f":"+[1]Clientes!O329","v":0},{"$f":"+[1]Clientes!P329","v":0},{"$f":"+[1]Clientes!Q329","v":0},{"$f":"+[1]Clientes!R329","v":0},null,{"$f":"+[1]Clientes!T329","v":0},{"$f":"+[1]Clientes!U329","v":0},{"$f":"+[1]Clientes!V329","v":0},{"$f":"+[1]Clientes!W329","v":0},{"$f":"+[1]Clientes!X329","v":0},{"$f":"+SUMPRODUCT(T329:W329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA329","v":0},{"$f":"+[1]Clientes!AB329","v":0},{"$f":"+[1]Clientes!AC329","v":0},{"$f":"+[1]Clientes!AD329","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!D412","v":"X3D"},{"$f":"+PremisaCosto!G412","v":"C"},null,null,null,{"$f":"+[1]Clientes!H330","v":0},{"$f":"+[1]Clientes!I330","v":0},{"$f":"+[1]Clientes!J330","v":0},{"$f":"+[1]Clientes!K330","v":0},{"$f":"+[1]Clientes!L330","v":0},null,{"$f":"+[1]Clientes!N330","v":0},{"$f":"+[1]Clientes!O330","v":0},{"$f":"+[1]Clientes!P330","v":0},{"$f":"+[1]Clientes!Q330","v":0},{"$f":"+[1]Clientes!R330","v":0},null,{"$f":"+[1]Clientes!T330","v":0},{"$f":"+[1]Clientes!U330","v":0},{"$f":"+[1]Clientes!V330","v":0},{"$f":"+[1]Clientes!W330","v":0},{"$f":"+[1]Clientes!X330","v":0},{"$f":"+SUMPRODUCT(T330:W330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA330","v":0},{"$f":"+[1]Clientes!AB330","v":0},{"$f":"+[1]Clientes!AC330","v":0},{"$f":"+[1]Clientes!AD330","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!D413","v":"X3D"},{"$f":"+PremisaCosto!G413","v":"C"},null,null,null,{"$f":"+[1]Clientes!H331","v":0},{"$f":"+[1]Clientes!I331","v":0},{"$f":"+[1]Clientes!J331","v":0},{"$f":"+[1]Clientes!K331","v":0},{"$f":"+[1]Clientes!L331","v":0},null,{"$f":"+[1]Clientes!N331","v":0},{"$f":"+[1]Clientes!O331","v":0},{"$f":"+[1]Clientes!P331","v":0},{"$f":"+[1]Clientes!Q331","v":0},{"$f":"+[1]Clientes!R331","v":0},null,{"$f":"+[1]Clientes!T331","v":0},{"$f":"+[1]Clientes!U331","v":0},{"$f":"+[1]Clientes!V331","v":0},{"$f":"+[1]Clientes!W331","v":0},{"$f":"+[1]Clientes!X331","v":0},{"$f":"+SUMPRODUCT(T331:W331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA331","v":0},{"$f":"+[1]Clientes!AB331","v":0},{"$f":"+[1]Clientes!AC331","v":0},{"$f":"+[1]Clientes!AD331","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!D414","v":"X3D"},{"$f":"+PremisaCosto!G414","v":"C"},null,null,null,{"$f":"+[1]Clientes!H332","v":0},{"$f":"+[1]Clientes!I332","v":0},{"$f":"+[1]Clientes!J332","v":0},{"$f":"+[1]Clientes!K332","v":0},{"$f":"+[1]Clientes!L332","v":0},null,{"$f":"+[1]Clientes!N332","v":0},{"$f":"+[1]Clientes!O332","v":0},{"$f":"+[1]Clientes!P332","v":0},{"$f":"+[1]Clientes!Q332","v":0},{"$f":"+[1]Clientes!R332","v":0},null,{"$f":"+[1]Clientes!T332","v":0},{"$f":"+[1]Clientes!U332","v":0},{"$f":"+[1]Clientes!V332","v":0},{"$f":"+[1]Clientes!W332","v":0},{"$f":"+[1]Clientes!X332","v":0},{"$f":"+SUMPRODUCT(T332:W332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA332","v":0},{"$f":"+[1]Clientes!AB332","v":0},{"$f":"+[1]Clientes!AC332","v":0},{"$f":"+[1]Clientes!AD332","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!D415","v":"X3D"},{"$f":"+PremisaCosto!G415","v":"C"},null,null,null,{"$f":"+[1]Clientes!H333","v":0},{"$f":"+[1]Clientes!I333","v":0},{"$f":"+[1]Clientes!J333","v":0},{"$f":"+[1]Clientes!K333","v":0},{"$f":"+[1]Clientes!L333","v":0},null,{"$f":"+[1]Clientes!N333","v":0},{"$f":"+[1]Clientes!O333","v":0},{"$f":"+[1]Clientes!P333","v":0},{"$f":"+[1]Clientes!Q333","v":0},{"$f":"+[1]Clientes!R333","v":0},null,{"$f":"+[1]Clientes!T333","v":0},{"$f":"+[1]Clientes!U333","v":0},{"$f":"+[1]Clientes!V333","v":0},{"$f":"+[1]Clientes!W333","v":0},{"$f":"+[1]Clientes!X333","v":0},{"$f":"+SUMPRODUCT(T333:W333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA333","v":0},{"$f":"+[1]Clientes!AB333","v":0},{"$f":"+[1]Clientes!AC333","v":0},{"$f":"+[1]Clientes!AD333","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D416","v":"X3D"},{"$f":"+PremisaCosto!G416","v":"C"},null,null,null,{"$f":"+[1]Clientes!H334","v":0},{"$f":"+[1]Clientes!I334","v":0},{"$f":"+[1]Clientes!J334","v":0},{"$f":"+[1]Clientes!K334","v":0},{"$f":"+[1]Clientes!L334","v":0},null,{"$f":"+[1]Clientes!N334","v":0},{"$f":"+[1]Clientes!O334","v":0},{"$f":"+[1]Clientes!P334","v":0},{"$f":"+[1]Clientes!Q334","v":0},{"$f":"+[1]Clientes!R334","v":0},null,{"$f":"+[1]Clientes!T334","v":0},{"$f":"+[1]Clientes!U334","v":0},{"$f":"+[1]Clientes!V334","v":0},{"$f":"+[1]Clientes!W334","v":0},{"$f":"+[1]Clientes!X334","v":0},{"$f":"+SUMPRODUCT(T334:W334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA334","v":0},{"$f":"+[1]Clientes!AB334","v":0},{"$f":"+[1]Clientes!AC334","v":0},{"$f":"+[1]Clientes!AD334","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!D417","v":"X3D"},{"$f":"+PremisaCosto!G417","v":"C"},null,null,null,{"$f":"+[1]Clientes!H335","v":0},{"$f":"+[1]Clientes!I335","v":0},{"$f":"+[1]Clientes!J335","v":0},{"$f":"+[1]Clientes!K335","v":0},{"$f":"+[1]Clientes!L335","v":0},null,{"$f":"+[1]Clientes!N335","v":0},{"$f":"+[1]Clientes!O335","v":0},{"$f":"+[1]Clientes!P335","v":0},{"$f":"+[1]Clientes!Q335","v":0},{"$f":"+[1]Clientes!R335","v":0},null,{"$f":"+[1]Clientes!T335","v":0},{"$f":"+[1]Clientes!U335","v":0},{"$f":"+[1]Clientes!V335","v":0},{"$f":"+[1]Clientes!W335","v":0},{"$f":"+[1]Clientes!X335","v":0},{"$f":"+SUMPRODUCT(T335:W335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA335","v":0},{"$f":"+[1]Clientes!AB335","v":0},{"$f":"+[1]Clientes!AC335","v":0},{"$f":"+[1]Clientes!AD335","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D418","v":0},{"$f":"+PremisaCosto!G418","v":0},null,null,null,{"$f":"+[1]Clientes!H336","v":0},{"$f":"+[1]Clientes!I336","v":0},{"$f":"+[1]Clientes!J336","v":0},{"$f":"+[1]Clientes!K336","v":0},{"$f":"+[1]Clientes!L336","v":0},null,{"$f":"+[1]Clientes!N336","v":0},{"$f":"+[1]Clientes!O336","v":0},{"$f":"+[1]Clientes!P336","v":0},{"$f":"+[1]Clientes!Q336","v":0},{"$f":"+[1]Clientes!R336","v":0},null,{"$f":"+[1]Clientes!T336","v":0},{"$f":"+[1]Clientes!U336","v":0},{"$f":"+[1]Clientes!V336","v":0},{"$f":"+[1]Clientes!W336","v":0},{"$f":"+[1]Clientes!X336","v":0},{"$f":"+SUMPRODUCT(T336:W336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA336","v":0},{"$f":"+[1]Clientes!AB336","v":0},{"$f":"+[1]Clientes!AC336","v":0},{"$f":"+[1]Clientes!AD336","v":0},{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!D419","v":"X3D"},{"$f":"+PremisaCosto!G419","v":"C"},null,null,null,{"$f":"+[1]Clientes!H337","v":0},{"$f":"+[1]Clientes!I337","v":0},{"$f":"+[1]Clientes!J337","v":0},{"$f":"+[1]Clientes!K337","v":0},{"$f":"+[1]Clientes!L337","v":0},null,{"$f":"+[1]Clientes!N337","v":0},{"$f":"+[1]Clientes!O337","v":0},{"$f":"+[1]Clientes!P337","v":0},{"$f":"+[1]Clientes!Q337","v":0},{"$f":"+[1]Clientes!R337","v":0},null,{"$f":"+[1]Clientes!T337","v":0},{"$f":"+[1]Clientes!U337","v":0},{"$f":"+[1]Clientes!V337","v":0},{"$f":"+[1]Clientes!W337","v":0},{"$f":"+[1]Clientes!X337","v":0},{"$f":"+SUMPRODUCT(T337:W337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA337","v":0},{"$f":"+[1]Clientes!AB337","v":0},{"$f":"+[1]Clientes!AC337","v":0},{"$f":"+[1]Clientes!AD337","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!D420","v":"X3D"},{"$f":"+PremisaCosto!G420","v":"C"},null,null,null,{"$f":"+[1]Clientes!H338","v":0},{"$f":"+[1]Clientes!I338","v":0},{"$f":"+[1]Clientes!J338","v":0},{"$f":"+[1]Clientes!K338","v":0},{"$f":"+[1]Clientes!L338","v":0},null,{"$f":"+[1]Clientes!N338","v":0},{"$f":"+[1]Clientes!O338","v":0},{"$f":"+[1]Clientes!P338","v":0},{"$f":"+[1]Clientes!Q338","v":0},{"$f":"+[1]Clientes!R338","v":0},null,{"$f":"+[1]Clientes!T338","v":0},{"$f":"+[1]Clientes!U338","v":0},{"$f":"+[1]Clientes!V338","v":0},{"$f":"+[1]Clientes!W338","v":0},{"$f":"+[1]Clientes!X338","v":0},{"$f":"+SUMPRODUCT(T338:W338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA338","v":0},{"$f":"+[1]Clientes!AB338","v":0},{"$f":"+[1]Clientes!AC338","v":0},{"$f":"+[1]Clientes!AD338","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!D421","v":"X3D"},{"$f":"+PremisaCosto!G421","v":"C"},null,null,null,{"$f":"+[1]Clientes!H339","v":0},{"$f":"+[1]Clientes!I339","v":0},{"$f":"+[1]Clientes!J339","v":0},{"$f":"+[1]Clientes!K339","v":0},{"$f":"+[1]Clientes!L339","v":0},null,{"$f":"+[1]Clientes!N339","v":0},{"$f":"+[1]Clientes!O339","v":0},{"$f":"+[1]Clientes!P339","v":0},{"$f":"+[1]Clientes!Q339","v":0},{"$f":"+[1]Clientes!R339","v":0},null,{"$f":"+[1]Clientes!T339","v":0},{"$f":"+[1]Clientes!U339","v":0},{"$f":"+[1]Clientes!V339","v":0},{"$f":"+[1]Clientes!W339","v":0},{"$f":"+[1]Clientes!X339","v":0},{"$f":"+SUMPRODUCT(T339:W339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA339","v":0},{"$f":"+[1]Clientes!AB339","v":0},{"$f":"+[1]Clientes!AC339","v":0},{"$f":"+[1]Clientes!AD339","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!D422","v":"X3D"},{"$f":"+PremisaCosto!G422","v":"C"},null,null,null,{"$f":"+[1]Clientes!H340","v":0},{"$f":"+[1]Clientes!I340","v":0},{"$f":"+[1]Clientes!J340","v":0},{"$f":"+[1]Clientes!K340","v":0},{"$f":"+[1]Clientes!L340","v":0},null,{"$f":"+[1]Clientes!N340","v":0},{"$f":"+[1]Clientes!O340","v":0},{"$f":"+[1]Clientes!P340","v":0},{"$f":"+[1]Clientes!Q340","v":0},{"$f":"+[1]Clientes!R340","v":0},null,{"$f":"+[1]Clientes!T340","v":0},{"$f":"+[1]Clientes!U340","v":0},{"$f":"+[1]Clientes!V340","v":0},{"$f":"+[1]Clientes!W340","v":0},{"$f":"+[1]Clientes!X340","v":0},{"$f":"+SUMPRODUCT(T340:W340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA340","v":0},{"$f":"+[1]Clientes!AB340","v":0},{"$f":"+[1]Clientes!AC340","v":0},{"$f":"+[1]Clientes!AD340","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!D423","v":"X3D"},{"$f":"+PremisaCosto!G423","v":"C"},null,null,null,{"$f":"+[1]Clientes!H341","v":0},{"$f":"+[1]Clientes!I341","v":0},{"$f":"+[1]Clientes!J341","v":0},{"$f":"+[1]Clientes!K341","v":0},{"$f":"+[1]Clientes!L341","v":0},null,{"$f":"+[1]Clientes!N341","v":0},{"$f":"+[1]Clientes!O341","v":0},{"$f":"+[1]Clientes!P341","v":0},{"$f":"+[1]Clientes!Q341","v":0},{"$f":"+[1]Clientes!R341","v":0},null,{"$f":"+[1]Clientes!T341","v":0},{"$f":"+[1]Clientes!U341","v":0},{"$f":"+[1]Clientes!V341","v":0},{"$f":"+[1]Clientes!W341","v":0},{"$f":"+[1]Clientes!X341","v":0},{"$f":"+SUMPRODUCT(T341:W341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA341","v":0},{"$f":"+[1]Clientes!AB341","v":0},{"$f":"+[1]Clientes!AC341","v":0},{"$f":"+[1]Clientes!AD341","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!D424","v":"X3D"},{"$f":"+PremisaCosto!G424","v":"C"},null,null,null,{"$f":"+[1]Clientes!H342","v":0},{"$f":"+[1]Clientes!I342","v":0},{"$f":"+[1]Clientes!J342","v":0},{"$f":"+[1]Clientes!K342","v":0},{"$f":"+[1]Clientes!L342","v":0},null,{"$f":"+[1]Clientes!N342","v":0},{"$f":"+[1]Clientes!O342","v":0},{"$f":"+[1]Clientes!P342","v":0},{"$f":"+[1]Clientes!Q342","v":0},{"$f":"+[1]Clientes!R342","v":0},null,{"$f":"+[1]Clientes!T342","v":0},{"$f":"+[1]Clientes!U342","v":0},{"$f":"+[1]Clientes!V342","v":0},{"$f":"+[1]Clientes!W342","v":0},{"$f":"+[1]Clientes!X342","v":0},{"$f":"+SUMPRODUCT(T342:W342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA342","v":0},{"$f":"+[1]Clientes!AB342","v":0},{"$f":"+[1]Clientes!AC342","v":0},{"$f":"+[1]Clientes!AD342","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!D425","v":"X3D"},{"$f":"+PremisaCosto!G425","v":"C"},null,null,null,{"$f":"+[1]Clientes!H343","v":0},{"$f":"+[1]Clientes!I343","v":0},{"$f":"+[1]Clientes!J343","v":0},{"$f":"+[1]Clientes!K343","v":0},{"$f":"+[1]Clientes!L343","v":0},null,{"$f":"+[1]Clientes!N343","v":0},{"$f":"+[1]Clientes!O343","v":0},{"$f":"+[1]Clientes!P343","v":0},{"$f":"+[1]Clientes!Q343","v":0},{"$f":"+[1]Clientes!R343","v":0},null,{"$f":"+[1]Clientes!T343","v":0},{"$f":"+[1]Clientes!U343","v":0},{"$f":"+[1]Clientes!V343","v":0},{"$f":"+[1]Clientes!W343","v":0},{"$f":"+[1]Clientes!X343","v":0},{"$f":"+SUMPRODUCT(T343:W343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA343","v":0},{"$f":"+[1]Clientes!AB343","v":0},{"$f":"+[1]Clientes!AC343","v":0},{"$f":"+[1]Clientes!AD343","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!D426","v":"X3D"},{"$f":"+PremisaCosto!G426","v":"C"},null,null,null,{"$f":"+[1]Clientes!H344","v":0},{"$f":"+[1]Clientes!I344","v":0},{"$f":"+[1]Clientes!J344","v":0},{"$f":"+[1]Clientes!K344","v":0},{"$f":"+[1]Clientes!L344","v":0},null,{"$f":"+[1]Clientes!N344","v":0},{"$f":"+[1]Clientes!O344","v":0},{"$f":"+[1]Clientes!P344","v":0},{"$f":"+[1]Clientes!Q344","v":0},{"$f":"+[1]Clientes!R344","v":0},null,{"$f":"+[1]Clientes!T344","v":0},{"$f":"+[1]Clientes!U344","v":0},{"$f":"+[1]Clientes!V344","v":0},{"$f":"+[1]Clientes!W344","v":0},{"$f":"+[1]Clientes!X344","v":0},{"$f":"+SUMPRODUCT(T344:W344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA344","v":0},{"$f":"+[1]Clientes!AB344","v":0},{"$f":"+[1]Clientes!AC344","v":0},{"$f":"+[1]Clientes!AD344","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D427","v":"X3D"},{"$f":"+PremisaCosto!G427","v":"C"},null,null,null,{"$f":"+[1]Clientes!H345","v":0},{"$f":"+[1]Clientes!I345","v":0},{"$f":"+[1]Clientes!J345","v":0},{"$f":"+[1]Clientes!K345","v":0},{"$f":"+[1]Clientes!L345","v":0},null,{"$f":"+[1]Clientes!N345","v":0},{"$f":"+[1]Clientes!O345","v":0},{"$f":"+[1]Clientes!P345","v":0},{"$f":"+[1]Clientes!Q345","v":0},{"$f":"+[1]Clientes!R345","v":0},null,{"$f":"+[1]Clientes!T345","v":0},{"$f":"+[1]Clientes!U345","v":0},{"$f":"+[1]Clientes!V345","v":0},{"$f":"+[1]Clientes!W345","v":0},{"$f":"+[1]Clientes!X345","v":0},{"$f":"+SUMPRODUCT(T345:W345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA345","v":0},{"$f":"+[1]Clientes!AB345","v":0},{"$f":"+[1]Clientes!AC345","v":0},{"$f":"+[1]Clientes!AD345","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!D428","v":"X3D"},{"$f":"+PremisaCosto!G428","v":"C"},null,null,null,{"$f":"+[1]Clientes!H346","v":0},{"$f":"+[1]Clientes!I346","v":0},{"$f":"+[1]Clientes!J346","v":0},{"$f":"+[1]Clientes!K346","v":0},{"$f":"+[1]Clientes!L346","v":0},null,{"$f":"+[1]Clientes!N346","v":0},{"$f":"+[1]Clientes!O346","v":0},{"$f":"+[1]Clientes!P346","v":0},{"$f":"+[1]Clientes!Q346","v":0},{"$f":"+[1]Clientes!R346","v":0},null,{"$f":"+[1]Clientes!T346","v":0},{"$f":"+[1]Clientes!U346","v":0},{"$f":"+[1]Clientes!V346","v":0},{"$f":"+[1]Clientes!W346","v":0},{"$f":"+[1]Clientes!X346","v":0},{"$f":"+SUMPRODUCT(T346:W346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA346","v":0},{"$f":"+[1]Clientes!AB346","v":0},{"$f":"+[1]Clientes!AC346","v":0},{"$f":"+[1]Clientes!AD346","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D429","v":0},{"$f":"+PremisaCosto!G429","v":0},null,null,null,{"$f":"+[1]Clientes!H347","v":0},{"$f":"+[1]Clientes!I347","v":0},{"$f":"+[1]Clientes!J347","v":0},{"$f":"+[1]Clientes!K347","v":0},{"$f":"+[1]Clientes!L347","v":0},null,{"$f":"+[1]Clientes!N347","v":0},{"$f":"+[1]Clientes!O347","v":0},{"$f":"+[1]Clientes!P347","v":0},{"$f":"+[1]Clientes!Q347","v":0},{"$f":"+[1]Clientes!R347","v":0},null,{"$f":"+[1]Clientes!T347","v":0},{"$f":"+[1]Clientes!U347","v":0},{"$f":"+[1]Clientes!V347","v":0},{"$f":"+[1]Clientes!W347","v":0},{"$f":"+[1]Clientes!X347","v":0},{"$f":"+SUMPRODUCT(T347:W347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA347","v":0},{"$f":"+[1]Clientes!AB347","v":0},{"$f":"+[1]Clientes!AC347","v":0},{"$f":"+[1]Clientes!AD347","v":0},{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!D430","v":"X3D"},{"$f":"+PremisaCosto!G430","v":"C"},null,null,null,{"$f":"+[1]Clientes!H348","v":0},{"$f":"+[1]Clientes!I348","v":0},{"$f":"+[1]Clientes!J348","v":0},{"$f":"+[1]Clientes!K348","v":0},{"$f":"+[1]Clientes!L348","v":0},null,{"$f":"+[1]Clientes!N348","v":0},{"$f":"+[1]Clientes!O348","v":0},{"$f":"+[1]Clientes!P348","v":0},{"$f":"+[1]Clientes!Q348","v":0},{"$f":"+[1]Clientes!R348","v":0},null,{"$f":"+[1]Clientes!T348","v":0},{"$f":"+[1]Clientes!U348","v":0},{"$f":"+[1]Clientes!V348","v":0},{"$f":"+[1]Clientes!W348","v":0},{"$f":"+[1]Clientes!X348","v":0},{"$f":"+SUMPRODUCT(T348:W348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA348","v":0},{"$f":"+[1]Clientes!AB348","v":0},{"$f":"+[1]Clientes!AC348","v":0},{"$f":"+[1]Clientes!AD348","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!D431","v":"X3D"},{"$f":"+PremisaCosto!G431","v":"C"},null,null,null,{"$f":"+[1]Clientes!H349","v":0},{"$f":"+[1]Clientes!I349","v":0},{"$f":"+[1]Clientes!J349","v":0},{"$f":"+[1]Clientes!K349","v":0},{"$f":"+[1]Clientes!L349","v":0},null,{"$f":"+[1]Clientes!N349","v":0},{"$f":"+[1]Clientes!O349","v":0},{"$f":"+[1]Clientes!P349","v":0},{"$f":"+[1]Clientes!Q349","v":0},{"$f":"+[1]Clientes!R349","v":0},null,{"$f":"+[1]Clientes!T349","v":0},{"$f":"+[1]Clientes!U349","v":0},{"$f":"+[1]Clientes!V349","v":0},{"$f":"+[1]Clientes!W349","v":0},{"$f":"+[1]Clientes!X349","v":0},{"$f":"+SUMPRODUCT(T349:W349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA349","v":0},{"$f":"+[1]Clientes!AB349","v":0},{"$f":"+[1]Clientes!AC349","v":0},{"$f":"+[1]Clientes!AD349","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!D432","v":"X3D"},{"$f":"+PremisaCosto!G432","v":"C"},null,null,null,{"$f":"+[1]Clientes!H350","v":0},{"$f":"+[1]Clientes!I350","v":0},{"$f":"+[1]Clientes!J350","v":0},{"$f":"+[1]Clientes!K350","v":0},{"$f":"+[1]Clientes!L350","v":0},null,{"$f":"+[1]Clientes!N350","v":0},{"$f":"+[1]Clientes!O350","v":0},{"$f":"+[1]Clientes!P350","v":0},{"$f":"+[1]Clientes!Q350","v":0},{"$f":"+[1]Clientes!R350","v":0},null,{"$f":"+[1]Clientes!T350","v":0},{"$f":"+[1]Clientes!U350","v":0},{"$f":"+[1]Clientes!V350","v":0},{"$f":"+[1]Clientes!W350","v":0},{"$f":"+[1]Clientes!X350","v":0},{"$f":"+SUMPRODUCT(T350:W350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA350","v":0},{"$f":"+[1]Clientes!AB350","v":0},{"$f":"+[1]Clientes!AC350","v":0},{"$f":"+[1]Clientes!AD350","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!D433","v":"X3D"},{"$f":"+PremisaCosto!G433","v":"C"},null,null,null,{"$f":"+[1]Clientes!H351","v":0},{"$f":"+[1]Clientes!I351","v":0},{"$f":"+[1]Clientes!J351","v":0},{"$f":"+[1]Clientes!K351","v":0},{"$f":"+[1]Clientes!L351","v":0},null,{"$f":"+[1]Clientes!N351","v":0},{"$f":"+[1]Clientes!O351","v":0},{"$f":"+[1]Clientes!P351","v":0},{"$f":"+[1]Clientes!Q351","v":0},{"$f":"+[1]Clientes!R351","v":0},null,{"$f":"+[1]Clientes!T351","v":0},{"$f":"+[1]Clientes!U351","v":0},{"$f":"+[1]Clientes!V351","v":0},{"$f":"+[1]Clientes!W351","v":0},{"$f":"+[1]Clientes!X351","v":0},{"$f":"+SUMPRODUCT(T351:W351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA351","v":0},{"$f":"+[1]Clientes!AB351","v":0},{"$f":"+[1]Clientes!AC351","v":0},{"$f":"+[1]Clientes!AD351","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!D434","v":"X3D"},{"$f":"+PremisaCosto!G434","v":"C"},null,null,null,{"$f":"+[1]Clientes!H352","v":0},{"$f":"+[1]Clientes!I352","v":0},{"$f":"+[1]Clientes!J352","v":0},{"$f":"+[1]Clientes!K352","v":0},{"$f":"+[1]Clientes!L352","v":0},null,{"$f":"+[1]Clientes!N352","v":0},{"$f":"+[1]Clientes!O352","v":0},{"$f":"+[1]Clientes!P352","v":0},{"$f":"+[1]Clientes!Q352","v":0},{"$f":"+[1]Clientes!R352","v":0},null,{"$f":"+[1]Clientes!T352","v":0},{"$f":"+[1]Clientes!U352","v":0},{"$f":"+[1]Clientes!V352","v":0},{"$f":"+[1]Clientes!W352","v":0},{"$f":"+[1]Clientes!X352","v":0},{"$f":"+SUMPRODUCT(T352:W352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA352","v":0},{"$f":"+[1]Clientes!AB352","v":0},{"$f":"+[1]Clientes!AC352","v":0},{"$f":"+[1]Clientes!AD352","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!D435","v":"X3D"},{"$f":"+PremisaCosto!G435","v":"C"},null,null,null,{"$f":"+[1]Clientes!H353","v":0},{"$f":"+[1]Clientes!I353","v":0},{"$f":"+[1]Clientes!J353","v":0},{"$f":"+[1]Clientes!K353","v":0},{"$f":"+[1]Clientes!L353","v":0},null,{"$f":"+[1]Clientes!N353","v":0},{"$f":"+[1]Clientes!O353","v":0},{"$f":"+[1]Clientes!P353","v":0},{"$f":"+[1]Clientes!Q353","v":0},{"$f":"+[1]Clientes!R353","v":0},null,{"$f":"+[1]Clientes!T353","v":0},{"$f":"+[1]Clientes!U353","v":0},{"$f":"+[1]Clientes!V353","v":0},{"$f":"+[1]Clientes!W353","v":0},{"$f":"+[1]Clientes!X353","v":0},{"$f":"+SUMPRODUCT(T353:W353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA353","v":0},{"$f":"+[1]Clientes!AB353","v":0},{"$f":"+[1]Clientes!AC353","v":0},{"$f":"+[1]Clientes!AD353","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!D436","v":"X3D"},{"$f":"+PremisaCosto!G436","v":"C"},null,null,null,{"$f":"+[1]Clientes!H354","v":0},{"$f":"+[1]Clientes!I354","v":0},{"$f":"+[1]Clientes!J354","v":0},{"$f":"+[1]Clientes!K354","v":0},{"$f":"+[1]Clientes!L354","v":0},null,{"$f":"+[1]Clientes!N354","v":0},{"$f":"+[1]Clientes!O354","v":0},{"$f":"+[1]Clientes!P354","v":0},{"$f":"+[1]Clientes!Q354","v":0},{"$f":"+[1]Clientes!R354","v":0},null,{"$f":"+[1]Clientes!T354","v":0},{"$f":"+[1]Clientes!U354","v":0},{"$f":"+[1]Clientes!V354","v":0},{"$f":"+[1]Clientes!W354","v":0},{"$f":"+[1]Clientes!X354","v":0},{"$f":"+SUMPRODUCT(T354:W354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA354","v":0},{"$f":"+[1]Clientes!AB354","v":0},{"$f":"+[1]Clientes!AC354","v":0},{"$f":"+[1]Clientes!AD354","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!D437","v":"X3D"},{"$f":"+PremisaCosto!G437","v":"C"},null,null,null,{"$f":"+[1]Clientes!H355","v":0},{"$f":"+[1]Clientes!I355","v":0},{"$f":"+[1]Clientes!J355","v":0},{"$f":"+[1]Clientes!K355","v":0},{"$f":"+[1]Clientes!L355","v":0},null,{"$f":"+[1]Clientes!N355","v":0},{"$f":"+[1]Clientes!O355","v":0},{"$f":"+[1]Clientes!P355","v":0},{"$f":"+[1]Clientes!Q355","v":0},{"$f":"+[1]Clientes!R355","v":0},null,{"$f":"+[1]Clientes!T355","v":0},{"$f":"+[1]Clientes!U355","v":0},{"$f":"+[1]Clientes!V355","v":0},{"$f":"+[1]Clientes!W355","v":0},{"$f":"+[1]Clientes!X355","v":0},{"$f":"+SUMPRODUCT(T355:W355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA355","v":0},{"$f":"+[1]Clientes!AB355","v":0},{"$f":"+[1]Clientes!AC355","v":0},{"$f":"+[1]Clientes!AD355","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D438","v":"X3D"},{"$f":"+PremisaCosto!G438","v":"C"},null,null,null,{"$f":"+[1]Clientes!H356","v":0},{"$f":"+[1]Clientes!I356","v":0},{"$f":"+[1]Clientes!J356","v":0},{"$f":"+[1]Clientes!K356","v":0},{"$f":"+[1]Clientes!L356","v":0},null,{"$f":"+[1]Clientes!N356","v":0},{"$f":"+[1]Clientes!O356","v":0},{"$f":"+[1]Clientes!P356","v":0},{"$f":"+[1]Clientes!Q356","v":0},{"$f":"+[1]Clientes!R356","v":0},null,{"$f":"+[1]Clientes!T356","v":0},{"$f":"+[1]Clientes!U356","v":0},{"$f":"+[1]Clientes!V356","v":0},{"$f":"+[1]Clientes!W356","v":0},{"$f":"+[1]Clientes!X356","v":0},{"$f":"+SUMPRODUCT(T356:W356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA356","v":0},{"$f":"+[1]Clientes!AB356","v":0},{"$f":"+[1]Clientes!AC356","v":0},{"$f":"+[1]Clientes!AD356","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!D439","v":"X3D"},{"$f":"+PremisaCosto!G439","v":"C"},null,null,null,{"$f":"+[1]Clientes!H357","v":0},{"$f":"+[1]Clientes!I357","v":0},{"$f":"+[1]Clientes!J357","v":0},{"$f":"+[1]Clientes!K357","v":0},{"$f":"+[1]Clientes!L357","v":0},null,{"$f":"+[1]Clientes!N357","v":0},{"$f":"+[1]Clientes!O357","v":0},{"$f":"+[1]Clientes!P357","v":0},{"$f":"+[1]Clientes!Q357","v":0},{"$f":"+[1]Clientes!R357","v":0},null,{"$f":"+[1]Clientes!T357","v":0},{"$f":"+[1]Clientes!U357","v":0},{"$f":"+[1]Clientes!V357","v":0},{"$f":"+[1]Clientes!W357","v":0},{"$f":"+[1]Clientes!X357","v":0},{"$f":"+SUMPRODUCT(T357:W357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA357","v":0},{"$f":"+[1]Clientes!AB357","v":0},{"$f":"+[1]Clientes!AC357","v":0},{"$f":"+[1]Clientes!AD357","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!D440","v":0},{"$f":"+PremisaCosto!G440","v":0},null,null,null,{"$f":"+[1]Clientes!H358","v":0},{"$f":"+[1]Clientes!I358","v":0},{"$f":"+[1]Clientes!J358","v":0},{"$f":"+[1]Clientes!K358","v":0},{"$f":"+[1]Clientes!L358","v":0},null,{"$f":"+[1]Clientes!N358","v":0},{"$f":"+[1]Clientes!O358","v":0},{"$f":"+[1]Clientes!P358","v":0},{"$f":"+[1]Clientes!Q358","v":0},{"$f":"+[1]Clientes!R358","v":0},null,{"$f":"+[1]Clientes!T358","v":0},{"$f":"+[1]Clientes!U358","v":0},{"$f":"+[1]Clientes!V358","v":0},{"$f":"+[1]Clientes!W358","v":0},{"$f":"+[1]Clientes!X358","v":0},{"$f":"+SUMPRODUCT(T358:W358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA358","v":0},{"$f":"+[1]Clientes!AB358","v":0},{"$f":"+[1]Clientes!AC358","v":0},{"$f":"+[1]Clientes!AD358","v":0},{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!D441","v":"X3D"},{"$f":"+PremisaCosto!G441","v":"C"},null,null,null,{"$f":"+[1]Clientes!H359","v":0},{"$f":"+[1]Clientes!I359","v":0},{"$f":"+[1]Clientes!J359","v":0},{"$f":"+[1]Clientes!K359","v":0},{"$f":"+[1]Clientes!L359","v":0},null,{"$f":"+[1]Clientes!N359","v":0},{"$f":"+[1]Clientes!O359","v":0},{"$f":"+[1]Clientes!P359","v":0},{"$f":"+[1]Clientes!Q359","v":0},{"$f":"+[1]Clientes!R359","v":0},null,{"$f":"+[1]Clientes!T359","v":0},{"$f":"+[1]Clientes!U359","v":0},{"$f":"+[1]Clientes!V359","v":0},{"$f":"+[1]Clientes!W359","v":0},{"$f":"+[1]Clientes!X359","v":0},{"$f":"+SUMPRODUCT(T359:W359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA359","v":0},{"$f":"+[1]Clientes!AB359","v":0},{"$f":"+[1]Clientes!AC359","v":0},{"$f":"+[1]Clientes!AD359","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!D442","v":"X3D"},{"$f":"+PremisaCosto!G442","v":"C"},null,null,null,{"$f":"+[1]Clientes!H360","v":0},{"$f":"+[1]Clientes!I360","v":0},{"$f":"+[1]Clientes!J360","v":0},{"$f":"+[1]Clientes!K360","v":0},{"$f":"+[1]Clientes!L360","v":0},null,{"$f":"+[1]Clientes!N360","v":0},{"$f":"+[1]Clientes!O360","v":0},{"$f":"+[1]Clientes!P360","v":0},{"$f":"+[1]Clientes!Q360","v":0},{"$f":"+[1]Clientes!R360","v":0},null,{"$f":"+[1]Clientes!T360","v":0},{"$f":"+[1]Clientes!U360","v":0},{"$f":"+[1]Clientes!V360","v":0},{"$f":"+[1]Clientes!W360","v":0},{"$f":"+[1]Clientes!X360","v":0},{"$f":"+SUMPRODUCT(T360:W360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA360","v":0},{"$f":"+[1]Clientes!AB360","v":0},{"$f":"+[1]Clientes!AC360","v":0},{"$f":"+[1]Clientes!AD360","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!D443","v":"X3D"},{"$f":"+PremisaCosto!G443","v":"C"},null,null,null,{"$f":"+[1]Clientes!H361","v":0},{"$f":"+[1]Clientes!I361","v":0},{"$f":"+[1]Clientes!J361","v":0},{"$f":"+[1]Clientes!K361","v":0},{"$f":"+[1]Clientes!L361","v":0},null,{"$f":"+[1]Clientes!N361","v":0},{"$f":"+[1]Clientes!O361","v":0},{"$f":"+[1]Clientes!P361","v":0},{"$f":"+[1]Clientes!Q361","v":0},{"$f":"+[1]Clientes!R361","v":0},null,{"$f":"+[1]Clientes!T361","v":0},{"$f":"+[1]Clientes!U361","v":0},{"$f":"+[1]Clientes!V361","v":0},{"$f":"+[1]Clientes!W361","v":0},{"$f":"+[1]Clientes!X361","v":0},{"$f":"+SUMPRODUCT(T361:W361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA361","v":0},{"$f":"+[1]Clientes!AB361","v":0},{"$f":"+[1]Clientes!AC361","v":0},{"$f":"+[1]Clientes!AD361","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!D444","v":"X3D"},{"$f":"+PremisaCosto!G444","v":"C"},null,null,null,{"$f":"+[1]Clientes!H362","v":0},{"$f":"+[1]Clientes!I362","v":0},{"$f":"+[1]Clientes!J362","v":0},{"$f":"+[1]Clientes!K362","v":0},{"$f":"+[1]Clientes!L362","v":0},null,{"$f":"+[1]Clientes!N362","v":0},{"$f":"+[1]Clientes!O362","v":0},{"$f":"+[1]Clientes!P362","v":0},{"$f":"+[1]Clientes!Q362","v":0},{"$f":"+[1]Clientes!R362","v":0},null,{"$f":"+[1]Clientes!T362","v":0},{"$f":"+[1]Clientes!U362","v":0},{"$f":"+[1]Clientes!V362","v":0},{"$f":"+[1]Clientes!W362","v":0},{"$f":"+[1]Clientes!X362","v":0},{"$f":"+SUMPRODUCT(T362:W362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA362","v":0},{"$f":"+[1]Clientes!AB362","v":0},{"$f":"+[1]Clientes!AC362","v":0},{"$f":"+[1]Clientes!AD362","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!D445","v":"X3D"},{"$f":"+PremisaCosto!G445","v":"C"},null,null,null,{"$f":"+[1]Clientes!H363","v":0},{"$f":"+[1]Clientes!I363","v":0},{"$f":"+[1]Clientes!J363","v":0},{"$f":"+[1]Clientes!K363","v":0},{"$f":"+[1]Clientes!L363","v":0},null,{"$f":"+[1]Clientes!N363","v":0},{"$f":"+[1]Clientes!O363","v":0},{"$f":"+[1]Clientes!P363","v":0},{"$f":"+[1]Clientes!Q363","v":0},{"$f":"+[1]Clientes!R363","v":0},null,{"$f":"+[1]Clientes!T363","v":0},{"$f":"+[1]Clientes!U363","v":0},{"$f":"+[1]Clientes!V363","v":0},{"$f":"+[1]Clientes!W363","v":0},{"$f":"+[1]Clientes!X363","v":0},{"$f":"+SUMPRODUCT(T363:W363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA363","v":0},{"$f":"+[1]Clientes!AB363","v":0},{"$f":"+[1]Clientes!AC363","v":0},{"$f":"+[1]Clientes!AD363","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!D446","v":"X3D"},{"$f":"+PremisaCosto!G446","v":"C"},null,null,null,{"$f":"+[1]Clientes!H364","v":0},{"$f":"+[1]Clientes!I364","v":0},{"$f":"+[1]Clientes!J364","v":0},{"$f":"+[1]Clientes!K364","v":0},{"$f":"+[1]Clientes!L364","v":0},null,{"$f":"+[1]Clientes!N364","v":0},{"$f":"+[1]Clientes!O364","v":0},{"$f":"+[1]Clientes!P364","v":0},{"$f":"+[1]Clientes!Q364","v":0},{"$f":"+[1]Clientes!R364","v":0},null,{"$f":"+[1]Clientes!T364","v":0},{"$f":"+[1]Clientes!U364","v":0},{"$f":"+[1]Clientes!V364","v":0},{"$f":"+[1]Clientes!W364","v":0},{"$f":"+[1]Clientes!X364","v":0},{"$f":"+SUMPRODUCT(T364:W364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA364","v":0},{"$f":"+[1]Clientes!AB364","v":0},{"$f":"+[1]Clientes!AC364","v":0},{"$f":"+[1]Clientes!AD364","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!D447","v":"X3D"},{"$f":"+PremisaCosto!G447","v":"C"},null,null,null,{"$f":"+[1]Clientes!H365","v":0},{"$f":"+[1]Clientes!I365","v":0},{"$f":"+[1]Clientes!J365","v":0},{"$f":"+[1]Clientes!K365","v":0},{"$f":"+[1]Clientes!L365","v":0},null,{"$f":"+[1]Clientes!N365","v":0},{"$f":"+[1]Clientes!O365","v":0},{"$f":"+[1]Clientes!P365","v":0},{"$f":"+[1]Clientes!Q365","v":0},{"$f":"+[1]Clientes!R365","v":0},null,{"$f":"+[1]Clientes!T365","v":0},{"$f":"+[1]Clientes!U365","v":0},{"$f":"+[1]Clientes!V365","v":0},{"$f":"+[1]Clientes!W365","v":0},{"$f":"+[1]Clientes!X365","v":0},{"$f":"+SUMPRODUCT(T365:W365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA365","v":0},{"$f":"+[1]Clientes!AB365","v":0},{"$f":"+[1]Clientes!AC365","v":0},{"$f":"+[1]Clientes!AD365","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!D448","v":"X3D"},{"$f":"+PremisaCosto!G448","v":"C"},null,null,null,{"$f":"+[1]Clientes!H366","v":0},{"$f":"+[1]Clientes!I366","v":0},{"$f":"+[1]Clientes!J366","v":0},{"$f":"+[1]Clientes!K366","v":0},{"$f":"+[1]Clientes!L366","v":0},null,{"$f":"+[1]Clientes!N366","v":0},{"$f":"+[1]Clientes!O366","v":0},{"$f":"+[1]Clientes!P366","v":0},{"$f":"+[1]Clientes!Q366","v":0},{"$f":"+[1]Clientes!R366","v":0},null,{"$f":"+[1]Clientes!T366","v":0},{"$f":"+[1]Clientes!U366","v":0},{"$f":"+[1]Clientes!V366","v":0},{"$f":"+[1]Clientes!W366","v":0},{"$f":"+[1]Clientes!X366","v":0},{"$f":"+SUMPRODUCT(T366:W366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA366","v":0},{"$f":"+[1]Clientes!AB366","v":0},{"$f":"+[1]Clientes!AC366","v":0},{"$f":"+[1]Clientes!AD366","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D449","v":"X3D"},{"$f":"+PremisaCosto!G449","v":"C"},null,null,null,{"$f":"+[1]Clientes!H367","v":0},{"$f":"+[1]Clientes!I367","v":0},{"$f":"+[1]Clientes!J367","v":0},{"$f":"+[1]Clientes!K367","v":0},{"$f":"+[1]Clientes!L367","v":0},null,{"$f":"+[1]Clientes!N367","v":0},{"$f":"+[1]Clientes!O367","v":0},{"$f":"+[1]Clientes!P367","v":0},{"$f":"+[1]Clientes!Q367","v":0},{"$f":"+[1]Clientes!R367","v":0},null,{"$f":"+[1]Clientes!T367","v":0},{"$f":"+[1]Clientes!U367","v":0},{"$f":"+[1]Clientes!V367","v":0},{"$f":"+[1]Clientes!W367","v":0},{"$f":"+[1]Clientes!X367","v":0},{"$f":"+SUMPRODUCT(T367:W367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA367","v":0},{"$f":"+[1]Clientes!AB367","v":0},{"$f":"+[1]Clientes!AC367","v":0},{"$f":"+[1]Clientes!AD367","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!D450","v":"X3D"},{"$f":"+PremisaCosto!G450","v":"C"},null,null,null,{"$f":"+[1]Clientes!H368","v":0},{"$f":"+[1]Clientes!I368","v":0},{"$f":"+[1]Clientes!J368","v":0},{"$f":"+[1]Clientes!K368","v":0},{"$f":"+[1]Clientes!L368","v":0},null,{"$f":"+[1]Clientes!N368","v":0},{"$f":"+[1]Clientes!O368","v":0},{"$f":"+[1]Clientes!P368","v":0},{"$f":"+[1]Clientes!Q368","v":0},{"$f":"+[1]Clientes!R368","v":0},null,{"$f":"+[1]Clientes!T368","v":0},{"$f":"+[1]Clientes!U368","v":0},{"$f":"+[1]Clientes!V368","v":0},{"$f":"+[1]Clientes!W368","v":0},{"$f":"+[1]Clientes!X368","v":0},{"$f":"+SUMPRODUCT(T368:W368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA368","v":0},{"$f":"+[1]Clientes!AB368","v":0},{"$f":"+[1]Clientes!AC368","v":0},{"$f":"+[1]Clientes!AD368","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!D451","v":0},{"$f":"+PremisaCosto!G451","v":0},null,null,null,{"$f":"+[1]Clientes!H369","v":0},{"$f":"+[1]Clientes!I369","v":0},{"$f":"+[1]Clientes!J369","v":0},{"$f":"+[1]Clientes!K369","v":0},{"$f":"+[1]Clientes!L369","v":0},null,{"$f":"+[1]Clientes!N369","v":0},{"$f":"+[1]Clientes!O369","v":0},{"$f":"+[1]Clientes!P369","v":0},{"$f":"+[1]Clientes!Q369","v":0},{"$f":"+[1]Clientes!R369","v":0},null,{"$f":"+[1]Clientes!T369","v":0},{"$f":"+[1]Clientes!U369","v":0},{"$f":"+[1]Clientes!V369","v":0},{"$f":"+[1]Clientes!W369","v":0},{"$f":"+[1]Clientes!X369","v":0},{"$f":"+SUMPRODUCT(T369:W369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA369","v":0},{"$f":"+[1]Clientes!AB369","v":0},{"$f":"+[1]Clientes!AC369","v":0},{"$f":"+[1]Clientes!AD369","v":0},{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!D452","v":"X3D"},{"$f":"+PremisaCosto!G452","v":"C"},null,null,null,{"$f":"+[1]Clientes!H370","v":0},{"$f":"+[1]Clientes!I370","v":0},{"$f":"+[1]Clientes!J370","v":0},{"$f":"+[1]Clientes!K370","v":0},{"$f":"+[1]Clientes!L370","v":0},null,{"$f":"+[1]Clientes!N370","v":0},{"$f":"+[1]Clientes!O370","v":0},{"$f":"+[1]Clientes!P370","v":0},{"$f":"+[1]Clientes!Q370","v":0},{"$f":"+[1]Clientes!R370","v":0},null,{"$f":"+[1]Clientes!T370","v":0},{"$f":"+[1]Clientes!U370","v":0},{"$f":"+[1]Clientes!V370","v":0},{"$f":"+[1]Clientes!W370","v":0},{"$f":"+[1]Clientes!X370","v":0},{"$f":"+SUMPRODUCT(T370:W370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA370","v":0},{"$f":"+[1]Clientes!AB370","v":0},{"$f":"+[1]Clientes!AC370","v":0},{"$f":"+[1]Clientes!AD370","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!D453","v":"X3D"},{"$f":"+PremisaCosto!G453","v":"C"},null,null,null,{"$f":"+[1]Clientes!H371","v":0},{"$f":"+[1]Clientes!I371","v":0},{"$f":"+[1]Clientes!J371","v":0},{"$f":"+[1]Clientes!K371","v":0},{"$f":"+[1]Clientes!L371","v":0},null,{"$f":"+[1]Clientes!N371","v":0},{"$f":"+[1]Clientes!O371","v":0},{"$f":"+[1]Clientes!P371","v":0},{"$f":"+[1]Clientes!Q371","v":0},{"$f":"+[1]Clientes!R371","v":0},null,{"$f":"+[1]Clientes!T371","v":0},{"$f":"+[1]Clientes!U371","v":0},{"$f":"+[1]Clientes!V371","v":0},{"$f":"+[1]Clientes!W371","v":0},{"$f":"+[1]Clientes!X371","v":0},{"$f":"+SUMPRODUCT(T371:W371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA371","v":0},{"$f":"+[1]Clientes!AB371","v":0},{"$f":"+[1]Clientes!AC371","v":0},{"$f":"+[1]Clientes!AD371","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!D454","v":"X3D"},{"$f":"+PremisaCosto!G454","v":"C"},null,null,null,{"$f":"+[1]Clientes!H372","v":0},{"$f":"+[1]Clientes!I372","v":0},{"$f":"+[1]Clientes!J372","v":0},{"$f":"+[1]Clientes!K372","v":0},{"$f":"+[1]Clientes!L372","v":0},null,{"$f":"+[1]Clientes!N372","v":0},{"$f":"+[1]Clientes!O372","v":0},{"$f":"+[1]Clientes!P372","v":0},{"$f":"+[1]Clientes!Q372","v":0},{"$f":"+[1]Clientes!R372","v":0},null,{"$f":"+[1]Clientes!T372","v":0},{"$f":"+[1]Clientes!U372","v":0},{"$f":"+[1]Clientes!V372","v":0},{"$f":"+[1]Clientes!W372","v":0},{"$f":"+[1]Clientes!X372","v":0},{"$f":"+SUMPRODUCT(T372:W372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA372","v":0},{"$f":"+[1]Clientes!AB372","v":0},{"$f":"+[1]Clientes!AC372","v":0},{"$f":"+[1]Clientes!AD372","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!D455","v":"X3D"},{"$f":"+PremisaCosto!G455","v":"C"},null,null,null,{"$f":"+[1]Clientes!H373","v":0},{"$f":"+[1]Clientes!I373","v":0},{"$f":"+[1]Clientes!J373","v":0},{"$f":"+[1]Clientes!K373","v":0},{"$f":"+[1]Clientes!L373","v":0},null,{"$f":"+[1]Clientes!N373","v":0},{"$f":"+[1]Clientes!O373","v":0},{"$f":"+[1]Clientes!P373","v":0},{"$f":"+[1]Clientes!Q373","v":0},{"$f":"+[1]Clientes!R373","v":0},null,{"$f":"+[1]Clientes!T373","v":0},{"$f":"+[1]Clientes!U373","v":0},{"$f":"+[1]Clientes!V373","v":0},{"$f":"+[1]Clientes!W373","v":0},{"$f":"+[1]Clientes!X373","v":0},{"$f":"+SUMPRODUCT(T373:W373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA373","v":0},{"$f":"+[1]Clientes!AB373","v":0},{"$f":"+[1]Clientes!AC373","v":0},{"$f":"+[1]Clientes!AD373","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!D456","v":"X3D"},{"$f":"+PremisaCosto!G456","v":"C"},null,null,null,{"$f":"+[1]Clientes!H374","v":0},{"$f":"+[1]Clientes!I374","v":0},{"$f":"+[1]Clientes!J374","v":0},{"$f":"+[1]Clientes!K374","v":0},{"$f":"+[1]Clientes!L374","v":0},null,{"$f":"+[1]Clientes!N374","v":0},{"$f":"+[1]Clientes!O374","v":0},{"$f":"+[1]Clientes!P374","v":0},{"$f":"+[1]Clientes!Q374","v":0},{"$f":"+[1]Clientes!R374","v":0},null,{"$f":"+[1]Clientes!T374","v":0},{"$f":"+[1]Clientes!U374","v":0},{"$f":"+[1]Clientes!V374","v":0},{"$f":"+[1]Clientes!W374","v":0},{"$f":"+[1]Clientes!X374","v":0},{"$f":"+SUMPRODUCT(T374:W374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA374","v":0},{"$f":"+[1]Clientes!AB374","v":0},{"$f":"+[1]Clientes!AC374","v":0},{"$f":"+[1]Clientes!AD374","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!D457","v":"X3D"},{"$f":"+PremisaCosto!G457","v":"C"},null,null,null,{"$f":"+[1]Clientes!H375","v":0},{"$f":"+[1]Clientes!I375","v":0},{"$f":"+[1]Clientes!J375","v":0},{"$f":"+[1]Clientes!K375","v":0},{"$f":"+[1]Clientes!L375","v":0},null,{"$f":"+[1]Clientes!N375","v":0},{"$f":"+[1]Clientes!O375","v":0},{"$f":"+[1]Clientes!P375","v":0},{"$f":"+[1]Clientes!Q375","v":0},{"$f":"+[1]Clientes!R375","v":0},null,{"$f":"+[1]Clientes!T375","v":0},{"$f":"+[1]Clientes!U375","v":0},{"$f":"+[1]Clientes!V375","v":0},{"$f":"+[1]Clientes!W375","v":0},{"$f":"+[1]Clientes!X375","v":0},{"$f":"+SUMPRODUCT(T375:W375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA375","v":0},{"$f":"+[1]Clientes!AB375","v":0},{"$f":"+[1]Clientes!AC375","v":0},{"$f":"+[1]Clientes!AD375","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!D458","v":"X3D"},{"$f":"+PremisaCosto!G458","v":"C"},null,null,null,{"$f":"+[1]Clientes!H376","v":0},{"$f":"+[1]Clientes!I376","v":0},{"$f":"+[1]Clientes!J376","v":0},{"$f":"+[1]Clientes!K376","v":0},{"$f":"+[1]Clientes!L376","v":0},null,{"$f":"+[1]Clientes!N376","v":0},{"$f":"+[1]Clientes!O376","v":0},{"$f":"+[1]Clientes!P376","v":0},{"$f":"+[1]Clientes!Q376","v":0},{"$f":"+[1]Clientes!R376","v":0},null,{"$f":"+[1]Clientes!T376","v":0},{"$f":"+[1]Clientes!U376","v":0},{"$f":"+[1]Clientes!V376","v":0},{"$f":"+[1]Clientes!W376","v":0},{"$f":"+[1]Clientes!X376","v":0},{"$f":"+SUMPRODUCT(T376:W376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA376","v":0},{"$f":"+[1]Clientes!AB376","v":0},{"$f":"+[1]Clientes!AC376","v":0},{"$f":"+[1]Clientes!AD376","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!D459","v":"X3D"},{"$f":"+PremisaCosto!G459","v":"C"},null,null,null,{"$f":"+[1]Clientes!H377","v":0},{"$f":"+[1]Clientes!I377","v":0},{"$f":"+[1]Clientes!J377","v":0},{"$f":"+[1]Clientes!K377","v":0},{"$f":"+[1]Clientes!L377","v":0},null,{"$f":"+[1]Clientes!N377","v":0},{"$f":"+[1]Clientes!O377","v":0},{"$f":"+[1]Clientes!P377","v":0},{"$f":"+[1]Clientes!Q377","v":0},{"$f":"+[1]Clientes!R377","v":0},null,{"$f":"+[1]Clientes!T377","v":0},{"$f":"+[1]Clientes!U377","v":0},{"$f":"+[1]Clientes!V377","v":0},{"$f":"+[1]Clientes!W377","v":0},{"$f":"+[1]Clientes!X377","v":0},{"$f":"+SUMPRODUCT(T377:W377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA377","v":0},{"$f":"+[1]Clientes!AB377","v":0},{"$f":"+[1]Clientes!AC377","v":0},{"$f":"+[1]Clientes!AD377","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D460","v":"X3D"},{"$f":"+PremisaCosto!G460","v":"C"},null,null,null,{"$f":"+[1]Clientes!H378","v":0},{"$f":"+[1]Clientes!I378","v":0},{"$f":"+[1]Clientes!J378","v":0},{"$f":"+[1]Clientes!K378","v":0},{"$f":"+[1]Clientes!L378","v":0},null,{"$f":"+[1]Clientes!N378","v":0},{"$f":"+[1]Clientes!O378","v":0},{"$f":"+[1]Clientes!P378","v":0},{"$f":"+[1]Clientes!Q378","v":0},{"$f":"+[1]Clientes!R378","v":0},null,{"$f":"+[1]Clientes!T378","v":0},{"$f":"+[1]Clientes!U378","v":0},{"$f":"+[1]Clientes!V378","v":0},{"$f":"+[1]Clientes!W378","v":0},{"$f":"+[1]Clientes!X378","v":0},{"$f":"+SUMPRODUCT(T378:W378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA378","v":0},{"$f":"+[1]Clientes!AB378","v":0},{"$f":"+[1]Clientes!AC378","v":0},{"$f":"+[1]Clientes!AD378","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!D461","v":"X3D"},{"$f":"+PremisaCosto!G461","v":"C"},null,null,null,{"$f":"+[1]Clientes!H379","v":0},{"$f":"+[1]Clientes!I379","v":0},{"$f":"+[1]Clientes!J379","v":0},{"$f":"+[1]Clientes!K379","v":0},{"$f":"+[1]Clientes!L379","v":0},null,{"$f":"+[1]Clientes!N379","v":0},{"$f":"+[1]Clientes!O379","v":0},{"$f":"+[1]Clientes!P379","v":0},{"$f":"+[1]Clientes!Q379","v":0},{"$f":"+[1]Clientes!R379","v":0},null,{"$f":"+[1]Clientes!T379","v":0},{"$f":"+[1]Clientes!U379","v":0},{"$f":"+[1]Clientes!V379","v":0},{"$f":"+[1]Clientes!W379","v":0},{"$f":"+[1]Clientes!X379","v":0},{"$f":"+SUMPRODUCT(T379:W379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+[1]Clientes!AA379","v":0},{"$f":"+[1]Clientes!AB379","v":0},{"$f":"+[1]Clientes!AC379","v":0},{"$f":"+[1]Clientes!AD379","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Potencia","index":23,"n_rows":379,"n_cols":73,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,66,7,71],[7,5,7,10],[7,12,7,16],[7,18,7,23],[7,25,7,30],[7,52,7,57],[7,1,7,3],[7,32,7,37],[7,39,7,44],[7,45,7,50],[7,59,7,64]]}
[{"$f":"+\"Potencia\"&\" - \"&PremisaCosto!A2","v":"Potencia - EDEMET"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: se estiman las potencias para BTS",null,null,null,null,null,null,"Nota: Potencia Simultanea sin perdidas. Se utiliza para asignar costos de abastecimiento "]
[null,"Variables Auxiliares",null,null,null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)",null,null,null,null,null,null,"Demanda Potencia Estimada (para asignación de costos)",null,null,null,null,null,null,"Uso AT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso MT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,"Uso BT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso AT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso MT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso BT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)"]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2025},{"$f":"+PremisaCosto!E89","v":2026},{"$f":"+PremisaCosto!F89","v":"2026/2027"},{"$f":"+PremisaCosto!G89","v":"2027/2028"},{"$f":"+PremisaCosto!H89","v":"2028/2029"},{"$f":"+PremisaCosto!I89","v":"2029/2030"},null,{"$f":"+G9","v":2026},{"$f":"+H9","v":"2026/2027"},{"$f":"+I9","v":"2027/2028"},{"$f":"+J9","v":"2028/2029"},{"$f":"+K9","v":"2029/2030"},null,{"$f":"+M9","v":2026},{"$f":"+N9","v":"2026/2027"},{"$f":"+O9","v":"2027/2028"},{"$f":"+P9","v":"2028/2029"},{"$f":"+Q9","v":"2029/2030"},"VP",null,{"$f":"+F9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",null,{"$f":"+BO9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",{"$f":"+AG9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",{"$f":"+AN9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030",null,{"$f":"+Z9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",{"$f":"+BA9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP",{"$f":"+BH9","v":2025},2026,"2026/2027","2027/2028","2028/2029","2029/2030","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":671.7980383333329},676.4325402314098,689.69834337550662,701.9771537862124,714.80981554636378,727.07085005349018,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":0.62854452655243309},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":0.632880637459455},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":0.64529232591455998},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":0.65678056886235314},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":0.66878700360939802},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":675.80399570485736},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":689.06546273804724},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":701.33186146029789},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":714.15303497750142},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":726.40206304988078},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T10:W10)","v":2321.18339694632},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":1183.4736682381229},1188.8319011464218,1210.7197165878708,1229.5432980158932,1249.4432861565506,1269.0103331808818,null,{"$f":"+SUM(AG11:AG279)-SUM(AG13:AG14,AG18:AG19,AG78:AG79,AG199:AG200,AG203:AG204,AG207:AG208)","v":946.476826053423},{"$f":"+SUM(AH11:AH279)-SUM(AH13:AH14,AH18:AH19,AH78:AH79,AH199:AH200,AH203:AH204,AH207:AH208)","v":950.90631163998},968.51546825845594,983.7685073849367,999.87508245667163,1015.6672540248233,{"$f":"+SUMPRODUCT(AI10:AL10,PremisaCosto!$F$84:$I$84)","v":3254.0704209370006},{"$f":"+SUM(AN11:AN279)-SUM(AN13:AN14,AN18:AN19,AN78:AN79,AN199:AN200,AN203:AN204,AN207:AN208)","v":946.45836985256119},{"$f":"+SUM(AO11:AO279)-SUM(AO13:AO14,AO18:AO19,AO78:AO79,AO199:AO200,AO203:AO204,AO207:AO208)","v":950.88772745719132},968.49651927372952,983.74922038688192,999.85544222199894,1015.6472763656355,946.45836985256119,{"$f":"+SUM(AU11:AU279)-SUM(AU13:AU14,AU18:AU19,AU78:AU79,AU199:AU200,AU203:AU204,AU207:AU208)","v":950.88772745719132},{"$f":"+SUM(AV11:AV279)-SUM(AV13:AV14,AV18:AV19,AV78:AV79,AV199:AV200,AV203:AV204,AV207:AV208)","v":968.49651927372952},{"$f":"+SUM(AW11:AW279)-SUM(AW13:AW14,AW18:AW19,AW78:AW79,AW199:AW200,AW203:AW204,AW207:AW208)","v":983.74922038688192},{"$f":"+SUM(AX11:AX279)-SUM(AX13:AX14,AX18:AX19,AX78:AX79,AX199:AX200,AX203:AX204,AX207:AX208)","v":999.85544222199894},{"$f":"+SUM(AY11:AY279)-SUM(AY13:AY14,AY18:AY19,AY78:AY79,AY199:AY200,AY203:AY204,AY207:AY208)","v":1015.6472763656355},null,{"$f":"+SUM(BA11:BA279)-SUM(BA13:BA14,BA18:BA19,BA78:BA79,BA199:BA200,BA203:BA204,BA207:BA208)","v":1089.8252849369908},{"$f":"+SUM(BB11:BB279)-SUM(BB13:BB14,BB18:BB19,BB78:BB79,BB199:BB200,BB203:BB204,BB207:BB208)","v":1094.8075040265328},1029.9526356832621,1083.3655564203962,1101.0868961819253,1118.4595871260344,{"$f":"+SUMPRODUCT(BC10:BF10,PremisaCosto!$F$84:$I$84)","v":3548.6377491649823},{"$f":"+SUM(BH11:BH279)-SUM(BH13:BH14,BH18:BH19,BH78:BH79,BH199:BH200,BH203:BH204,BH207:BH208)","v":1079.4076649930662},{"$f":"+SUM(BI11:BI279)-SUM(BI13:BI14,BI18:BI19,BI78:BI79,BI199:BI200,BI203:BI204,BI207:BI208)","v":1084.3430226002465},1025.7816387075734,1076.566533426022,1094.1760347661634,1111.4396454640882,{"$f":"+SUMPRODUCT(BJ10:BM10,PremisaCosto!$F$84:$I$84)","v":3528.5477316753768},{"$f":"+SUM(BO11:BO279)-SUM(BO13:BO14,BO18:BO19,BO78:BO79,BO199:BO200,BO203:BO204,BO207:BO208)","v":843.89700638171792},{"$f":"+SUM(BP11:BP279)-SUM(BP13:BP14,BP18:BP19,BP78:BP79,BP199:BP200,BP203:BP204,BP207:BP208)","v":847.40024324604656},821.20817260317494,853.75177769986567,867.35349746018187,880.77576292657375,{"$f":"+SUMPRODUCT(BQ10:BT10,PremisaCosto!$F$84:$I$84)","v":2804.8827702512162}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,{"$f":"+[1]Potencia!F11","v":3.2499999999999999E-4},{"$f":"+[1]Potencia!G11","v":3.2725366675287557E-4},{"$f":"+[1]Potencia!H11","v":3.3367755813817364E-4},{"$f":"+[1]Potencia!I11","v":3.3962972199822443E-4},{"$f":"+[1]Potencia!J11","v":3.4584995668737278E-4},{"$f":"+[1]Potencia!K11","v":3.5179175197642715E-4},null,{"$f":"+[1]Potencia!M11","v":3.0407497413409017E-7},{"$f":"+[1]Potencia!N11","v":3.0618353924051329E-7},{"$f":"+[1]Potencia!O11","v":3.1219383033843547E-7},{"$f":"+[1]Potencia!P11","v":3.1776276594393334E-7},{"$f":"+[1]Potencia!Q11","v":3.2358251271996641E-7},null,{"$f":"+[1]Potencia!S11","v":3.2694959177874151E-4},{"$f":"+[1]Potencia!T11","v":3.3337137459893315E-4},{"$f":"+[1]Potencia!U11","v":3.39317528167886E-4},{"$f":"+[1]Potencia!V11","v":3.4553219392142884E-4},{"$f":"+[1]Potencia!W11","v":3.5146816946370719E-4},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T11:W11)","v":1.1230450542656489E-3},null,{"$f":"+F11","v":3.2499999999999999E-4},3.2725366675287557E-4,3.3367755813817364E-4,3.3962972199822443E-4,3.4584995668737278E-4,3.5179175197642715E-4,null,{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI11:AL11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG11*IF($D11=\"BT\",Balance!D$98,IF($D11=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH11*IF($D11=\"BT\",Balance!E$98,IF($D11=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI11*IF($D11=\"BT\",Balance!F$98,IF($D11=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ11*IF($D11=\"BT\",Balance!G$98,IF($D11=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK11*IF($D11=\"BT\",Balance!H$98,IF($D11=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL11*IF($D11=\"BT\",Balance!I$98,IF($D11=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC11:BF11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN11*IF($D11=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO11*IF($D11=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP11*IF($D11=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ11*IF($D11=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR11*IF($D11=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS11*IF($D11=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ11:BM11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT11*IF($D11=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU11*IF($D11=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV11*IF($D11=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW11*IF($D11=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX11*IF($D11=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY11*IF($D11=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ11:BT11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!F94","v":"Pp"},{"$f":"+PremisaCosto!B94","v":"AT"},null,{"$f":"+[1]Potencia!F12","v":2.5000000000000001E-5},{"$f":"+[1]Potencia!G12","v":2.5173358980990429E-5},{"$f":"+[1]Potencia!H12","v":2.5667504472167202E-5},{"$f":"+[1]Potencia!I12","v":2.6125363230632646E-5},{"$f":"+[1]Potencia!J12","v":2.66038428221056E-5},{"$f":"+[1]Potencia!K12","v":2.70609039981867E-5},null,{"$f":"+[1]Potencia!M12","v":2.3390382625699247E-8},{"$f":"+[1]Potencia!N12","v":2.3552579941577945E-8},{"$f":"+[1]Potencia!O12","v":2.4014910026033496E-8},{"$f":"+[1]Potencia!P12","v":2.444328968799487E-8},{"$f":"+[1]Potencia!Q12","v":2.4890962516920496E-8},null,{"$f":"+[1]Potencia!S12","v":2.5149968598364729E-5},{"$f":"+[1]Potencia!T12","v":2.5643951892225624E-5},{"$f":"+[1]Potencia!U12","v":2.6101348320606614E-5},{"$f":"+[1]Potencia!V12","v":2.6579399532417605E-5},{"$f":"+[1]Potencia!W12","v":2.7036013035669779E-5},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T12:W12)","v":8.6388081097357616E-5},null,2.5000000000000001E-5,2.5173358980990429E-5,2.5667504472167202E-5,2.6125363230632646E-5,2.66038428221056E-5,2.70609039981867E-5,null,{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.8817126722276132E-5},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.8947611438825793E-5},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.9319547371894382E-5},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.9664170823052315E-5},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":2.0024315267323095E-5},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":2.0368338390129118E-5},{"$f":"+SUMPRODUCT(AI12:AL12,PremisaCosto!$F$84:$I$84)","v":6.5082816189357173E-5},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG12*IF($D12=\"BT\",Balance!D$98,IF($D12=\"MT\",Balance!D$102,Balance!D$105))","v":1.8998410441575489E-5},{"$f":"AH12*IF($D12=\"BT\",Balance!E$98,IF($D12=\"MT\",Balance!E$102,Balance!E$105))","v":1.9130138006404012E-5},{"$f":"AI12*IF($D12=\"BT\",Balance!F$98,IF($D12=\"MT\",Balance!F$102,Balance!F$105))","v":1.9397745502032174E-5},{"$f":"AJ12*IF($D12=\"BT\",Balance!G$98,IF($D12=\"MT\",Balance!G$102,Balance!G$105))","v":1.9788004784300568E-5},{"$f":"AK12*IF($D12=\"BT\",Balance!H$98,IF($D12=\"MT\",Balance!H$102,Balance!H$105))","v":2.0150427980670165E-5},{"$f":"AL12*IF($D12=\"BT\",Balance!I$98,IF($D12=\"MT\",Balance!I$102,Balance!I$105))","v":2.0496618025808788E-5},{"$f":"+SUMPRODUCT(BC12:BF12,PremisaCosto!$F$84:$I$84)","v":6.5451330351921092E-5},{"$f":"+AN12*IF($D12=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO12*IF($D12=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP12*IF($D12=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ12*IF($D12=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR12*IF($D12=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS12*IF($D12=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ12:BM12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT12*IF($D12=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU12*IF($D12=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV12*IF($D12=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW12*IF($D12=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX12*IF($D12=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY12*IF($D12=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ12:BT12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!F95","v":"Pfpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,{"$f":"+[1]Potencia!F13","v":1.4999999999999999E-4},{"$f":"+[1]Potencia!G13","v":1.5104015388594258E-4},{"$f":"+[1]Potencia!H13","v":1.5400502683300324E-4},{"$f":"+[1]Potencia!I13","v":1.567521793837959E-4},{"$f":"+[1]Potencia!J13","v":1.5962305693263359E-4},{"$f":"+[1]Potencia!K13","v":1.6236542398912022E-4},null,{"$f":"+[1]Potencia!M13","v":1.4034229575419545E-7},{"$f":"+[1]Potencia!N13","v":1.4131547964946766E-7},{"$f":"+[1]Potencia!O13","v":1.4408946015620099E-7},{"$f":"+[1]Potencia!P13","v":1.4665973812796925E-7},{"$f":"+[1]Potencia!Q13","v":1.4934577510152298E-7},null,{"$f":"+[1]Potencia!S13","v":1.5089981159018838E-4},{"$f":"+[1]Potencia!T13","v":1.5386371135335379E-4},{"$f":"+[1]Potencia!U13","v":1.5660808992363969E-4},{"$f":"+[1]Potencia!V13","v":1.5947639719450561E-4},{"$f":"+[1]Potencia!W13","v":1.622160782140187E-4},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T13:W13)","v":5.1832848658414567E-4},null,1.4999999999999999E-4,{"$f":"+G13","v":1.5104015388594258E-4},1.5400502683300324E-4,1.567521793837959E-4,1.5962305693263359E-4,1.6236542398912022E-4,null,{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":9.0167766742526803E-5},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":9.0793022428953507E-5},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":9.2575262244365465E-5},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":9.4226626313738857E-5},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":9.5952363761538556E-5},{"$f":"AE13*IF($C13=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.2221003034077472E-4},{"$f":"+SUMPRODUCT(AI13:AL13,PremisaCosto!$F$84:$I$84)","v":3.2910388060077863E-4},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG13*IF($D13=\"BT\",Balance!D$98,IF($D13=\"MT\",Balance!D$102,Balance!D$105))","v":9.103644070945351E-5},{"$f":"AH13*IF($D13=\"BT\",Balance!E$98,IF($D13=\"MT\",Balance!E$102,Balance!E$105))","v":9.166765186694435E-5},{"$f":"AI13*IF($D13=\"BT\",Balance!F$98,IF($D13=\"MT\",Balance!F$102,Balance!F$105))","v":9.2949971458053182E-5},{"$f":"AJ13*IF($D13=\"BT\",Balance!G$98,IF($D13=\"MT\",Balance!G$102,Balance!G$105))","v":9.4820012960777651E-5},{"$f":"AK13*IF($D13=\"BT\",Balance!H$98,IF($D13=\"MT\",Balance!H$102,Balance!H$105))","v":9.6556669715799055E-5},{"$f":"AL13*IF($D13=\"BT\",Balance!I$98,IF($D13=\"MT\",Balance!I$102,Balance!I$105))","v":1.2297970815485274E-4},{"$f":"+SUMPRODUCT(BC13:BF13,PremisaCosto!$F$84:$I$84)","v":3.3097830472459923E-4},{"$f":"+AN13*IF($D13=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO13*IF($D13=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP13*IF($D13=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ13*IF($D13=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR13*IF($D13=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS13*IF($D13=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ13:BM13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT13*IF($D13=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU13*IF($D13=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV13*IF($D13=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW13*IF($D13=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX13*IF($D13=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY13*IF($D13=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ13:BT13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!F96","v":"Pfp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,{"$f":"+[1]Potencia!F14","v":1.4999999999999999E-4},{"$f":"+[1]Potencia!G14","v":1.5104015388594258E-4},{"$f":"+[1]Potencia!H14","v":1.5400502683300324E-4},{"$f":"+[1]Potencia!I14","v":1.567521793837959E-4},{"$f":"+[1]Potencia!J14","v":1.5962305693263359E-4},{"$f":"+[1]Potencia!K14","v":1.6236542398912022E-4},null,{"$f":"+[1]Potencia!M14","v":1.4034229575419545E-7},{"$f":"+[1]Potencia!N14","v":1.4131547964946766E-7},{"$f":"+[1]Potencia!O14","v":1.4408946015620099E-7},{"$f":"+[1]Potencia!P14","v":1.4665973812796925E-7},{"$f":"+[1]Potencia!Q14","v":1.4934577510152298E-7},null,{"$f":"+[1]Potencia!S14","v":1.5089981159018838E-4},{"$f":"+[1]Potencia!T14","v":1.5386371135335379E-4},{"$f":"+[1]Potencia!U14","v":1.5660808992363969E-4},{"$f":"+[1]Potencia!V14","v":1.5947639719450561E-4},{"$f":"+[1]Potencia!W14","v":1.622160782140187E-4},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T14:W14)","v":5.1832848658414567E-4},null,{"$f":"+F14","v":1.4999999999999999E-4},1.5104015388594258E-4,1.5400502683300324E-4,1.567521793837959E-4,1.5962305693263359E-4,1.6236542398912022E-4,null,{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":9.0167766742526803E-5},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":9.0793022428953507E-5},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":9.2575262244365465E-5},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":9.4226626313738857E-5},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":9.5952363761538556E-5},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":9.7600851182016391E-5},{"$f":"+SUMPRODUCT(AI14:AL14,PremisaCosto!$F$84:$I$84)","v":3.1186335064436782E-4},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG14*IF($D14=\"BT\",Balance!D$98,IF($D14=\"MT\",Balance!D$102,Balance!D$105))","v":9.103644070945351E-5},{"$f":"AH14*IF($D14=\"BT\",Balance!E$98,IF($D14=\"MT\",Balance!E$102,Balance!E$105))","v":9.166765186694435E-5},{"$f":"AI14*IF($D14=\"BT\",Balance!F$98,IF($D14=\"MT\",Balance!F$102,Balance!F$105))","v":9.2949971458053182E-5},{"$f":"AJ14*IF($D14=\"BT\",Balance!G$98,IF($D14=\"MT\",Balance!G$102,Balance!G$105))","v":9.4820012960777651E-5},{"$f":"AK14*IF($D14=\"BT\",Balance!H$98,IF($D14=\"MT\",Balance!H$102,Balance!H$105))","v":9.6556669715799055E-5},{"$f":"AL14*IF($D14=\"BT\",Balance!I$98,IF($D14=\"MT\",Balance!I$102,Balance!I$105))","v":9.8215540578463294E-5},{"$f":"+SUMPRODUCT(BC14:BF14,PremisaCosto!$F$84:$I$84)","v":3.1362919404553095E-4},{"$f":"+AN14*IF($D14=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO14*IF($D14=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP14*IF($D14=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ14*IF($D14=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR14*IF($D14=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS14*IF($D14=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ14:BM14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT14*IF($D14=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU14*IF($D14=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV14*IF($D14=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW14*IF($D14=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX14*IF($D14=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY14*IF($D14=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ14:BT14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!F97","v":"Pp"},{"$f":"+PremisaCosto!B97","v":"AT"},null,{"$f":"+[1]Potencia!F15","v":2.1999999999999999E-2},{"$f":"+[1]Potencia!G15","v":2.215255590327158E-2},{"$f":"+[1]Potencia!H15","v":2.2587403935507143E-2},{"$f":"+[1]Potencia!I15","v":2.2990319642956735E-2},{"$f":"+[1]Potencia!J15","v":2.3411381683452928E-2},{"$f":"+[1]Potencia!K15","v":2.3813595518404295E-2},null,{"$f":"+[1]Potencia!M15","v":2.0583536710615335E-5},{"$f":"+[1]Potencia!N15","v":2.0726270348588593E-5},{"$f":"+[1]Potencia!O15","v":2.113312082290948E-5},{"$f":"+[1]Potencia!P15","v":2.1510094925435492E-5},{"$f":"+[1]Potencia!Q15","v":2.1904047014890037E-5},null,{"$f":"+[1]Potencia!S15","v":2.2131972366560965E-2},{"$f":"+[1]Potencia!T15","v":2.2566677665158554E-2},{"$f":"+[1]Potencia!U15","v":2.2969186522133825E-2},{"$f":"+[1]Potencia!V15","v":2.3389871588527494E-2},{"$f":"+[1]Potencia!W15","v":2.3791691471389403E-2},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T15:W15)","v":7.6021511365674699E-2},null,2.1999999999999999E-2,{"$f":"+G15","v":2.215255590327158E-2},{"$f":"+H15","v":2.2587403935507143E-2},{"$f":"+I15","v":2.2990319642956735E-2},{"$f":"+J15","v":2.3411381683452928E-2},{"$f":"+K15","v":2.3813595518404295E-2},null,{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.843738373503067E-2},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.8565235177288048E-2},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.8929665178958506E-2},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.9267333884009395E-2},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.9620210357504091E-2},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.9957290849255755E-2},{"$f":"+SUMPRODUCT(AI15:AL15,PremisaCosto!$F$84:$I$84)","v":6.3769398715857573E-2},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG15*IF($D15=\"BT\",Balance!D$98,IF($D15=\"MT\",Balance!D$102,Balance!D$105))","v":1.8615009020068424E-2},{"$f":"AH15*IF($D15=\"BT\",Balance!E$98,IF($D15=\"MT\",Balance!E$102,Balance!E$105))","v":1.8744078229043323E-2},{"$f":"AI15*IF($D15=\"BT\",Balance!F$98,IF($D15=\"MT\",Balance!F$102,Balance!F$105))","v":1.9006285215268596E-2},{"$f":"AJ15*IF($D15=\"BT\",Balance!G$98,IF($D15=\"MT\",Balance!G$102,Balance!G$105))","v":1.9388668787932856E-2},{"$f":"AK15*IF($D15=\"BT\",Balance!H$98,IF($D15=\"MT\",Balance!H$102,Balance!H$105))","v":1.9743778026689911E-2},{"$f":"AL15*IF($D15=\"BT\",Balance!I$98,IF($D15=\"MT\",Balance!I$102,Balance!I$105))","v":2.0082981710741854E-2},{"$f":"+SUMPRODUCT(BC15:BF15,PremisaCosto!$F$84:$I$84)","v":6.4130476000783393E-2},{"$f":"+AN15*IF($D15=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO15*IF($D15=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP15*IF($D15=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ15*IF($D15=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR15*IF($D15=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS15*IF($D15=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ15:BM15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT15*IF($D15=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU15*IF($D15=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV15*IF($D15=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW15*IF($D15=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX15*IF($D15=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY15*IF($D15=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ15:BT15,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!F98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,{"$f":"+[1]Potencia!F16","v":4.7530766666666633},{"$f":"+[1]Potencia!G16","v":4.7860362077667729},{"$f":"+[1]Potencia!H16","v":4.8799846639288065},{"$f":"+[1]Potencia!I16","v":4.9670341751884495},{"$f":"+[1]Potencia!J16","v":5.0580041824566999},{"$f":"+[1]Potencia!K16","v":5.1449020549075115},null,{"$f":"+[1]Potencia!M16","v":4.4470512753046563E-3},{"$f":"+[1]Potencia!N16","v":4.4778887264046172E-3},{"$f":"+[1]Potencia!O16","v":4.5657883398735654E-3},{"$f":"+[1]Potencia!P16","v":4.6472331949032912E-3},{"$f":"+[1]Potencia!Q16","v":4.7323461260019729E-3},null,{"$f":"+[1]Potencia!S16","v":4.7815891564914681},{"$f":"+[1]Potencia!T16","v":4.8755067752024015},{"$f":"+[1]Potencia!U16","v":4.9624683868485757},{"$f":"+[1]Potencia!V16","v":5.0533569492617962},{"$f":"+[1]Potencia!W16","v":5.1401697087815093},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T16:W16)","v":16.424366901678312},null,4.7530766666666633,4.7860362077667729,4.8799846639288065,4.9670341751884495,5.0580041824566999,5.1449020549075115,null,{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI16:AL16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG16*IF($D16=\"BT\",Balance!D$98,IF($D16=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH16*IF($D16=\"BT\",Balance!E$98,IF($D16=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI16*IF($D16=\"BT\",Balance!F$98,IF($D16=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ16*IF($D16=\"BT\",Balance!G$98,IF($D16=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK16*IF($D16=\"BT\",Balance!H$98,IF($D16=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL16*IF($D16=\"BT\",Balance!I$98,IF($D16=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC16:BF16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN16*IF($D16=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO16*IF($D16=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP16*IF($D16=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ16*IF($D16=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR16*IF($D16=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS16*IF($D16=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ16:BM16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT16*IF($D16=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU16*IF($D16=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV16*IF($D16=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW16*IF($D16=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX16*IF($D16=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY16*IF($D16=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ16:BT16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!F99","v":"Pp"},{"$f":"+PremisaCosto!B99","v":"MT"},null,{"$f":"+[1]Potencia!F17","v":2.2019933333333301},{"$f":"+[1]Potencia!G17","v":2.2172627461499057},{"$f":"+[1]Potencia!H17","v":2.2607869492406247},{"$f":"+[1]Potencia!I17","v":2.3011150265905926},{"$f":"+[1]Potencia!J17","v":2.3432593814129721},{"$f":"+[1]Potencia!K17","v":2.3835172079192155},null,{"$f":"+[1]Potencia!M17","v":2.0602186642362198E-3},{"$f":"+[1]Potencia!N17","v":2.0745049605661982E-3},{"$f":"+[1]Potencia!O17","v":2.1152268711170205E-3},{"$f":"+[1]Potencia!P17","v":2.1529584375080024E-3},{"$f":"+[1]Potencia!Q17","v":2.1923893409003495E-3},null,{"$f":"+[1]Potencia!S17","v":2.2152025274856695},{"$f":"+[1]Potencia!T17","v":2.2587124442800586},{"$f":"+[1]Potencia!U17","v":2.2989997997194758},{"$f":"+[1]Potencia!V17","v":2.3411064229754639},{"$f":"+[1]Potencia!W17","v":2.3813248185783151},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T17:W17)","v":7.6090391462336227},null,2.2019933333333301,2.2172627461499057,2.2607869492406247,2.3011150265905926,2.3432593814129721,2.3835172079192155,null,{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.6574075037976199},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.6689005628353899},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.7016605806371556},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.7320149223155596},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.763736348928411},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.7940378138456665},{"$f":"+SUMPRODUCT(AI17:AL17,PremisaCosto!$F$84:$I$84)","v":5.732477094540922},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.6574075037976199},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.6689005628353899},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.7016605806371556},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.7320149223155596},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.763736348928411},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.7940378138456665},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":1.6574075037976199},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":1.6689005628353899},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":1.7016605806371556},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":1.7320149223155596},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":1.763736348928411},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":1.7940378138456665},null,{"$f":"AG17*IF($D17=\"BT\",Balance!D$98,IF($D17=\"MT\",Balance!D$102,Balance!D$105))","v":1.7709085067964807},{"$f":"AH17*IF($D17=\"BT\",Balance!E$98,IF($D17=\"MT\",Balance!E$102,Balance!E$105))","v":1.7831792685064485},{"$f":"AI17*IF($D17=\"BT\",Balance!F$98,IF($D17=\"MT\",Balance!F$102,Balance!F$105))","v":1.7492499581915595},{"$f":"AJ17*IF($D17=\"BT\",Balance!G$98,IF($D17=\"MT\",Balance!G$102,Balance!G$105))","v":1.8082365393745161},{"$f":"AK17*IF($D17=\"BT\",Balance!H$98,IF($D17=\"MT\",Balance!H$102,Balance!H$105))","v":1.8413607827144136},{"$f":"AL17*IF($D17=\"BT\",Balance!I$98,IF($D17=\"MT\",Balance!I$102,Balance!I$105))","v":1.8729960290440326},{"$f":"+SUMPRODUCT(BC17:BF17,PremisaCosto!$F$84:$I$84)","v":5.9587868858165844},{"$f":"+AN17*IF($D17=\"BT\",Balance!D$99,Balance!D$103)","v":1.754010415156751},{"$f":"+AO17*IF($D17=\"BT\",Balance!E$99,Balance!E$103)","v":1.7661654032040568},{"$f":"+AP17*IF($D17=\"BT\",Balance!F$99,Balance!F$103)","v":1.7421982069527437},{"$f":"+AQ17*IF($D17=\"BT\",Balance!G$99,Balance!G$103)","v":1.7969205377874216},{"$f":"+AR17*IF($D17=\"BT\",Balance!H$99,Balance!H$103)","v":1.8298365111316082},{"$f":"+AS17*IF($D17=\"BT\",Balance!I$99,Balance!I$103)","v":1.8612737415948202},{"$f":"+SUMPRODUCT(BJ17:BM17,PremisaCosto!$F$84:$I$84)","v":5.9252013123903673},{"$f":"+AT17*IF($D17=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU17*IF($D17=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV17*IF($D17=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW17*IF($D17=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX17*IF($D17=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY17*IF($D17=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ17:BT17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!F100","v":"Pfpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,{"$f":"+[1]Potencia!F18","v":1.577},{"$f":"+[1]Potencia!G18","v":1.5879354845208764},{"$f":"+[1]Potencia!H18","v":1.6191061821043071},{"$f":"+[1]Potencia!I18","v":1.6479879125883075},{"$f":"+[1]Potencia!J18","v":1.6781704052184212},{"$f":"+[1]Potencia!K18","v":1.7070018242056169},null,{"$f":"+[1]Potencia!M18","v":1.4754653360291082E-3},{"$f":"+[1]Potencia!N18","v":1.4856967427147368E-3},{"$f":"+[1]Potencia!O18","v":1.5148605244421928E-3},{"$f":"+[1]Potencia!P18","v":1.5418827135187166E-3},{"$f":"+[1]Potencia!Q18","v":1.5701219155673449E-3},null,{"$f":"+[1]Potencia!S18","v":1.5864600191848472},{"$f":"+[1]Potencia!T18","v":1.6176204853615923},{"$f":"+[1]Potencia!U18","v":1.6464730520638653},{"$f":"+[1]Potencia!V18","v":1.6766285225049025},{"$f":"+[1]Potencia!W18","v":1.7054317022900496},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T18:W18)","v":5.449360155621318},null,{"$f":"+F18","v":1.577},{"$f":"+G18","v":1.5879354845208764},{"$f":"+H18","v":1.6191061821043071},{"$f":"+I18","v":1.6479879125883075},{"$f":"+J18","v":1.6781704052184212},{"$f":"+K18","v":1.7070018242056169},null,{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.94796378768643186},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.95453730913639789},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.97327459039576203},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.99063593131177452},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.0087791843463088},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.0261102820935988},{"$f":"+SUMPRODUCT(AI18:AL18,PremisaCosto!$F$84:$I$84)","v":3.2787233597744536},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.94796378768643186},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.95453730913639789},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.97327459039576203},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.99063593131177452},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.0087791843463088},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.0261102820935988},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0.94796378768643186},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0.95453730913639789},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0.97327459039576203},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0.99063593131177452},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.0087791843463088},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":1.0261102820935988},null,{"$f":"AG18*IF($D18=\"BT\",Balance!D$98,IF($D18=\"MT\",Balance!D$102,Balance!D$105))","v":1.0128813414337612},{"$f":"AH18*IF($D18=\"BT\",Balance!E$98,IF($D18=\"MT\",Balance!E$102,Balance!E$105))","v":1.0198996744156779},{"$f":"AI18*IF($D18=\"BT\",Balance!F$98,IF($D18=\"MT\",Balance!F$102,Balance!F$105))","v":1.0004936095547465},{"$f":"AJ18*IF($D18=\"BT\",Balance!G$98,IF($D18=\"MT\",Balance!G$102,Balance!G$105))","v":1.0342313251091566},{"$f":"AK18*IF($D18=\"BT\",Balance!H$98,IF($D18=\"MT\",Balance!H$102,Balance!H$105))","v":1.0531769272672187},{"$f":"AL18*IF($D18=\"BT\",Balance!I$98,IF($D18=\"MT\",Balance!I$102,Balance!I$105))","v":1.0712708889913596},{"$f":"+SUMPRODUCT(BC18:BF18,PremisaCosto!$F$84:$I$84)","v":3.4081625510636462},{"$f":"+AN18*IF($D18=\"BT\",Balance!D$99,Balance!D$103)","v":1.0032163803914307},{"$f":"+AO18*IF($D18=\"BT\",Balance!E$99,Balance!E$103)","v":1.0101684959587887},{"$f":"+AP18*IF($D18=\"BT\",Balance!F$99,Balance!F$103)","v":0.99646031973383453},{"$f":"+AQ18*IF($D18=\"BT\",Balance!G$99,Balance!G$103)","v":1.0277590726900088},{"$f":"+AR18*IF($D18=\"BT\",Balance!H$99,Balance!H$103)","v":1.0465855536219735},{"$f":"+AS18*IF($D18=\"BT\",Balance!I$99,Balance!I$103)","v":1.064566259028455},{"$f":"+SUMPRODUCT(BJ18:BM18,PremisaCosto!$F$84:$I$84)","v":3.3889530885001027},{"$f":"+AT18*IF($D18=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU18*IF($D18=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV18*IF($D18=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW18*IF($D18=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX18*IF($D18=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY18*IF($D18=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ18:BT18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!F101","v":"Pfp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,{"$f":"+[1]Potencia!F19","v":0.97408333333333297},{"$f":"+[1]Potencia!G19","v":0.98083797709599019},{"$f":"+[1]Potencia!H19","v":1.0000915325838744},{"$f":"+[1]Potencia!I19","v":1.0179312360095498},{"$f":"+[1]Potencia!J19","v":1.0365743958253075},{"$f":"+[1]Potencia!K19","v":1.0543830227826807},null,{"$f":"+[1]Potencia!M19","v":9.1136727503932796E-4},{"$f":"+[1]Potencia!N19","v":9.1768702312368183E-4},{"$f":"+[1]Potencia!O19","v":9.3570094431435135E-4},{"$f":"+[1]Potencia!P19","v":9.5239204387657331E-4},{"$f":"+[1]Potencia!Q19","v":9.698348695342786E-4},null,{"$f":"+[1]Potencia!S19","v":0.97992660982095081},{"$f":"+[1]Potencia!T19","v":0.99917384556075073},{"$f":"+[1]Potencia!U19","v":1.0169955350652355},{"$f":"+[1]Potencia!V19","v":1.035622003781431},{"$f":"+[1]Potencia!W19","v":1.0534131879131465},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T19:W19)","v":3.3659675998233762},null,0.97408333333333297,0.98083797709599019,1.0000915325838744,1.0179312360095498,1.0365743958253075,1.0543830227826807,null,{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.58553945858521972},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.58959979954002062},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.60117346687465956},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.61189724165627402},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.62310398889367991},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.6338090830369939},{"$f":"+SUMPRODUCT(AI19:AL19,PremisaCosto!$F$84:$I$84)","v":2.025205947601119},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.58553945858521972},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.58959979954002062},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.60117346687465956},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.61189724165627402},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.62310398889367991},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.6338090830369939},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0.58553945858521972},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0.58959979954002062},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0.60117346687465956},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0.61189724165627402},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0.62310398889367991},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0.6338090830369939},null,{"$f":"AG19*IF($D19=\"BT\",Balance!D$98,IF($D19=\"MT\",Balance!D$102,Balance!D$105))","v":0.62563781441657318},{"$f":"AH19*IF($D19=\"BT\",Balance!E$98,IF($D19=\"MT\",Balance!E$102,Balance!E$105))","v":0.6299729071150314},{"$f":"AI19*IF($D19=\"BT\",Balance!F$98,IF($D19=\"MT\",Balance!F$102,Balance!F$105))","v":0.61798614468851343},{"$f":"AJ19*IF($D19=\"BT\",Balance!G$98,IF($D19=\"MT\",Balance!G$102,Balance!G$105))","v":0.63882529904887586},{"$f":"AK19*IF($D19=\"BT\",Balance!H$98,IF($D19=\"MT\",Balance!H$102,Balance!H$105))","v":0.65052764229689886},{"$f":"AL19*IF($D19=\"BT\",Balance!I$98,IF($D19=\"MT\",Balance!I$102,Balance!I$105))","v":0.66170394321602199},{"$f":"+SUMPRODUCT(BC19:BF19,PremisaCosto!$F$84:$I$84)","v":2.1051581092466152},{"$f":"+AN19*IF($D19=\"BT\",Balance!D$99,Balance!D$103)","v":0.61966794918597701},{"$f":"+AO19*IF($D19=\"BT\",Balance!E$99,Balance!E$103)","v":0.62396214062895128},{"$f":"+AP19*IF($D19=\"BT\",Balance!F$99,Balance!F$103)","v":0.61549485718499186},{"$f":"+AQ19*IF($D19=\"BT\",Balance!G$99,Balance!G$103)","v":0.63482751007575078},{"$f":"+AR19*IF($D19=\"BT\",Balance!H$99,Balance!H$103)","v":0.64645627437577902},{"$f":"+AS19*IF($D19=\"BT\",Balance!I$99,Balance!I$103)","v":0.65756261899089019},{"$f":"+SUMPRODUCT(BJ19:BM19,PremisaCosto!$F$84:$I$84)","v":2.0932927843731597},{"$f":"+AT19*IF($D19=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU19*IF($D19=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV19*IF($D19=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW19*IF($D19=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX19*IF($D19=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY19*IF($D19=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ19:BT19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!F102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,{"$f":"+[1]Potencia!F20","v":208.10417666666663},{"$f":"+[1]Potencia!G20","v":209.54688847334728},{"$f":"+[1]Potencia!H20","v":213.66004940544755},{"$f":"+[1]Potencia!I20","v":217.47098474115811},{"$f":"+[1]Potencia!J20","v":221.45358417646136},{"$f":"+[1]Potencia!K20","v":225.25797900107577},null,{"$f":"+[1]Potencia!M20","v":0.19470545272957782},{"$f":"+[1]Potencia!N20","v":0.19605527597665279},{"$f":"+[1]Potencia!O20","v":0.1999036122967689},{"$f":"+[1]Potencia!P20","v":0.20346918172333159},{"$f":"+[1]Potencia!Q20","v":0.2071953627087971},null,{"$f":"+[1]Potencia!S20","v":209.3521830206177},{"$f":"+[1]Potencia!T20","v":213.4639941294709},{"$f":"+[1]Potencia!U20","v":217.27108112886134},{"$f":"+[1]Potencia!V20","v":221.25011499473803},{"$f":"+[1]Potencia!W20","v":225.05078363836697},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T20:W20)","v":719.10550210556767},null,208.10417666666663,209.54688847334728,213.66004940544755,217.47098474115811,221.45358417646136,225.25797900107577,null,{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI20:AL20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG20*IF($D20=\"BT\",Balance!D$98,IF($D20=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH20*IF($D20=\"BT\",Balance!E$98,IF($D20=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI20*IF($D20=\"BT\",Balance!F$98,IF($D20=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ20*IF($D20=\"BT\",Balance!G$98,IF($D20=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK20*IF($D20=\"BT\",Balance!H$98,IF($D20=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL20*IF($D20=\"BT\",Balance!I$98,IF($D20=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC20:BF20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN20*IF($D20=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO20*IF($D20=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP20*IF($D20=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ20*IF($D20=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR20*IF($D20=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS20*IF($D20=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ20:BM20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT20*IF($D20=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU20*IF($D20=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV20*IF($D20=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW20*IF($D20=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX20*IF($D20=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY20*IF($D20=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ20:BT20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!F103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,{"$f":"+[1]Potencia!F21","v":208.10417666666663},{"$f":"+[1]Potencia!G21","v":209.54688847334728},{"$f":"+[1]Potencia!H21","v":213.66004940544755},{"$f":"+[1]Potencia!I21","v":217.47098474115811},{"$f":"+[1]Potencia!J21","v":221.45358417646136},{"$f":"+[1]Potencia!K21","v":225.25797900107577},null,{"$f":"+[1]Potencia!M21","v":0.19470545272957782},{"$f":"+[1]Potencia!N21","v":0.19605527597665279},{"$f":"+[1]Potencia!O21","v":0.1999036122967689},{"$f":"+[1]Potencia!P21","v":0.20346918172333159},{"$f":"+[1]Potencia!Q21","v":0.2071953627087971},null,{"$f":"+[1]Potencia!S21","v":209.3521830206177},{"$f":"+[1]Potencia!T21","v":213.4639941294709},{"$f":"+[1]Potencia!U21","v":217.27108112886134},{"$f":"+[1]Potencia!V21","v":221.25011499473803},{"$f":"+[1]Potencia!W21","v":225.05078363836697},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T21:W21)","v":719.10550210556767},null,208.10417666666663,209.54688847334728,213.66004940544755,217.47098474115811,221.45358417646136,225.25797900107577,null,{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI21:AL21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG21*IF($D21=\"BT\",Balance!D$98,IF($D21=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH21*IF($D21=\"BT\",Balance!E$98,IF($D21=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI21*IF($D21=\"BT\",Balance!F$98,IF($D21=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ21*IF($D21=\"BT\",Balance!G$98,IF($D21=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK21*IF($D21=\"BT\",Balance!H$98,IF($D21=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL21*IF($D21=\"BT\",Balance!I$98,IF($D21=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC21:BF21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN21*IF($D21=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO21*IF($D21=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP21*IF($D21=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ21*IF($D21=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR21*IF($D21=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS21*IF($D21=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ21:BM21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT21*IF($D21=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU21*IF($D21=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV21*IF($D21=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW21*IF($D21=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX21*IF($D21=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY21*IF($D21=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ21:BT21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!F104","v":"Pp"},{"$f":"+PremisaCosto!B104","v":"MT"},null,{"$f":"+[1]Potencia!F22","v":203.84189749999996},{"$f":"+[1]Potencia!G22","v":205.25513279303109},{"$f":"+[1]Potencia!H22","v":209.28408835170393},{"$f":"+[1]Potencia!I22","v":213.01704250802828},{"$f":"+[1]Potencia!J22","v":216.91814223132445},{"$f":"+[1]Potencia!K22","v":220.64466985309784},null,{"$f":"+[1]Potencia!M22","v":0.19071759910694264},{"$f":"+[1]Potencia!N22","v":0.19203984367670823},{"$f":"+[1]Potencia!O22","v":0.19580939616068005},{"$f":"+[1]Potencia!P22","v":0.1993020052023049},{"$f":"+[1]Potencia!Q22","v":0.20295193380986115},null,{"$f":"+[1]Potencia!S22","v":205.06441519392416},{"$f":"+[1]Potencia!T22","v":209.09204850802723},{"$f":"+[1]Potencia!U22","v":212.8212331118676},{"$f":"+[1]Potencia!V22","v":216.71884022612215},{"$f":"+[1]Potencia!W22","v":220.44171791928798},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T22:W22)","v":704.37783699707927},null,203.84189749999996,205.25513279303109,209.28408835170393,213.01704250802828,216.91814223132445,220.64466985309784,null,{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":170.83233115837675},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":172.01671122226327},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":175.39322938983764},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":178.52167976462988},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":181.79104670040414},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":184.91411123503264},{"$f":"+SUMPRODUCT(AI22:AL22,PremisaCosto!$F$84:$I$84)","v":590.85580341351704},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":170.83233115837675},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":172.01671122226327},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":175.39322938983764},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":178.52167976462988},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":181.79104670040414},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":184.91411123503264},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":170.83233115837675},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":172.01671122226327},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":175.39322938983764},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":178.52167976462988},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":181.79104670040414},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":184.91411123503264},null,{"$f":"AG22*IF($D22=\"BT\",Balance!D$98,IF($D22=\"MT\",Balance!D$102,Balance!D$105))","v":182.53110824649889},{"$f":"AH22*IF($D22=\"BT\",Balance!E$98,IF($D22=\"MT\",Balance!E$102,Balance!E$105))","v":183.79563175835241},{"$f":"AI22*IF($D22=\"BT\",Balance!F$98,IF($D22=\"MT\",Balance!F$102,Balance!F$105))","v":180.29835248482865},{"$f":"AJ22*IF($D22=\"BT\",Balance!G$98,IF($D22=\"MT\",Balance!G$102,Balance!G$105))","v":186.37796953235866},{"$f":"AK22*IF($D22=\"BT\",Balance!H$98,IF($D22=\"MT\",Balance!H$102,Balance!H$105))","v":189.79191773538466},{"$f":"AL22*IF($D22=\"BT\",Balance!I$98,IF($D22=\"MT\",Balance!I$102,Balance!I$105))","v":193.05245039122519},{"$f":"+SUMPRODUCT(BC22:BF22,PremisaCosto!$F$84:$I$84)","v":614.18191990606749},{"$f":"+AN22*IF($D22=\"BT\",Balance!D$99,Balance!D$103)","v":180.78938789086607},{"$f":"+AO22*IF($D22=\"BT\",Balance!E$99,Balance!E$103)","v":182.04198075021583},{"$f":"+AP22*IF($D22=\"BT\",Balance!F$99,Balance!F$103)","v":179.57151574858213},{"$f":"+AQ22*IF($D22=\"BT\",Balance!G$99,Balance!G$103)","v":185.21161029057649},{"$f":"+AR22*IF($D22=\"BT\",Balance!H$99,Balance!H$103)","v":188.60409315220886},{"$f":"+AS22*IF($D22=\"BT\",Balance!I$99,Balance!I$103)","v":191.8442170147691},{"$f":"+SUMPRODUCT(BJ22:BM22,PremisaCosto!$F$84:$I$84)","v":610.7202004937094},{"$f":"+AT22*IF($D22=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU22*IF($D22=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV22*IF($D22=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW22*IF($D22=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX22*IF($D22=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY22*IF($D22=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ22:BT22,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!F105","v":"Pp"},{"$f":"+PremisaCosto!B105","v":"MT"},null,{"$f":"+[1]Potencia!F23","v":4.1911125},{"$f":"+[1]Potencia!G23","v":4.2201751796886491},{"$f":"+[1]Potencia!H23","v":4.303015953484234},{"$f":"+[1]Potencia!I23","v":4.3797734561177943},{"$f":"+[1]Potencia!J23","v":4.4599879279904808},{"$f":"+[1]Potencia!K23","v":4.5366117203240091},null,{"$f":"+[1]Potencia!M23","v":3.9212690000940374E-3},{"$f":"+[1]Potencia!N23","v":3.948460488015863E-3},{"$f":"+[1]Potencia!O23","v":4.0259675838593715E-3},{"$f":"+[1]Potencia!P23","v":4.0977830780990557E-3},{"$f":"+[1]Potencia!Q23","v":4.1728329656678768E-3},null,{"$f":"+[1]Potencia!S23","v":4.2162539106885548},{"$f":"+[1]Potencia!T23","v":4.299067492996218},{"$f":"+[1]Potencia!U23","v":4.3757474885339347},{"$f":"+[1]Potencia!V23","v":4.4558901449123818},{"$f":"+[1]Potencia!W23","v":4.5324388873583414},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T23:W23)","v":14.482486661525964},null,4.1911125,4.2201751796886491,4.303015953484234,4.3797734561177943,4.4599879279904808,4.5366117203240091,null,{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.5124158835992607},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.5367722371350743},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.6061980160158051},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.6705256310429677},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.7377504037256744},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.8019659611114269},{"$f":"+SUMPRODUCT(AI23:AL23,PremisaCosto!$F$84:$I$84)","v":12.148396548887025},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.5124158835992607},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.5367722371350743},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.6061980160158051},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.6705256310429677},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.7377504037256744},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.8019659611114269},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":3.5124158835992607},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":3.5367722371350743},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":3.6061980160158051},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":3.6705256310429677},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":3.7377504037256744},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":3.8019659611114269},null,{"$f":"AG23*IF($D23=\"BT\",Balance!D$98,IF($D23=\"MT\",Balance!D$102,Balance!D$105))","v":3.7529498046924075},{"$f":"AH23*IF($D23=\"BT\",Balance!E$98,IF($D23=\"MT\",Balance!E$102,Balance!E$105))","v":3.7789542835156267},{"$f":"AI23*IF($D23=\"BT\",Balance!F$98,IF($D23=\"MT\",Balance!F$102,Balance!F$105))","v":3.707050513201736},{"$f":"AJ23*IF($D23=\"BT\",Balance!G$98,IF($D23=\"MT\",Balance!G$102,Balance!G$105))","v":3.832056224948249},{"$f":"AK23*IF($D23=\"BT\",Balance!H$98,IF($D23=\"MT\",Balance!H$102,Balance!H$105))","v":3.9022538789184877},{"$f":"AL23*IF($D23=\"BT\",Balance!I$98,IF($D23=\"MT\",Balance!I$102,Balance!I$105))","v":3.9692960163741993},{"$f":"+SUMPRODUCT(BC23:BF23,PremisaCosto!$F$84:$I$84)","v":12.627997433804783},{"$f":"+AN23*IF($D23=\"BT\",Balance!D$99,Balance!D$103)","v":3.7171389824643759},{"$f":"+AO23*IF($D23=\"BT\",Balance!E$99,Balance!E$103)","v":3.7428981110941724},{"$f":"+AP23*IF($D23=\"BT\",Balance!F$99,Balance!F$103)","v":3.6921062807171752},{"$f":"+AQ23*IF($D23=\"BT\",Balance!G$99,Balance!G$103)","v":3.80807509561085},{"$f":"+AR23*IF($D23=\"BT\",Balance!H$99,Balance!H$103)","v":3.877831379043466},{"$f":"+AS23*IF($D23=\"BT\",Balance!I$99,Balance!I$103)","v":3.944453876746866},{"$f":"+SUMPRODUCT(BJ23:BM23,PremisaCosto!$F$84:$I$84)","v":12.556822118565931},{"$f":"+AT23*IF($D23=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU23*IF($D23=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV23*IF($D23=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW23*IF($D23=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX23*IF($D23=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY23*IF($D23=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ23:BT23,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!F106","v":"Pp"},{"$f":"+PremisaCosto!B106","v":"MT"},null,{"$f":"+[1]Potencia!F24","v":5.1666666666666692E-3},{"$f":"+[1]Potencia!G24","v":5.165059726289228E-3},{"$f":"+[1]Potencia!H24","v":5.247414575781699E-3},{"$f":"+[1]Potencia!I24","v":5.3045886352436362E-3},{"$f":"+[1]Potencia!J24","v":5.3673695954928203E-3},{"$f":"+[1]Potencia!K24","v":5.4347190483380577E-3},null,{"$f":"+[1]Potencia!M24","v":4.8340124093111798E-6},{"$f":"+[1]Potencia!N24","v":4.8325089312997779E-6},{"$f":"+[1]Potencia!O24","v":4.9095613889282097E-6},{"$f":"+[1]Potencia!P24","v":4.9630543140113765E-6},{"$f":"+[1]Potencia!Q24","v":5.021793141284866E-6},null,{"$f":"+[1]Potencia!S24","v":5.160225713879917E-3},{"$f":"+[1]Potencia!T24","v":5.2425820668503993E-3},{"$f":"+[1]Potencia!U24","v":5.2996790738547078E-3},{"$f":"+[1]Potencia!V24","v":5.3624065411788093E-3},{"$f":"+[1]Potencia!W24","v":5.4296972551967733E-3},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T24:W24)","v":1.7505972343605271E-2},null,5.1666666666666692E-3,5.165059726289228E-3,5.247414575781699E-3,5.3045886352436362E-3,5.3673695954928203E-3,5.4347190483380577E-3,null,{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":4.3299916347420532E-3},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":4.3286449176339536E-3},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":4.3976634613854711E-3},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":4.4455789192940709E-3},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":4.4981933127198849E-3},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":4.5546363902858851E-3},{"$f":"+SUMPRODUCT(AI24:AL24,PremisaCosto!$F$84:$I$84)","v":1.4684669950855173E-2},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":4.3299916347420532E-3},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":4.3286449176339536E-3},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":4.3976634613854711E-3},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":4.4455789192940709E-3},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":4.4981933127198849E-3},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":4.5546363902858851E-3},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":4.3299916347420532E-3},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":4.3286449176339536E-3},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":4.3976634613854711E-3},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":4.4455789192940709E-3},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":4.4981933127198849E-3},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":4.5546363902858851E-3},null,{"$f":"AG24*IF($D24=\"BT\",Balance!D$98,IF($D24=\"MT\",Balance!D$102,Balance!D$105))","v":4.6265140001795334E-3},{"$f":"AH24*IF($D24=\"BT\",Balance!E$98,IF($D24=\"MT\",Balance!E$102,Balance!E$105))","v":4.6250507967573861E-3},{"$f":"AI24*IF($D24=\"BT\",Balance!F$98,IF($D24=\"MT\",Balance!F$102,Balance!F$105))","v":4.5206504243570861E-3},{"$f":"AJ24*IF($D24=\"BT\",Balance!G$98,IF($D24=\"MT\",Balance!G$102,Balance!G$105))","v":4.6412176575208689E-3},{"$f":"AK24*IF($D24=\"BT\",Balance!H$98,IF($D24=\"MT\",Balance!H$102,Balance!H$105))","v":4.6961649138449668E-3},{"$f":"AL24*IF($D24=\"BT\",Balance!I$98,IF($D24=\"MT\",Balance!I$102,Balance!I$105))","v":4.7550925665599039E-3},{"$f":"+SUMPRODUCT(BC24:BF24,PremisaCosto!$F$84:$I$84)","v":1.5263810112847172E-2},{"$f":"+AN24*IF($D24=\"BT\",Balance!D$99,Balance!D$103)","v":4.5823675876192653E-3},{"$f":"+AO24*IF($D24=\"BT\",Balance!E$99,Balance!E$103)","v":4.5809217556326207E-3},{"$f":"+AP24*IF($D24=\"BT\",Balance!F$99,Balance!F$103)","v":4.5024263266054019E-3},{"$f":"+AQ24*IF($D24=\"BT\",Balance!G$99,Balance!G$103)","v":4.6121727702868546E-3},{"$f":"+AR24*IF($D24=\"BT\",Balance!H$99,Balance!H$103)","v":4.6667736721215441E-3},{"$f":"+AS24*IF($D24=\"BT\",Balance!I$99,Balance!I$103)","v":4.7253324597318729E-3},{"$f":"+SUMPRODUCT(BJ24:BM24,PremisaCosto!$F$84:$I$84)","v":1.5177862964640123E-2},{"$f":"+AT24*IF($D24=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU24*IF($D24=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV24*IF($D24=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW24*IF($D24=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX24*IF($D24=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY24*IF($D24=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ24:BT24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!F107","v":"Pp"},{"$f":"+PremisaCosto!B107","v":"MT"},null,{"$f":"+[1]Potencia!F25","v":6.6000000000000003E-2},{"$f":"+[1]Potencia!G25","v":0},{"$f":"+[1]Potencia!H25","v":0},{"$f":"+[1]Potencia!I25","v":0},{"$f":"+[1]Potencia!J25","v":0},{"$f":"+[1]Potencia!K25","v":0},null,{"$f":"+[1]Potencia!M25","v":6.1750610131846003E-5},{"$f":"+[1]Potencia!N25","v":0},{"$f":"+[1]Potencia!O25","v":0},{"$f":"+[1]Potencia!P25","v":0},{"$f":"+[1]Potencia!Q25","v":0},null,{"$f":"+[1]Potencia!S25","v":-6.1750610131846003E-5},{"$f":"+[1]Potencia!T25","v":0},{"$f":"+[1]Potencia!U25","v":0},{"$f":"+[1]Potencia!V25","v":0},{"$f":"+[1]Potencia!W25","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T25:W25)","v":0},null,6.6000000000000003E-2,0,0,0,0,0,null,{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":5.5312151205092017E-2},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI25:AL25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":5.5312151205092017E-2},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":5.5312151205092017E-2},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG25*IF($D25=\"BT\",Balance!D$98,IF($D25=\"MT\",Balance!D$102,Balance!D$105))","v":5.9099985292615953E-2},{"$f":"AH25*IF($D25=\"BT\",Balance!E$98,IF($D25=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI25*IF($D25=\"BT\",Balance!F$98,IF($D25=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ25*IF($D25=\"BT\",Balance!G$98,IF($D25=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK25*IF($D25=\"BT\",Balance!H$98,IF($D25=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL25*IF($D25=\"BT\",Balance!I$98,IF($D25=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC25:BF25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN25*IF($D25=\"BT\",Balance!D$99,Balance!D$103)","v":5.8536050474104144E-2},{"$f":"+AO25*IF($D25=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP25*IF($D25=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ25*IF($D25=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR25*IF($D25=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS25*IF($D25=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ25:BM25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT25*IF($D25=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU25*IF($D25=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV25*IF($D25=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW25*IF($D25=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX25*IF($D25=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY25*IF($D25=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ25:BT25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!F108","v":"Pp"},{"$f":"+PremisaCosto!B108","v":"MT"},null,{"$f":"+[1]Potencia!F26","v":0},{"$f":"+[1]Potencia!G26","v":0},{"$f":"+[1]Potencia!H26","v":0},{"$f":"+[1]Potencia!I26","v":0},{"$f":"+[1]Potencia!J26","v":0},{"$f":"+[1]Potencia!K26","v":0},null,{"$f":"+[1]Potencia!M26","v":0},{"$f":"+[1]Potencia!N26","v":0},{"$f":"+[1]Potencia!O26","v":0},{"$f":"+[1]Potencia!P26","v":0},{"$f":"+[1]Potencia!Q26","v":0},null,{"$f":"+[1]Potencia!S26","v":0},{"$f":"+[1]Potencia!T26","v":0},{"$f":"+[1]Potencia!U26","v":0},{"$f":"+[1]Potencia!V26","v":0},{"$f":"+[1]Potencia!W26","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T26:W26)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI26:AL26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG26*IF($D26=\"BT\",Balance!D$98,IF($D26=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH26*IF($D26=\"BT\",Balance!E$98,IF($D26=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI26*IF($D26=\"BT\",Balance!F$98,IF($D26=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ26*IF($D26=\"BT\",Balance!G$98,IF($D26=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK26*IF($D26=\"BT\",Balance!H$98,IF($D26=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL26*IF($D26=\"BT\",Balance!I$98,IF($D26=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC26:BF26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN26*IF($D26=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO26*IF($D26=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP26*IF($D26=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ26*IF($D26=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR26*IF($D26=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS26*IF($D26=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ26:BM26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT26*IF($D26=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU26*IF($D26=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV26*IF($D26=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW26*IF($D26=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX26*IF($D26=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY26*IF($D26=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ26:BT26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!F109","v":"Pp"},{"$f":"+PremisaCosto!B109","v":"MT"},null,{"$f":"+[1]Potencia!F27","v":0},{"$f":"+[1]Potencia!G27","v":0},{"$f":"+[1]Potencia!H27","v":0},{"$f":"+[1]Potencia!I27","v":0},{"$f":"+[1]Potencia!J27","v":0},{"$f":"+[1]Potencia!K27","v":0},null,{"$f":"+[1]Potencia!M27","v":0},{"$f":"+[1]Potencia!N27","v":0},{"$f":"+[1]Potencia!O27","v":0},{"$f":"+[1]Potencia!P27","v":0},{"$f":"+[1]Potencia!Q27","v":0},null,{"$f":"+[1]Potencia!S27","v":0},{"$f":"+[1]Potencia!T27","v":0},{"$f":"+[1]Potencia!U27","v":0},{"$f":"+[1]Potencia!V27","v":0},{"$f":"+[1]Potencia!W27","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T27:W27)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI27:AL27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG27*IF($D27=\"BT\",Balance!D$98,IF($D27=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH27*IF($D27=\"BT\",Balance!E$98,IF($D27=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI27*IF($D27=\"BT\",Balance!F$98,IF($D27=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ27*IF($D27=\"BT\",Balance!G$98,IF($D27=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK27*IF($D27=\"BT\",Balance!H$98,IF($D27=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL27*IF($D27=\"BT\",Balance!I$98,IF($D27=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC27:BF27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN27*IF($D27=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO27*IF($D27=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP27*IF($D27=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ27*IF($D27=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR27*IF($D27=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS27*IF($D27=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ27:BM27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT27*IF($D27=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU27*IF($D27=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV27*IF($D27=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW27*IF($D27=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX27*IF($D27=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY27*IF($D27=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ27:BT27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!F110","v":"Pp"},{"$f":"+PremisaCosto!B110","v":"MT"},null,{"$f":"+[1]Potencia!F28","v":0},{"$f":"+[1]Potencia!G28","v":0},{"$f":"+[1]Potencia!H28","v":0},{"$f":"+[1]Potencia!I28","v":0},{"$f":"+[1]Potencia!J28","v":0},{"$f":"+[1]Potencia!K28","v":0},null,{"$f":"+[1]Potencia!M28","v":0},{"$f":"+[1]Potencia!N28","v":0},{"$f":"+[1]Potencia!O28","v":0},{"$f":"+[1]Potencia!P28","v":0},{"$f":"+[1]Potencia!Q28","v":0},null,{"$f":"+[1]Potencia!S28","v":0},{"$f":"+[1]Potencia!T28","v":0},{"$f":"+[1]Potencia!U28","v":0},{"$f":"+[1]Potencia!V28","v":0},{"$f":"+[1]Potencia!W28","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T28:W28)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI28:AL28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG28*IF($D28=\"BT\",Balance!D$98,IF($D28=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH28*IF($D28=\"BT\",Balance!E$98,IF($D28=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI28*IF($D28=\"BT\",Balance!F$98,IF($D28=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ28*IF($D28=\"BT\",Balance!G$98,IF($D28=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK28*IF($D28=\"BT\",Balance!H$98,IF($D28=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL28*IF($D28=\"BT\",Balance!I$98,IF($D28=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC28:BF28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN28*IF($D28=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO28*IF($D28=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP28*IF($D28=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ28*IF($D28=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR28*IF($D28=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS28*IF($D28=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ28:BM28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT28*IF($D28=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU28*IF($D28=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV28*IF($D28=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW28*IF($D28=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX28*IF($D28=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY28*IF($D28=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ28:BT28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!F111","v":"Pp"},{"$f":"+PremisaCosto!B111","v":"MT"},null,{"$f":"+[1]Potencia!F29","v":0},{"$f":"+[1]Potencia!G29","v":0},{"$f":"+[1]Potencia!H29","v":0},{"$f":"+[1]Potencia!I29","v":0},{"$f":"+[1]Potencia!J29","v":0},{"$f":"+[1]Potencia!K29","v":0},null,{"$f":"+[1]Potencia!M29","v":0},{"$f":"+[1]Potencia!N29","v":0},{"$f":"+[1]Potencia!O29","v":0},{"$f":"+[1]Potencia!P29","v":0},{"$f":"+[1]Potencia!Q29","v":0},null,{"$f":"+[1]Potencia!S29","v":0},{"$f":"+[1]Potencia!T29","v":0},{"$f":"+[1]Potencia!U29","v":0},{"$f":"+[1]Potencia!V29","v":0},{"$f":"+[1]Potencia!W29","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T29:W29)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI29:AL29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG29*IF($D29=\"BT\",Balance!D$98,IF($D29=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH29*IF($D29=\"BT\",Balance!E$98,IF($D29=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI29*IF($D29=\"BT\",Balance!F$98,IF($D29=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ29*IF($D29=\"BT\",Balance!G$98,IF($D29=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK29*IF($D29=\"BT\",Balance!H$98,IF($D29=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL29*IF($D29=\"BT\",Balance!I$98,IF($D29=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC29:BF29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN29*IF($D29=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO29*IF($D29=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP29*IF($D29=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ29*IF($D29=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR29*IF($D29=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS29*IF($D29=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ29:BM29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT29*IF($D29=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU29*IF($D29=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV29*IF($D29=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW29*IF($D29=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX29*IF($D29=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY29*IF($D29=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ29:BT29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!F112","v":"Pp"},{"$f":"+PremisaCosto!B112","v":"MT"},null,{"$f":"+[1]Potencia!F30","v":0},{"$f":"+[1]Potencia!G30","v":0},{"$f":"+[1]Potencia!H30","v":0},{"$f":"+[1]Potencia!I30","v":0},{"$f":"+[1]Potencia!J30","v":0},{"$f":"+[1]Potencia!K30","v":0},null,{"$f":"+[1]Potencia!M30","v":0},{"$f":"+[1]Potencia!N30","v":0},{"$f":"+[1]Potencia!O30","v":0},{"$f":"+[1]Potencia!P30","v":0},{"$f":"+[1]Potencia!Q30","v":0},null,{"$f":"+[1]Potencia!S30","v":0},{"$f":"+[1]Potencia!T30","v":0},{"$f":"+[1]Potencia!U30","v":0},{"$f":"+[1]Potencia!V30","v":0},{"$f":"+[1]Potencia!W30","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T30:W30)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI30:AL30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG30*IF($D30=\"BT\",Balance!D$98,IF($D30=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH30*IF($D30=\"BT\",Balance!E$98,IF($D30=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI30*IF($D30=\"BT\",Balance!F$98,IF($D30=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ30*IF($D30=\"BT\",Balance!G$98,IF($D30=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK30*IF($D30=\"BT\",Balance!H$98,IF($D30=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL30*IF($D30=\"BT\",Balance!I$98,IF($D30=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC30:BF30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN30*IF($D30=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO30*IF($D30=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP30*IF($D30=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ30*IF($D30=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR30*IF($D30=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS30*IF($D30=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ30:BM30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT30*IF($D30=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU30*IF($D30=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV30*IF($D30=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW30*IF($D30=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX30*IF($D30=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY30*IF($D30=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ30:BT30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!F113","v":"Pp"},{"$f":"+PremisaCosto!B113","v":"MT"},null,{"$f":"+[1]Potencia!F31","v":0},{"$f":"+[1]Potencia!G31","v":0},{"$f":"+[1]Potencia!H31","v":0},{"$f":"+[1]Potencia!I31","v":0},{"$f":"+[1]Potencia!J31","v":0},{"$f":"+[1]Potencia!K31","v":0},null,{"$f":"+[1]Potencia!M31","v":0},{"$f":"+[1]Potencia!N31","v":0},{"$f":"+[1]Potencia!O31","v":0},{"$f":"+[1]Potencia!P31","v":0},{"$f":"+[1]Potencia!Q31","v":0},null,{"$f":"+[1]Potencia!S31","v":0},{"$f":"+[1]Potencia!T31","v":0},{"$f":"+[1]Potencia!U31","v":0},{"$f":"+[1]Potencia!V31","v":0},{"$f":"+[1]Potencia!W31","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T31:W31)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI31:AL31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG31*IF($D31=\"BT\",Balance!D$98,IF($D31=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH31*IF($D31=\"BT\",Balance!E$98,IF($D31=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI31*IF($D31=\"BT\",Balance!F$98,IF($D31=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ31*IF($D31=\"BT\",Balance!G$98,IF($D31=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK31*IF($D31=\"BT\",Balance!H$98,IF($D31=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL31*IF($D31=\"BT\",Balance!I$98,IF($D31=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC31:BF31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN31*IF($D31=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO31*IF($D31=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP31*IF($D31=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ31*IF($D31=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR31*IF($D31=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS31*IF($D31=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ31:BM31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT31*IF($D31=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU31*IF($D31=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV31*IF($D31=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW31*IF($D31=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX31*IF($D31=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY31*IF($D31=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ31:BT31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!F114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,{"$f":"+[1]Potencia!F32","v":0},{"$f":"+[1]Potencia!G32","v":0},{"$f":"+[1]Potencia!H32","v":0},{"$f":"+[1]Potencia!I32","v":0},{"$f":"+[1]Potencia!J32","v":0},{"$f":"+[1]Potencia!K32","v":0},null,{"$f":"+[1]Potencia!M32","v":0},{"$f":"+[1]Potencia!N32","v":0},{"$f":"+[1]Potencia!O32","v":0},{"$f":"+[1]Potencia!P32","v":0},{"$f":"+[1]Potencia!Q32","v":0},null,{"$f":"+[1]Potencia!S32","v":0},{"$f":"+[1]Potencia!T32","v":0},{"$f":"+[1]Potencia!U32","v":0},{"$f":"+[1]Potencia!V32","v":0},{"$f":"+[1]Potencia!W32","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T32:W32)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI32:AL32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG32*IF($D32=\"BT\",Balance!D$98,IF($D32=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH32*IF($D32=\"BT\",Balance!E$98,IF($D32=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI32*IF($D32=\"BT\",Balance!F$98,IF($D32=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ32*IF($D32=\"BT\",Balance!G$98,IF($D32=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK32*IF($D32=\"BT\",Balance!H$98,IF($D32=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL32*IF($D32=\"BT\",Balance!I$98,IF($D32=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC32:BF32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN32*IF($D32=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO32*IF($D32=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP32*IF($D32=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ32*IF($D32=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR32*IF($D32=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS32*IF($D32=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ32:BM32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT32*IF($D32=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU32*IF($D32=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV32*IF($D32=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW32*IF($D32=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX32*IF($D32=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY32*IF($D32=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ32:BT32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!F115","v":"Pp"},{"$f":"+PremisaCosto!B115","v":"MT"},null,{"$f":"+[1]Potencia!F33","v":0},{"$f":"+[1]Potencia!G33","v":0},{"$f":"+[1]Potencia!H33","v":0},{"$f":"+[1]Potencia!I33","v":0},{"$f":"+[1]Potencia!J33","v":0},{"$f":"+[1]Potencia!K33","v":0},null,{"$f":"+[1]Potencia!M33","v":0},{"$f":"+[1]Potencia!N33","v":0},{"$f":"+[1]Potencia!O33","v":0},{"$f":"+[1]Potencia!P33","v":0},{"$f":"+[1]Potencia!Q33","v":0},null,{"$f":"+[1]Potencia!S33","v":0},{"$f":"+[1]Potencia!T33","v":0},{"$f":"+[1]Potencia!U33","v":0},{"$f":"+[1]Potencia!V33","v":0},{"$f":"+[1]Potencia!W33","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T33:W33)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI33:AL33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG33*IF($D33=\"BT\",Balance!D$98,IF($D33=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH33*IF($D33=\"BT\",Balance!E$98,IF($D33=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI33*IF($D33=\"BT\",Balance!F$98,IF($D33=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ33*IF($D33=\"BT\",Balance!G$98,IF($D33=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK33*IF($D33=\"BT\",Balance!H$98,IF($D33=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL33*IF($D33=\"BT\",Balance!I$98,IF($D33=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC33:BF33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN33*IF($D33=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO33*IF($D33=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP33*IF($D33=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ33*IF($D33=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR33*IF($D33=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS33*IF($D33=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ33:BM33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT33*IF($D33=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU33*IF($D33=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV33*IF($D33=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW33*IF($D33=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX33*IF($D33=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY33*IF($D33=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ33:BT33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!F116","v":"Pp"},{"$f":"+PremisaCosto!B116","v":"MT"},null,{"$f":"+[1]Potencia!F34","v":0},{"$f":"+[1]Potencia!G34","v":0},{"$f":"+[1]Potencia!H34","v":0},{"$f":"+[1]Potencia!I34","v":0},{"$f":"+[1]Potencia!J34","v":0},{"$f":"+[1]Potencia!K34","v":0},null,{"$f":"+[1]Potencia!M34","v":0},{"$f":"+[1]Potencia!N34","v":0},{"$f":"+[1]Potencia!O34","v":0},{"$f":"+[1]Potencia!P34","v":0},{"$f":"+[1]Potencia!Q34","v":0},null,{"$f":"+[1]Potencia!S34","v":0},{"$f":"+[1]Potencia!T34","v":0},{"$f":"+[1]Potencia!U34","v":0},{"$f":"+[1]Potencia!V34","v":0},{"$f":"+[1]Potencia!W34","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T34:W34)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI34:AL34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG34*IF($D34=\"BT\",Balance!D$98,IF($D34=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH34*IF($D34=\"BT\",Balance!E$98,IF($D34=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI34*IF($D34=\"BT\",Balance!F$98,IF($D34=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ34*IF($D34=\"BT\",Balance!G$98,IF($D34=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK34*IF($D34=\"BT\",Balance!H$98,IF($D34=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL34*IF($D34=\"BT\",Balance!I$98,IF($D34=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC34:BF34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN34*IF($D34=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO34*IF($D34=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP34*IF($D34=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ34*IF($D34=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR34*IF($D34=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS34*IF($D34=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ34:BM34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT34*IF($D34=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU34*IF($D34=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV34*IF($D34=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW34*IF($D34=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX34*IF($D34=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY34*IF($D34=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ34:BT34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!F117","v":"Pp"},{"$f":"+PremisaCosto!B117","v":"MT"},null,{"$f":"+[1]Potencia!F35","v":0},{"$f":"+[1]Potencia!G35","v":0},{"$f":"+[1]Potencia!H35","v":0},{"$f":"+[1]Potencia!I35","v":0},{"$f":"+[1]Potencia!J35","v":0},{"$f":"+[1]Potencia!K35","v":0},null,{"$f":"+[1]Potencia!M35","v":0},{"$f":"+[1]Potencia!N35","v":0},{"$f":"+[1]Potencia!O35","v":0},{"$f":"+[1]Potencia!P35","v":0},{"$f":"+[1]Potencia!Q35","v":0},null,{"$f":"+[1]Potencia!S35","v":0},{"$f":"+[1]Potencia!T35","v":0},{"$f":"+[1]Potencia!U35","v":0},{"$f":"+[1]Potencia!V35","v":0},{"$f":"+[1]Potencia!W35","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T35:W35)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI35:AL35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG35*IF($D35=\"BT\",Balance!D$98,IF($D35=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH35*IF($D35=\"BT\",Balance!E$98,IF($D35=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI35*IF($D35=\"BT\",Balance!F$98,IF($D35=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ35*IF($D35=\"BT\",Balance!G$98,IF($D35=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK35*IF($D35=\"BT\",Balance!H$98,IF($D35=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL35*IF($D35=\"BT\",Balance!I$98,IF($D35=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC35:BF35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN35*IF($D35=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO35*IF($D35=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP35*IF($D35=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ35*IF($D35=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR35*IF($D35=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS35*IF($D35=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ35:BM35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT35*IF($D35=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU35*IF($D35=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV35*IF($D35=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW35*IF($D35=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX35*IF($D35=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY35*IF($D35=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ35:BT35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!F118","v":"Pp"},{"$f":"+PremisaCosto!B118","v":"MT"},null,{"$f":"+[1]Potencia!F36","v":0},{"$f":"+[1]Potencia!G36","v":0},{"$f":"+[1]Potencia!H36","v":0},{"$f":"+[1]Potencia!I36","v":0},{"$f":"+[1]Potencia!J36","v":0},{"$f":"+[1]Potencia!K36","v":0},null,{"$f":"+[1]Potencia!M36","v":0},{"$f":"+[1]Potencia!N36","v":0},{"$f":"+[1]Potencia!O36","v":0},{"$f":"+[1]Potencia!P36","v":0},{"$f":"+[1]Potencia!Q36","v":0},null,{"$f":"+[1]Potencia!S36","v":0},{"$f":"+[1]Potencia!T36","v":0},{"$f":"+[1]Potencia!U36","v":0},{"$f":"+[1]Potencia!V36","v":0},{"$f":"+[1]Potencia!W36","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T36:W36)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI36:AL36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG36*IF($D36=\"BT\",Balance!D$98,IF($D36=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH36*IF($D36=\"BT\",Balance!E$98,IF($D36=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI36*IF($D36=\"BT\",Balance!F$98,IF($D36=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ36*IF($D36=\"BT\",Balance!G$98,IF($D36=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK36*IF($D36=\"BT\",Balance!H$98,IF($D36=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL36*IF($D36=\"BT\",Balance!I$98,IF($D36=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC36:BF36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN36*IF($D36=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO36*IF($D36=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP36*IF($D36=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ36*IF($D36=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR36*IF($D36=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS36*IF($D36=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ36:BM36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT36*IF($D36=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU36*IF($D36=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV36*IF($D36=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW36*IF($D36=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX36*IF($D36=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY36*IF($D36=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ36:BT36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!F119","v":"Pp"},{"$f":"+PremisaCosto!B119","v":"MT"},null,{"$f":"+[1]Potencia!F37","v":0},{"$f":"+[1]Potencia!G37","v":0},{"$f":"+[1]Potencia!H37","v":0},{"$f":"+[1]Potencia!I37","v":0},{"$f":"+[1]Potencia!J37","v":0},{"$f":"+[1]Potencia!K37","v":0},null,{"$f":"+[1]Potencia!M37","v":0},{"$f":"+[1]Potencia!N37","v":0},{"$f":"+[1]Potencia!O37","v":0},{"$f":"+[1]Potencia!P37","v":0},{"$f":"+[1]Potencia!Q37","v":0},null,{"$f":"+[1]Potencia!S37","v":0},{"$f":"+[1]Potencia!T37","v":0},{"$f":"+[1]Potencia!U37","v":0},{"$f":"+[1]Potencia!V37","v":0},{"$f":"+[1]Potencia!W37","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T37:W37)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI37:AL37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG37*IF($D37=\"BT\",Balance!D$98,IF($D37=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH37*IF($D37=\"BT\",Balance!E$98,IF($D37=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI37*IF($D37=\"BT\",Balance!F$98,IF($D37=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ37*IF($D37=\"BT\",Balance!G$98,IF($D37=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK37*IF($D37=\"BT\",Balance!H$98,IF($D37=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL37*IF($D37=\"BT\",Balance!I$98,IF($D37=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC37:BF37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN37*IF($D37=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO37*IF($D37=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP37*IF($D37=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ37*IF($D37=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR37*IF($D37=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS37*IF($D37=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ37:BM37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT37*IF($D37=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU37*IF($D37=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV37*IF($D37=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW37*IF($D37=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX37*IF($D37=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY37*IF($D37=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ37:BT37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!F120","v":"Pp"},{"$f":"+PremisaCosto!B120","v":"MT"},null,{"$f":"+[1]Potencia!F38","v":0},{"$f":"+[1]Potencia!G38","v":0},{"$f":"+[1]Potencia!H38","v":0},{"$f":"+[1]Potencia!I38","v":0},{"$f":"+[1]Potencia!J38","v":0},{"$f":"+[1]Potencia!K38","v":0},null,{"$f":"+[1]Potencia!M38","v":0},{"$f":"+[1]Potencia!N38","v":0},{"$f":"+[1]Potencia!O38","v":0},{"$f":"+[1]Potencia!P38","v":0},{"$f":"+[1]Potencia!Q38","v":0},null,{"$f":"+[1]Potencia!S38","v":0},{"$f":"+[1]Potencia!T38","v":0},{"$f":"+[1]Potencia!U38","v":0},{"$f":"+[1]Potencia!V38","v":0},{"$f":"+[1]Potencia!W38","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T38:W38)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI38:AL38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG38*IF($D38=\"BT\",Balance!D$98,IF($D38=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH38*IF($D38=\"BT\",Balance!E$98,IF($D38=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI38*IF($D38=\"BT\",Balance!F$98,IF($D38=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ38*IF($D38=\"BT\",Balance!G$98,IF($D38=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK38*IF($D38=\"BT\",Balance!H$98,IF($D38=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL38*IF($D38=\"BT\",Balance!I$98,IF($D38=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC38:BF38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN38*IF($D38=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO38*IF($D38=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP38*IF($D38=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ38*IF($D38=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR38*IF($D38=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS38*IF($D38=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ38:BM38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT38*IF($D38=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU38*IF($D38=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV38*IF($D38=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW38*IF($D38=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX38*IF($D38=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY38*IF($D38=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ38:BT38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!F121","v":"Pp"},{"$f":"+PremisaCosto!B121","v":"MT"},null,{"$f":"+[1]Potencia!F39","v":0},{"$f":"+[1]Potencia!G39","v":0},{"$f":"+[1]Potencia!H39","v":0},{"$f":"+[1]Potencia!I39","v":0},{"$f":"+[1]Potencia!J39","v":0},{"$f":"+[1]Potencia!K39","v":0},null,{"$f":"+[1]Potencia!M39","v":0},{"$f":"+[1]Potencia!N39","v":0},{"$f":"+[1]Potencia!O39","v":0},{"$f":"+[1]Potencia!P39","v":0},{"$f":"+[1]Potencia!Q39","v":0},null,{"$f":"+[1]Potencia!S39","v":0},{"$f":"+[1]Potencia!T39","v":0},{"$f":"+[1]Potencia!U39","v":0},{"$f":"+[1]Potencia!V39","v":0},{"$f":"+[1]Potencia!W39","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T39:W39)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI39:AL39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG39*IF($D39=\"BT\",Balance!D$98,IF($D39=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH39*IF($D39=\"BT\",Balance!E$98,IF($D39=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI39*IF($D39=\"BT\",Balance!F$98,IF($D39=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ39*IF($D39=\"BT\",Balance!G$98,IF($D39=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK39*IF($D39=\"BT\",Balance!H$98,IF($D39=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL39*IF($D39=\"BT\",Balance!I$98,IF($D39=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC39:BF39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN39*IF($D39=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO39*IF($D39=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP39*IF($D39=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ39*IF($D39=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR39*IF($D39=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS39*IF($D39=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ39:BM39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT39*IF($D39=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU39*IF($D39=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV39*IF($D39=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW39*IF($D39=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX39*IF($D39=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY39*IF($D39=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ39:BT39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!F122","v":"Pp"},{"$f":"+PremisaCosto!B122","v":"MT"},null,{"$f":"+[1]Potencia!F40","v":0},{"$f":"+[1]Potencia!G40","v":0},{"$f":"+[1]Potencia!H40","v":0},{"$f":"+[1]Potencia!I40","v":0},{"$f":"+[1]Potencia!J40","v":0},{"$f":"+[1]Potencia!K40","v":0},null,{"$f":"+[1]Potencia!M40","v":0},{"$f":"+[1]Potencia!N40","v":0},{"$f":"+[1]Potencia!O40","v":0},{"$f":"+[1]Potencia!P40","v":0},{"$f":"+[1]Potencia!Q40","v":0},null,{"$f":"+[1]Potencia!S40","v":0},{"$f":"+[1]Potencia!T40","v":0},{"$f":"+[1]Potencia!U40","v":0},{"$f":"+[1]Potencia!V40","v":0},{"$f":"+[1]Potencia!W40","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T40:W40)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI40:AL40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG40*IF($D40=\"BT\",Balance!D$98,IF($D40=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH40*IF($D40=\"BT\",Balance!E$98,IF($D40=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI40*IF($D40=\"BT\",Balance!F$98,IF($D40=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ40*IF($D40=\"BT\",Balance!G$98,IF($D40=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK40*IF($D40=\"BT\",Balance!H$98,IF($D40=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL40*IF($D40=\"BT\",Balance!I$98,IF($D40=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC40:BF40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN40*IF($D40=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO40*IF($D40=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP40*IF($D40=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ40*IF($D40=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR40*IF($D40=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS40*IF($D40=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ40:BM40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT40*IF($D40=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU40*IF($D40=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV40*IF($D40=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW40*IF($D40=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX40*IF($D40=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY40*IF($D40=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ40:BT40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!F123","v":"Pp"},{"$f":"+PremisaCosto!B123","v":"MT"},null,{"$f":"+[1]Potencia!F41","v":0},{"$f":"+[1]Potencia!G41","v":0},{"$f":"+[1]Potencia!H41","v":0},{"$f":"+[1]Potencia!I41","v":0},{"$f":"+[1]Potencia!J41","v":0},{"$f":"+[1]Potencia!K41","v":0},null,{"$f":"+[1]Potencia!M41","v":0},{"$f":"+[1]Potencia!N41","v":0},{"$f":"+[1]Potencia!O41","v":0},{"$f":"+[1]Potencia!P41","v":0},{"$f":"+[1]Potencia!Q41","v":0},null,{"$f":"+[1]Potencia!S41","v":0},{"$f":"+[1]Potencia!T41","v":0},{"$f":"+[1]Potencia!U41","v":0},{"$f":"+[1]Potencia!V41","v":0},{"$f":"+[1]Potencia!W41","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T41:W41)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI41:AL41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG41*IF($D41=\"BT\",Balance!D$98,IF($D41=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH41*IF($D41=\"BT\",Balance!E$98,IF($D41=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI41*IF($D41=\"BT\",Balance!F$98,IF($D41=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ41*IF($D41=\"BT\",Balance!G$98,IF($D41=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK41*IF($D41=\"BT\",Balance!H$98,IF($D41=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL41*IF($D41=\"BT\",Balance!I$98,IF($D41=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC41:BF41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN41*IF($D41=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO41*IF($D41=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP41*IF($D41=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ41*IF($D41=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR41*IF($D41=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS41*IF($D41=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ41:BM41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT41*IF($D41=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU41*IF($D41=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV41*IF($D41=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW41*IF($D41=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX41*IF($D41=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY41*IF($D41=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ41:BT41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!F124","v":"Pp"},{"$f":"+PremisaCosto!B124","v":"MT"},null,{"$f":"+[1]Potencia!F42","v":0},{"$f":"+[1]Potencia!G42","v":0},{"$f":"+[1]Potencia!H42","v":0},{"$f":"+[1]Potencia!I42","v":0},{"$f":"+[1]Potencia!J42","v":0},{"$f":"+[1]Potencia!K42","v":0},null,{"$f":"+[1]Potencia!M42","v":0},{"$f":"+[1]Potencia!N42","v":0},{"$f":"+[1]Potencia!O42","v":0},{"$f":"+[1]Potencia!P42","v":0},{"$f":"+[1]Potencia!Q42","v":0},null,{"$f":"+[1]Potencia!S42","v":0},{"$f":"+[1]Potencia!T42","v":0},{"$f":"+[1]Potencia!U42","v":0},{"$f":"+[1]Potencia!V42","v":0},{"$f":"+[1]Potencia!W42","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T42:W42)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI42:AL42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG42*IF($D42=\"BT\",Balance!D$98,IF($D42=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH42*IF($D42=\"BT\",Balance!E$98,IF($D42=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI42*IF($D42=\"BT\",Balance!F$98,IF($D42=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ42*IF($D42=\"BT\",Balance!G$98,IF($D42=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK42*IF($D42=\"BT\",Balance!H$98,IF($D42=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL42*IF($D42=\"BT\",Balance!I$98,IF($D42=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC42:BF42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN42*IF($D42=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO42*IF($D42=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP42*IF($D42=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ42*IF($D42=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR42*IF($D42=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS42*IF($D42=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ42:BM42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT42*IF($D42=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU42*IF($D42=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV42*IF($D42=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW42*IF($D42=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX42*IF($D42=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY42*IF($D42=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ42:BT42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!F125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,{"$f":"+[1]Potencia!F43","v":0},{"$f":"+[1]Potencia!G43","v":0},{"$f":"+[1]Potencia!H43","v":0},{"$f":"+[1]Potencia!I43","v":0},{"$f":"+[1]Potencia!J43","v":0},{"$f":"+[1]Potencia!K43","v":0},null,{"$f":"+[1]Potencia!M43","v":0},{"$f":"+[1]Potencia!N43","v":0},{"$f":"+[1]Potencia!O43","v":0},{"$f":"+[1]Potencia!P43","v":0},{"$f":"+[1]Potencia!Q43","v":0},null,{"$f":"+[1]Potencia!S43","v":0},{"$f":"+[1]Potencia!T43","v":0},{"$f":"+[1]Potencia!U43","v":0},{"$f":"+[1]Potencia!V43","v":0},{"$f":"+[1]Potencia!W43","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T43:W43)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI43:AL43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG43*IF($D43=\"BT\",Balance!D$98,IF($D43=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH43*IF($D43=\"BT\",Balance!E$98,IF($D43=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI43*IF($D43=\"BT\",Balance!F$98,IF($D43=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ43*IF($D43=\"BT\",Balance!G$98,IF($D43=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK43*IF($D43=\"BT\",Balance!H$98,IF($D43=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL43*IF($D43=\"BT\",Balance!I$98,IF($D43=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC43:BF43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN43*IF($D43=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO43*IF($D43=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP43*IF($D43=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ43*IF($D43=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR43*IF($D43=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS43*IF($D43=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ43:BM43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT43*IF($D43=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU43*IF($D43=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV43*IF($D43=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW43*IF($D43=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX43*IF($D43=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY43*IF($D43=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ43:BT43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!F126","v":"Pp"},{"$f":"+PremisaCosto!B126","v":"MT"},null,{"$f":"+[1]Potencia!F44","v":0},{"$f":"+[1]Potencia!G44","v":0},{"$f":"+[1]Potencia!H44","v":0},{"$f":"+[1]Potencia!I44","v":0},{"$f":"+[1]Potencia!J44","v":0},{"$f":"+[1]Potencia!K44","v":0},null,{"$f":"+[1]Potencia!M44","v":0},{"$f":"+[1]Potencia!N44","v":0},{"$f":"+[1]Potencia!O44","v":0},{"$f":"+[1]Potencia!P44","v":0},{"$f":"+[1]Potencia!Q44","v":0},null,{"$f":"+[1]Potencia!S44","v":0},{"$f":"+[1]Potencia!T44","v":0},{"$f":"+[1]Potencia!U44","v":0},{"$f":"+[1]Potencia!V44","v":0},{"$f":"+[1]Potencia!W44","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T44:W44)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI44:AL44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG44*IF($D44=\"BT\",Balance!D$98,IF($D44=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH44*IF($D44=\"BT\",Balance!E$98,IF($D44=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI44*IF($D44=\"BT\",Balance!F$98,IF($D44=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ44*IF($D44=\"BT\",Balance!G$98,IF($D44=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK44*IF($D44=\"BT\",Balance!H$98,IF($D44=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL44*IF($D44=\"BT\",Balance!I$98,IF($D44=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC44:BF44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN44*IF($D44=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO44*IF($D44=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP44*IF($D44=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ44*IF($D44=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR44*IF($D44=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS44*IF($D44=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ44:BM44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT44*IF($D44=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU44*IF($D44=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV44*IF($D44=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW44*IF($D44=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX44*IF($D44=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY44*IF($D44=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ44:BT44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!F127","v":"Pp"},{"$f":"+PremisaCosto!B127","v":"MT"},null,{"$f":"+[1]Potencia!F45","v":0},{"$f":"+[1]Potencia!G45","v":0},{"$f":"+[1]Potencia!H45","v":0},{"$f":"+[1]Potencia!I45","v":0},{"$f":"+[1]Potencia!J45","v":0},{"$f":"+[1]Potencia!K45","v":0},null,{"$f":"+[1]Potencia!M45","v":0},{"$f":"+[1]Potencia!N45","v":0},{"$f":"+[1]Potencia!O45","v":0},{"$f":"+[1]Potencia!P45","v":0},{"$f":"+[1]Potencia!Q45","v":0},null,{"$f":"+[1]Potencia!S45","v":0},{"$f":"+[1]Potencia!T45","v":0},{"$f":"+[1]Potencia!U45","v":0},{"$f":"+[1]Potencia!V45","v":0},{"$f":"+[1]Potencia!W45","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T45:W45)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI45:AL45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG45*IF($D45=\"BT\",Balance!D$98,IF($D45=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH45*IF($D45=\"BT\",Balance!E$98,IF($D45=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI45*IF($D45=\"BT\",Balance!F$98,IF($D45=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ45*IF($D45=\"BT\",Balance!G$98,IF($D45=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK45*IF($D45=\"BT\",Balance!H$98,IF($D45=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL45*IF($D45=\"BT\",Balance!I$98,IF($D45=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC45:BF45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN45*IF($D45=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO45*IF($D45=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP45*IF($D45=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ45*IF($D45=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR45*IF($D45=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS45*IF($D45=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ45:BM45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT45*IF($D45=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU45*IF($D45=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV45*IF($D45=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW45*IF($D45=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX45*IF($D45=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY45*IF($D45=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ45:BT45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!F128","v":"Pp"},{"$f":"+PremisaCosto!B128","v":"MT"},null,{"$f":"+[1]Potencia!F46","v":0},{"$f":"+[1]Potencia!G46","v":0},{"$f":"+[1]Potencia!H46","v":0},{"$f":"+[1]Potencia!I46","v":0},{"$f":"+[1]Potencia!J46","v":0},{"$f":"+[1]Potencia!K46","v":0},null,{"$f":"+[1]Potencia!M46","v":0},{"$f":"+[1]Potencia!N46","v":0},{"$f":"+[1]Potencia!O46","v":0},{"$f":"+[1]Potencia!P46","v":0},{"$f":"+[1]Potencia!Q46","v":0},null,{"$f":"+[1]Potencia!S46","v":0},{"$f":"+[1]Potencia!T46","v":0},{"$f":"+[1]Potencia!U46","v":0},{"$f":"+[1]Potencia!V46","v":0},{"$f":"+[1]Potencia!W46","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T46:W46)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI46:AL46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG46*IF($D46=\"BT\",Balance!D$98,IF($D46=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH46*IF($D46=\"BT\",Balance!E$98,IF($D46=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI46*IF($D46=\"BT\",Balance!F$98,IF($D46=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ46*IF($D46=\"BT\",Balance!G$98,IF($D46=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK46*IF($D46=\"BT\",Balance!H$98,IF($D46=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL46*IF($D46=\"BT\",Balance!I$98,IF($D46=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC46:BF46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN46*IF($D46=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO46*IF($D46=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP46*IF($D46=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ46*IF($D46=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR46*IF($D46=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS46*IF($D46=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ46:BM46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT46*IF($D46=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU46*IF($D46=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV46*IF($D46=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW46*IF($D46=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX46*IF($D46=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY46*IF($D46=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ46:BT46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!F129","v":"Pp"},{"$f":"+PremisaCosto!B129","v":"MT"},null,{"$f":"+[1]Potencia!F47","v":0},{"$f":"+[1]Potencia!G47","v":0},{"$f":"+[1]Potencia!H47","v":0},{"$f":"+[1]Potencia!I47","v":0},{"$f":"+[1]Potencia!J47","v":0},{"$f":"+[1]Potencia!K47","v":0},null,{"$f":"+[1]Potencia!M47","v":0},{"$f":"+[1]Potencia!N47","v":0},{"$f":"+[1]Potencia!O47","v":0},{"$f":"+[1]Potencia!P47","v":0},{"$f":"+[1]Potencia!Q47","v":0},null,{"$f":"+[1]Potencia!S47","v":0},{"$f":"+[1]Potencia!T47","v":0},{"$f":"+[1]Potencia!U47","v":0},{"$f":"+[1]Potencia!V47","v":0},{"$f":"+[1]Potencia!W47","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T47:W47)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI47:AL47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG47*IF($D47=\"BT\",Balance!D$98,IF($D47=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH47*IF($D47=\"BT\",Balance!E$98,IF($D47=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI47*IF($D47=\"BT\",Balance!F$98,IF($D47=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ47*IF($D47=\"BT\",Balance!G$98,IF($D47=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK47*IF($D47=\"BT\",Balance!H$98,IF($D47=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL47*IF($D47=\"BT\",Balance!I$98,IF($D47=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC47:BF47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN47*IF($D47=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO47*IF($D47=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP47*IF($D47=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ47*IF($D47=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR47*IF($D47=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS47*IF($D47=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ47:BM47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT47*IF($D47=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU47*IF($D47=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV47*IF($D47=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW47*IF($D47=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX47*IF($D47=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY47*IF($D47=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ47:BT47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!F130","v":"Pp"},{"$f":"+PremisaCosto!B130","v":"MT"},null,{"$f":"+[1]Potencia!F48","v":0},{"$f":"+[1]Potencia!G48","v":0},{"$f":"+[1]Potencia!H48","v":0},{"$f":"+[1]Potencia!I48","v":0},{"$f":"+[1]Potencia!J48","v":0},{"$f":"+[1]Potencia!K48","v":0},null,{"$f":"+[1]Potencia!M48","v":0},{"$f":"+[1]Potencia!N48","v":0},{"$f":"+[1]Potencia!O48","v":0},{"$f":"+[1]Potencia!P48","v":0},{"$f":"+[1]Potencia!Q48","v":0},null,{"$f":"+[1]Potencia!S48","v":0},{"$f":"+[1]Potencia!T48","v":0},{"$f":"+[1]Potencia!U48","v":0},{"$f":"+[1]Potencia!V48","v":0},{"$f":"+[1]Potencia!W48","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T48:W48)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI48:AL48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG48*IF($D48=\"BT\",Balance!D$98,IF($D48=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH48*IF($D48=\"BT\",Balance!E$98,IF($D48=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI48*IF($D48=\"BT\",Balance!F$98,IF($D48=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ48*IF($D48=\"BT\",Balance!G$98,IF($D48=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK48*IF($D48=\"BT\",Balance!H$98,IF($D48=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL48*IF($D48=\"BT\",Balance!I$98,IF($D48=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC48:BF48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN48*IF($D48=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO48*IF($D48=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP48*IF($D48=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ48*IF($D48=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR48*IF($D48=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS48*IF($D48=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ48:BM48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT48*IF($D48=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU48*IF($D48=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV48*IF($D48=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW48*IF($D48=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX48*IF($D48=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY48*IF($D48=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ48:BT48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!F131","v":"Pp"},{"$f":"+PremisaCosto!B131","v":"MT"},null,{"$f":"+[1]Potencia!F49","v":0},{"$f":"+[1]Potencia!G49","v":0},{"$f":"+[1]Potencia!H49","v":0},{"$f":"+[1]Potencia!I49","v":0},{"$f":"+[1]Potencia!J49","v":0},{"$f":"+[1]Potencia!K49","v":0},null,{"$f":"+[1]Potencia!M49","v":0},{"$f":"+[1]Potencia!N49","v":0},{"$f":"+[1]Potencia!O49","v":0},{"$f":"+[1]Potencia!P49","v":0},{"$f":"+[1]Potencia!Q49","v":0},null,{"$f":"+[1]Potencia!S49","v":0},{"$f":"+[1]Potencia!T49","v":0},{"$f":"+[1]Potencia!U49","v":0},{"$f":"+[1]Potencia!V49","v":0},{"$f":"+[1]Potencia!W49","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T49:W49)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI49:AL49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG49*IF($D49=\"BT\",Balance!D$98,IF($D49=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH49*IF($D49=\"BT\",Balance!E$98,IF($D49=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI49*IF($D49=\"BT\",Balance!F$98,IF($D49=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ49*IF($D49=\"BT\",Balance!G$98,IF($D49=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK49*IF($D49=\"BT\",Balance!H$98,IF($D49=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL49*IF($D49=\"BT\",Balance!I$98,IF($D49=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC49:BF49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN49*IF($D49=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO49*IF($D49=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP49*IF($D49=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ49*IF($D49=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR49*IF($D49=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS49*IF($D49=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ49:BM49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT49*IF($D49=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU49*IF($D49=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV49*IF($D49=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW49*IF($D49=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX49*IF($D49=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY49*IF($D49=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ49:BT49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!F132","v":"Pp"},{"$f":"+PremisaCosto!B132","v":"MT"},null,{"$f":"+[1]Potencia!F50","v":0},{"$f":"+[1]Potencia!G50","v":0},{"$f":"+[1]Potencia!H50","v":0},{"$f":"+[1]Potencia!I50","v":0},{"$f":"+[1]Potencia!J50","v":0},{"$f":"+[1]Potencia!K50","v":0},null,{"$f":"+[1]Potencia!M50","v":0},{"$f":"+[1]Potencia!N50","v":0},{"$f":"+[1]Potencia!O50","v":0},{"$f":"+[1]Potencia!P50","v":0},{"$f":"+[1]Potencia!Q50","v":0},null,{"$f":"+[1]Potencia!S50","v":0},{"$f":"+[1]Potencia!T50","v":0},{"$f":"+[1]Potencia!U50","v":0},{"$f":"+[1]Potencia!V50","v":0},{"$f":"+[1]Potencia!W50","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T50:W50)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI50:AL50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG50*IF($D50=\"BT\",Balance!D$98,IF($D50=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH50*IF($D50=\"BT\",Balance!E$98,IF($D50=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI50*IF($D50=\"BT\",Balance!F$98,IF($D50=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ50*IF($D50=\"BT\",Balance!G$98,IF($D50=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK50*IF($D50=\"BT\",Balance!H$98,IF($D50=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL50*IF($D50=\"BT\",Balance!I$98,IF($D50=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC50:BF50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN50*IF($D50=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO50*IF($D50=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP50*IF($D50=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ50*IF($D50=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR50*IF($D50=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS50*IF($D50=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ50:BM50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT50*IF($D50=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU50*IF($D50=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV50*IF($D50=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW50*IF($D50=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX50*IF($D50=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY50*IF($D50=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ50:BT50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!F133","v":"Pp"},{"$f":"+PremisaCosto!B133","v":"MT"},null,{"$f":"+[1]Potencia!F51","v":0},{"$f":"+[1]Potencia!G51","v":0},{"$f":"+[1]Potencia!H51","v":0},{"$f":"+[1]Potencia!I51","v":0},{"$f":"+[1]Potencia!J51","v":0},{"$f":"+[1]Potencia!K51","v":0},null,{"$f":"+[1]Potencia!M51","v":0},{"$f":"+[1]Potencia!N51","v":0},{"$f":"+[1]Potencia!O51","v":0},{"$f":"+[1]Potencia!P51","v":0},{"$f":"+[1]Potencia!Q51","v":0},null,{"$f":"+[1]Potencia!S51","v":0},{"$f":"+[1]Potencia!T51","v":0},{"$f":"+[1]Potencia!U51","v":0},{"$f":"+[1]Potencia!V51","v":0},{"$f":"+[1]Potencia!W51","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T51:W51)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI51:AL51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG51*IF($D51=\"BT\",Balance!D$98,IF($D51=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH51*IF($D51=\"BT\",Balance!E$98,IF($D51=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI51*IF($D51=\"BT\",Balance!F$98,IF($D51=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ51*IF($D51=\"BT\",Balance!G$98,IF($D51=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK51*IF($D51=\"BT\",Balance!H$98,IF($D51=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL51*IF($D51=\"BT\",Balance!I$98,IF($D51=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC51:BF51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN51*IF($D51=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO51*IF($D51=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP51*IF($D51=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ51*IF($D51=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR51*IF($D51=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS51*IF($D51=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ51:BM51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT51*IF($D51=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU51*IF($D51=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV51*IF($D51=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW51*IF($D51=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX51*IF($D51=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY51*IF($D51=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ51:BT51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!F134","v":"Pp"},{"$f":"+PremisaCosto!B134","v":"MT"},null,{"$f":"+[1]Potencia!F52","v":0},{"$f":"+[1]Potencia!G52","v":0},{"$f":"+[1]Potencia!H52","v":0},{"$f":"+[1]Potencia!I52","v":0},{"$f":"+[1]Potencia!J52","v":0},{"$f":"+[1]Potencia!K52","v":0},null,{"$f":"+[1]Potencia!M52","v":0},{"$f":"+[1]Potencia!N52","v":0},{"$f":"+[1]Potencia!O52","v":0},{"$f":"+[1]Potencia!P52","v":0},{"$f":"+[1]Potencia!Q52","v":0},null,{"$f":"+[1]Potencia!S52","v":0},{"$f":"+[1]Potencia!T52","v":0},{"$f":"+[1]Potencia!U52","v":0},{"$f":"+[1]Potencia!V52","v":0},{"$f":"+[1]Potencia!W52","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T52:W52)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI52:AL52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG52*IF($D52=\"BT\",Balance!D$98,IF($D52=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH52*IF($D52=\"BT\",Balance!E$98,IF($D52=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI52*IF($D52=\"BT\",Balance!F$98,IF($D52=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ52*IF($D52=\"BT\",Balance!G$98,IF($D52=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK52*IF($D52=\"BT\",Balance!H$98,IF($D52=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL52*IF($D52=\"BT\",Balance!I$98,IF($D52=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC52:BF52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN52*IF($D52=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO52*IF($D52=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP52*IF($D52=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ52*IF($D52=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR52*IF($D52=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS52*IF($D52=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ52:BM52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT52*IF($D52=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU52*IF($D52=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV52*IF($D52=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW52*IF($D52=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX52*IF($D52=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY52*IF($D52=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ52:BT52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!F135","v":"Pp"},{"$f":"+PremisaCosto!B135","v":"MT"},null,{"$f":"+[1]Potencia!F53","v":0},{"$f":"+[1]Potencia!G53","v":0},{"$f":"+[1]Potencia!H53","v":0},{"$f":"+[1]Potencia!I53","v":0},{"$f":"+[1]Potencia!J53","v":0},{"$f":"+[1]Potencia!K53","v":0},null,{"$f":"+[1]Potencia!M53","v":0},{"$f":"+[1]Potencia!N53","v":0},{"$f":"+[1]Potencia!O53","v":0},{"$f":"+[1]Potencia!P53","v":0},{"$f":"+[1]Potencia!Q53","v":0},null,{"$f":"+[1]Potencia!S53","v":0},{"$f":"+[1]Potencia!T53","v":0},{"$f":"+[1]Potencia!U53","v":0},{"$f":"+[1]Potencia!V53","v":0},{"$f":"+[1]Potencia!W53","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T53:W53)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI53:AL53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG53*IF($D53=\"BT\",Balance!D$98,IF($D53=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH53*IF($D53=\"BT\",Balance!E$98,IF($D53=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI53*IF($D53=\"BT\",Balance!F$98,IF($D53=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ53*IF($D53=\"BT\",Balance!G$98,IF($D53=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK53*IF($D53=\"BT\",Balance!H$98,IF($D53=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL53*IF($D53=\"BT\",Balance!I$98,IF($D53=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC53:BF53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN53*IF($D53=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO53*IF($D53=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP53*IF($D53=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ53*IF($D53=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR53*IF($D53=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS53*IF($D53=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ53:BM53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT53*IF($D53=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU53*IF($D53=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV53*IF($D53=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW53*IF($D53=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX53*IF($D53=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY53*IF($D53=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ53:BT53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!F136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,{"$f":"+[1]Potencia!F54","v":0},{"$f":"+[1]Potencia!G54","v":0},{"$f":"+[1]Potencia!H54","v":0},{"$f":"+[1]Potencia!I54","v":0},{"$f":"+[1]Potencia!J54","v":0},{"$f":"+[1]Potencia!K54","v":0},null,{"$f":"+[1]Potencia!M54","v":0},{"$f":"+[1]Potencia!N54","v":0},{"$f":"+[1]Potencia!O54","v":0},{"$f":"+[1]Potencia!P54","v":0},{"$f":"+[1]Potencia!Q54","v":0},null,{"$f":"+[1]Potencia!S54","v":0},{"$f":"+[1]Potencia!T54","v":0},{"$f":"+[1]Potencia!U54","v":0},{"$f":"+[1]Potencia!V54","v":0},{"$f":"+[1]Potencia!W54","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T54:W54)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI54:AL54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG54*IF($D54=\"BT\",Balance!D$98,IF($D54=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH54*IF($D54=\"BT\",Balance!E$98,IF($D54=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI54*IF($D54=\"BT\",Balance!F$98,IF($D54=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ54*IF($D54=\"BT\",Balance!G$98,IF($D54=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK54*IF($D54=\"BT\",Balance!H$98,IF($D54=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL54*IF($D54=\"BT\",Balance!I$98,IF($D54=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC54:BF54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN54*IF($D54=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO54*IF($D54=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP54*IF($D54=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ54*IF($D54=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR54*IF($D54=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS54*IF($D54=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ54:BM54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT54*IF($D54=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU54*IF($D54=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV54*IF($D54=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW54*IF($D54=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX54*IF($D54=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY54*IF($D54=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ54:BT54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!F137","v":"Pp"},{"$f":"+PremisaCosto!B137","v":"MT"},null,{"$f":"+[1]Potencia!F55","v":0},{"$f":"+[1]Potencia!G55","v":0},{"$f":"+[1]Potencia!H55","v":0},{"$f":"+[1]Potencia!I55","v":0},{"$f":"+[1]Potencia!J55","v":0},{"$f":"+[1]Potencia!K55","v":0},null,{"$f":"+[1]Potencia!M55","v":0},{"$f":"+[1]Potencia!N55","v":0},{"$f":"+[1]Potencia!O55","v":0},{"$f":"+[1]Potencia!P55","v":0},{"$f":"+[1]Potencia!Q55","v":0},null,{"$f":"+[1]Potencia!S55","v":0},{"$f":"+[1]Potencia!T55","v":0},{"$f":"+[1]Potencia!U55","v":0},{"$f":"+[1]Potencia!V55","v":0},{"$f":"+[1]Potencia!W55","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T55:W55)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI55:AL55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG55*IF($D55=\"BT\",Balance!D$98,IF($D55=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH55*IF($D55=\"BT\",Balance!E$98,IF($D55=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI55*IF($D55=\"BT\",Balance!F$98,IF($D55=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ55*IF($D55=\"BT\",Balance!G$98,IF($D55=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK55*IF($D55=\"BT\",Balance!H$98,IF($D55=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL55*IF($D55=\"BT\",Balance!I$98,IF($D55=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC55:BF55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN55*IF($D55=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO55*IF($D55=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP55*IF($D55=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ55*IF($D55=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR55*IF($D55=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS55*IF($D55=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ55:BM55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT55*IF($D55=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU55*IF($D55=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV55*IF($D55=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW55*IF($D55=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX55*IF($D55=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY55*IF($D55=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ55:BT55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!F138","v":"Pp"},{"$f":"+PremisaCosto!B138","v":"MT"},null,{"$f":"+[1]Potencia!F56","v":0},{"$f":"+[1]Potencia!G56","v":0},{"$f":"+[1]Potencia!H56","v":0},{"$f":"+[1]Potencia!I56","v":0},{"$f":"+[1]Potencia!J56","v":0},{"$f":"+[1]Potencia!K56","v":0},null,{"$f":"+[1]Potencia!M56","v":0},{"$f":"+[1]Potencia!N56","v":0},{"$f":"+[1]Potencia!O56","v":0},{"$f":"+[1]Potencia!P56","v":0},{"$f":"+[1]Potencia!Q56","v":0},null,{"$f":"+[1]Potencia!S56","v":0},{"$f":"+[1]Potencia!T56","v":0},{"$f":"+[1]Potencia!U56","v":0},{"$f":"+[1]Potencia!V56","v":0},{"$f":"+[1]Potencia!W56","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T56:W56)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI56:AL56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG56*IF($D56=\"BT\",Balance!D$98,IF($D56=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH56*IF($D56=\"BT\",Balance!E$98,IF($D56=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI56*IF($D56=\"BT\",Balance!F$98,IF($D56=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ56*IF($D56=\"BT\",Balance!G$98,IF($D56=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK56*IF($D56=\"BT\",Balance!H$98,IF($D56=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL56*IF($D56=\"BT\",Balance!I$98,IF($D56=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC56:BF56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN56*IF($D56=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO56*IF($D56=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP56*IF($D56=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ56*IF($D56=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR56*IF($D56=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS56*IF($D56=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ56:BM56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT56*IF($D56=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU56*IF($D56=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV56*IF($D56=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW56*IF($D56=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX56*IF($D56=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY56*IF($D56=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ56:BT56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!F139","v":"Pp"},{"$f":"+PremisaCosto!B139","v":"MT"},null,{"$f":"+[1]Potencia!F57","v":0},{"$f":"+[1]Potencia!G57","v":0},{"$f":"+[1]Potencia!H57","v":0},{"$f":"+[1]Potencia!I57","v":0},{"$f":"+[1]Potencia!J57","v":0},{"$f":"+[1]Potencia!K57","v":0},null,{"$f":"+[1]Potencia!M57","v":0},{"$f":"+[1]Potencia!N57","v":0},{"$f":"+[1]Potencia!O57","v":0},{"$f":"+[1]Potencia!P57","v":0},{"$f":"+[1]Potencia!Q57","v":0},null,{"$f":"+[1]Potencia!S57","v":0},{"$f":"+[1]Potencia!T57","v":0},{"$f":"+[1]Potencia!U57","v":0},{"$f":"+[1]Potencia!V57","v":0},{"$f":"+[1]Potencia!W57","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T57:W57)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI57:AL57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG57*IF($D57=\"BT\",Balance!D$98,IF($D57=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH57*IF($D57=\"BT\",Balance!E$98,IF($D57=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI57*IF($D57=\"BT\",Balance!F$98,IF($D57=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ57*IF($D57=\"BT\",Balance!G$98,IF($D57=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK57*IF($D57=\"BT\",Balance!H$98,IF($D57=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL57*IF($D57=\"BT\",Balance!I$98,IF($D57=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC57:BF57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN57*IF($D57=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO57*IF($D57=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP57*IF($D57=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ57*IF($D57=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR57*IF($D57=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS57*IF($D57=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ57:BM57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT57*IF($D57=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU57*IF($D57=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV57*IF($D57=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW57*IF($D57=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX57*IF($D57=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY57*IF($D57=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ57:BT57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!F140","v":"Pp"},{"$f":"+PremisaCosto!B140","v":"MT"},null,{"$f":"+[1]Potencia!F58","v":0},{"$f":"+[1]Potencia!G58","v":0},{"$f":"+[1]Potencia!H58","v":0},{"$f":"+[1]Potencia!I58","v":0},{"$f":"+[1]Potencia!J58","v":0},{"$f":"+[1]Potencia!K58","v":0},null,{"$f":"+[1]Potencia!M58","v":0},{"$f":"+[1]Potencia!N58","v":0},{"$f":"+[1]Potencia!O58","v":0},{"$f":"+[1]Potencia!P58","v":0},{"$f":"+[1]Potencia!Q58","v":0},null,{"$f":"+[1]Potencia!S58","v":0},{"$f":"+[1]Potencia!T58","v":0},{"$f":"+[1]Potencia!U58","v":0},{"$f":"+[1]Potencia!V58","v":0},{"$f":"+[1]Potencia!W58","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T58:W58)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI58:AL58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG58*IF($D58=\"BT\",Balance!D$98,IF($D58=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH58*IF($D58=\"BT\",Balance!E$98,IF($D58=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI58*IF($D58=\"BT\",Balance!F$98,IF($D58=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ58*IF($D58=\"BT\",Balance!G$98,IF($D58=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK58*IF($D58=\"BT\",Balance!H$98,IF($D58=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL58*IF($D58=\"BT\",Balance!I$98,IF($D58=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC58:BF58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN58*IF($D58=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO58*IF($D58=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP58*IF($D58=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ58*IF($D58=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR58*IF($D58=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS58*IF($D58=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ58:BM58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT58*IF($D58=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU58*IF($D58=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV58*IF($D58=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW58*IF($D58=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX58*IF($D58=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY58*IF($D58=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ58:BT58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!F141","v":"Pp"},{"$f":"+PremisaCosto!B141","v":"MT"},null,{"$f":"+[1]Potencia!F59","v":0},{"$f":"+[1]Potencia!G59","v":0},{"$f":"+[1]Potencia!H59","v":0},{"$f":"+[1]Potencia!I59","v":0},{"$f":"+[1]Potencia!J59","v":0},{"$f":"+[1]Potencia!K59","v":0},null,{"$f":"+[1]Potencia!M59","v":0},{"$f":"+[1]Potencia!N59","v":0},{"$f":"+[1]Potencia!O59","v":0},{"$f":"+[1]Potencia!P59","v":0},{"$f":"+[1]Potencia!Q59","v":0},null,{"$f":"+[1]Potencia!S59","v":0},{"$f":"+[1]Potencia!T59","v":0},{"$f":"+[1]Potencia!U59","v":0},{"$f":"+[1]Potencia!V59","v":0},{"$f":"+[1]Potencia!W59","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T59:W59)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI59:AL59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG59*IF($D59=\"BT\",Balance!D$98,IF($D59=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH59*IF($D59=\"BT\",Balance!E$98,IF($D59=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI59*IF($D59=\"BT\",Balance!F$98,IF($D59=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ59*IF($D59=\"BT\",Balance!G$98,IF($D59=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK59*IF($D59=\"BT\",Balance!H$98,IF($D59=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL59*IF($D59=\"BT\",Balance!I$98,IF($D59=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC59:BF59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN59*IF($D59=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO59*IF($D59=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP59*IF($D59=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ59*IF($D59=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR59*IF($D59=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS59*IF($D59=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ59:BM59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT59*IF($D59=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU59*IF($D59=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV59*IF($D59=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW59*IF($D59=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX59*IF($D59=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY59*IF($D59=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ59:BT59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!F142","v":"Pp"},{"$f":"+PremisaCosto!B142","v":"MT"},null,{"$f":"+[1]Potencia!F60","v":0},{"$f":"+[1]Potencia!G60","v":0},{"$f":"+[1]Potencia!H60","v":0},{"$f":"+[1]Potencia!I60","v":0},{"$f":"+[1]Potencia!J60","v":0},{"$f":"+[1]Potencia!K60","v":0},null,{"$f":"+[1]Potencia!M60","v":0},{"$f":"+[1]Potencia!N60","v":0},{"$f":"+[1]Potencia!O60","v":0},{"$f":"+[1]Potencia!P60","v":0},{"$f":"+[1]Potencia!Q60","v":0},null,{"$f":"+[1]Potencia!S60","v":0},{"$f":"+[1]Potencia!T60","v":0},{"$f":"+[1]Potencia!U60","v":0},{"$f":"+[1]Potencia!V60","v":0},{"$f":"+[1]Potencia!W60","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T60:W60)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI60:AL60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG60*IF($D60=\"BT\",Balance!D$98,IF($D60=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH60*IF($D60=\"BT\",Balance!E$98,IF($D60=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI60*IF($D60=\"BT\",Balance!F$98,IF($D60=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ60*IF($D60=\"BT\",Balance!G$98,IF($D60=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK60*IF($D60=\"BT\",Balance!H$98,IF($D60=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL60*IF($D60=\"BT\",Balance!I$98,IF($D60=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC60:BF60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN60*IF($D60=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO60*IF($D60=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP60*IF($D60=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ60*IF($D60=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR60*IF($D60=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS60*IF($D60=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ60:BM60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT60*IF($D60=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU60*IF($D60=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV60*IF($D60=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW60*IF($D60=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX60*IF($D60=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY60*IF($D60=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ60:BT60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!F143","v":"Pp"},{"$f":"+PremisaCosto!B143","v":"MT"},null,{"$f":"+[1]Potencia!F61","v":0},{"$f":"+[1]Potencia!G61","v":0},{"$f":"+[1]Potencia!H61","v":0},{"$f":"+[1]Potencia!I61","v":0},{"$f":"+[1]Potencia!J61","v":0},{"$f":"+[1]Potencia!K61","v":0},null,{"$f":"+[1]Potencia!M61","v":0},{"$f":"+[1]Potencia!N61","v":0},{"$f":"+[1]Potencia!O61","v":0},{"$f":"+[1]Potencia!P61","v":0},{"$f":"+[1]Potencia!Q61","v":0},null,{"$f":"+[1]Potencia!S61","v":0},{"$f":"+[1]Potencia!T61","v":0},{"$f":"+[1]Potencia!U61","v":0},{"$f":"+[1]Potencia!V61","v":0},{"$f":"+[1]Potencia!W61","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T61:W61)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI61:AL61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG61*IF($D61=\"BT\",Balance!D$98,IF($D61=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH61*IF($D61=\"BT\",Balance!E$98,IF($D61=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI61*IF($D61=\"BT\",Balance!F$98,IF($D61=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ61*IF($D61=\"BT\",Balance!G$98,IF($D61=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK61*IF($D61=\"BT\",Balance!H$98,IF($D61=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL61*IF($D61=\"BT\",Balance!I$98,IF($D61=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC61:BF61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN61*IF($D61=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO61*IF($D61=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP61*IF($D61=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ61*IF($D61=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR61*IF($D61=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS61*IF($D61=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ61:BM61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT61*IF($D61=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU61*IF($D61=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV61*IF($D61=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW61*IF($D61=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX61*IF($D61=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY61*IF($D61=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ61:BT61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!F144","v":"Pp"},{"$f":"+PremisaCosto!B144","v":"MT"},null,{"$f":"+[1]Potencia!F62","v":0},{"$f":"+[1]Potencia!G62","v":0},{"$f":"+[1]Potencia!H62","v":0},{"$f":"+[1]Potencia!I62","v":0},{"$f":"+[1]Potencia!J62","v":0},{"$f":"+[1]Potencia!K62","v":0},null,{"$f":"+[1]Potencia!M62","v":0},{"$f":"+[1]Potencia!N62","v":0},{"$f":"+[1]Potencia!O62","v":0},{"$f":"+[1]Potencia!P62","v":0},{"$f":"+[1]Potencia!Q62","v":0},null,{"$f":"+[1]Potencia!S62","v":0},{"$f":"+[1]Potencia!T62","v":0},{"$f":"+[1]Potencia!U62","v":0},{"$f":"+[1]Potencia!V62","v":0},{"$f":"+[1]Potencia!W62","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T62:W62)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI62:AL62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG62*IF($D62=\"BT\",Balance!D$98,IF($D62=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH62*IF($D62=\"BT\",Balance!E$98,IF($D62=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI62*IF($D62=\"BT\",Balance!F$98,IF($D62=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ62*IF($D62=\"BT\",Balance!G$98,IF($D62=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK62*IF($D62=\"BT\",Balance!H$98,IF($D62=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL62*IF($D62=\"BT\",Balance!I$98,IF($D62=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC62:BF62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN62*IF($D62=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO62*IF($D62=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP62*IF($D62=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ62*IF($D62=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR62*IF($D62=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS62*IF($D62=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ62:BM62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT62*IF($D62=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU62*IF($D62=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV62*IF($D62=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW62*IF($D62=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX62*IF($D62=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY62*IF($D62=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ62:BT62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!F145","v":"Pp"},{"$f":"+PremisaCosto!B145","v":"MT"},null,{"$f":"+[1]Potencia!F63","v":0},{"$f":"+[1]Potencia!G63","v":0},{"$f":"+[1]Potencia!H63","v":0},{"$f":"+[1]Potencia!I63","v":0},{"$f":"+[1]Potencia!J63","v":0},{"$f":"+[1]Potencia!K63","v":0},null,{"$f":"+[1]Potencia!M63","v":0},{"$f":"+[1]Potencia!N63","v":0},{"$f":"+[1]Potencia!O63","v":0},{"$f":"+[1]Potencia!P63","v":0},{"$f":"+[1]Potencia!Q63","v":0},null,{"$f":"+[1]Potencia!S63","v":0},{"$f":"+[1]Potencia!T63","v":0},{"$f":"+[1]Potencia!U63","v":0},{"$f":"+[1]Potencia!V63","v":0},{"$f":"+[1]Potencia!W63","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T63:W63)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI63:AL63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG63*IF($D63=\"BT\",Balance!D$98,IF($D63=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH63*IF($D63=\"BT\",Balance!E$98,IF($D63=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI63*IF($D63=\"BT\",Balance!F$98,IF($D63=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ63*IF($D63=\"BT\",Balance!G$98,IF($D63=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK63*IF($D63=\"BT\",Balance!H$98,IF($D63=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL63*IF($D63=\"BT\",Balance!I$98,IF($D63=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC63:BF63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN63*IF($D63=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO63*IF($D63=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP63*IF($D63=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ63*IF($D63=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR63*IF($D63=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS63*IF($D63=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ63:BM63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT63*IF($D63=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU63*IF($D63=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV63*IF($D63=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW63*IF($D63=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX63*IF($D63=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY63*IF($D63=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ63:BT63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!F146","v":"Pp"},{"$f":"+PremisaCosto!B146","v":"MT"},null,{"$f":"+[1]Potencia!F64","v":0},{"$f":"+[1]Potencia!G64","v":0},{"$f":"+[1]Potencia!H64","v":0},{"$f":"+[1]Potencia!I64","v":0},{"$f":"+[1]Potencia!J64","v":0},{"$f":"+[1]Potencia!K64","v":0},null,{"$f":"+[1]Potencia!M64","v":0},{"$f":"+[1]Potencia!N64","v":0},{"$f":"+[1]Potencia!O64","v":0},{"$f":"+[1]Potencia!P64","v":0},{"$f":"+[1]Potencia!Q64","v":0},null,{"$f":"+[1]Potencia!S64","v":0},{"$f":"+[1]Potencia!T64","v":0},{"$f":"+[1]Potencia!U64","v":0},{"$f":"+[1]Potencia!V64","v":0},{"$f":"+[1]Potencia!W64","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T64:W64)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI64:AL64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG64*IF($D64=\"BT\",Balance!D$98,IF($D64=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH64*IF($D64=\"BT\",Balance!E$98,IF($D64=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI64*IF($D64=\"BT\",Balance!F$98,IF($D64=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ64*IF($D64=\"BT\",Balance!G$98,IF($D64=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK64*IF($D64=\"BT\",Balance!H$98,IF($D64=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL64*IF($D64=\"BT\",Balance!I$98,IF($D64=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC64:BF64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN64*IF($D64=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO64*IF($D64=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP64*IF($D64=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ64*IF($D64=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR64*IF($D64=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS64*IF($D64=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ64:BM64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT64*IF($D64=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU64*IF($D64=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV64*IF($D64=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW64*IF($D64=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX64*IF($D64=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY64*IF($D64=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ64:BT64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!F147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,{"$f":"+[1]Potencia!F65","v":0},{"$f":"+[1]Potencia!G65","v":0},{"$f":"+[1]Potencia!H65","v":0},{"$f":"+[1]Potencia!I65","v":0},{"$f":"+[1]Potencia!J65","v":0},{"$f":"+[1]Potencia!K65","v":0},null,{"$f":"+[1]Potencia!M65","v":0},{"$f":"+[1]Potencia!N65","v":0},{"$f":"+[1]Potencia!O65","v":0},{"$f":"+[1]Potencia!P65","v":0},{"$f":"+[1]Potencia!Q65","v":0},null,{"$f":"+[1]Potencia!S65","v":0},{"$f":"+[1]Potencia!T65","v":0},{"$f":"+[1]Potencia!U65","v":0},{"$f":"+[1]Potencia!V65","v":0},{"$f":"+[1]Potencia!W65","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T65:W65)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI65:AL65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG65*IF($D65=\"BT\",Balance!D$98,IF($D65=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH65*IF($D65=\"BT\",Balance!E$98,IF($D65=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI65*IF($D65=\"BT\",Balance!F$98,IF($D65=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ65*IF($D65=\"BT\",Balance!G$98,IF($D65=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK65*IF($D65=\"BT\",Balance!H$98,IF($D65=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL65*IF($D65=\"BT\",Balance!I$98,IF($D65=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC65:BF65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN65*IF($D65=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO65*IF($D65=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP65*IF($D65=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ65*IF($D65=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR65*IF($D65=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS65*IF($D65=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ65:BM65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT65*IF($D65=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU65*IF($D65=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV65*IF($D65=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW65*IF($D65=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX65*IF($D65=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY65*IF($D65=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ65:BT65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!F148","v":"Pp"},{"$f":"+PremisaCosto!B148","v":"MT"},null,{"$f":"+[1]Potencia!F66","v":0},{"$f":"+[1]Potencia!G66","v":0},{"$f":"+[1]Potencia!H66","v":0},{"$f":"+[1]Potencia!I66","v":0},{"$f":"+[1]Potencia!J66","v":0},{"$f":"+[1]Potencia!K66","v":0},null,{"$f":"+[1]Potencia!M66","v":0},{"$f":"+[1]Potencia!N66","v":0},{"$f":"+[1]Potencia!O66","v":0},{"$f":"+[1]Potencia!P66","v":0},{"$f":"+[1]Potencia!Q66","v":0},null,{"$f":"+[1]Potencia!S66","v":0},{"$f":"+[1]Potencia!T66","v":0},{"$f":"+[1]Potencia!U66","v":0},{"$f":"+[1]Potencia!V66","v":0},{"$f":"+[1]Potencia!W66","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T66:W66)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI66:AL66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG66*IF($D66=\"BT\",Balance!D$98,IF($D66=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH66*IF($D66=\"BT\",Balance!E$98,IF($D66=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI66*IF($D66=\"BT\",Balance!F$98,IF($D66=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ66*IF($D66=\"BT\",Balance!G$98,IF($D66=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK66*IF($D66=\"BT\",Balance!H$98,IF($D66=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL66*IF($D66=\"BT\",Balance!I$98,IF($D66=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC66:BF66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN66*IF($D66=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO66*IF($D66=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP66*IF($D66=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ66*IF($D66=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR66*IF($D66=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS66*IF($D66=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ66:BM66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT66*IF($D66=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU66*IF($D66=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV66*IF($D66=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW66*IF($D66=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX66*IF($D66=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY66*IF($D66=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ66:BT66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!F149","v":"Pp"},{"$f":"+PremisaCosto!B149","v":"MT"},null,{"$f":"+[1]Potencia!F67","v":0},{"$f":"+[1]Potencia!G67","v":0},{"$f":"+[1]Potencia!H67","v":0},{"$f":"+[1]Potencia!I67","v":0},{"$f":"+[1]Potencia!J67","v":0},{"$f":"+[1]Potencia!K67","v":0},null,{"$f":"+[1]Potencia!M67","v":0},{"$f":"+[1]Potencia!N67","v":0},{"$f":"+[1]Potencia!O67","v":0},{"$f":"+[1]Potencia!P67","v":0},{"$f":"+[1]Potencia!Q67","v":0},null,{"$f":"+[1]Potencia!S67","v":0},{"$f":"+[1]Potencia!T67","v":0},{"$f":"+[1]Potencia!U67","v":0},{"$f":"+[1]Potencia!V67","v":0},{"$f":"+[1]Potencia!W67","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T67:W67)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI67:AL67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG67*IF($D67=\"BT\",Balance!D$98,IF($D67=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH67*IF($D67=\"BT\",Balance!E$98,IF($D67=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI67*IF($D67=\"BT\",Balance!F$98,IF($D67=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ67*IF($D67=\"BT\",Balance!G$98,IF($D67=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK67*IF($D67=\"BT\",Balance!H$98,IF($D67=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL67*IF($D67=\"BT\",Balance!I$98,IF($D67=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC67:BF67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN67*IF($D67=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO67*IF($D67=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP67*IF($D67=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ67*IF($D67=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR67*IF($D67=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS67*IF($D67=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ67:BM67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT67*IF($D67=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU67*IF($D67=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV67*IF($D67=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW67*IF($D67=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX67*IF($D67=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY67*IF($D67=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ67:BT67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!F150","v":"Pp"},{"$f":"+PremisaCosto!B150","v":"MT"},null,{"$f":"+[1]Potencia!F68","v":0},{"$f":"+[1]Potencia!G68","v":0},{"$f":"+[1]Potencia!H68","v":0},{"$f":"+[1]Potencia!I68","v":0},{"$f":"+[1]Potencia!J68","v":0},{"$f":"+[1]Potencia!K68","v":0},null,{"$f":"+[1]Potencia!M68","v":0},{"$f":"+[1]Potencia!N68","v":0},{"$f":"+[1]Potencia!O68","v":0},{"$f":"+[1]Potencia!P68","v":0},{"$f":"+[1]Potencia!Q68","v":0},null,{"$f":"+[1]Potencia!S68","v":0},{"$f":"+[1]Potencia!T68","v":0},{"$f":"+[1]Potencia!U68","v":0},{"$f":"+[1]Potencia!V68","v":0},{"$f":"+[1]Potencia!W68","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T68:W68)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI68:AL68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG68*IF($D68=\"BT\",Balance!D$98,IF($D68=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH68*IF($D68=\"BT\",Balance!E$98,IF($D68=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI68*IF($D68=\"BT\",Balance!F$98,IF($D68=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ68*IF($D68=\"BT\",Balance!G$98,IF($D68=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK68*IF($D68=\"BT\",Balance!H$98,IF($D68=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL68*IF($D68=\"BT\",Balance!I$98,IF($D68=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC68:BF68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN68*IF($D68=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO68*IF($D68=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP68*IF($D68=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ68*IF($D68=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR68*IF($D68=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS68*IF($D68=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ68:BM68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT68*IF($D68=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU68*IF($D68=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV68*IF($D68=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW68*IF($D68=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX68*IF($D68=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY68*IF($D68=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ68:BT68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!F151","v":"Pp"},{"$f":"+PremisaCosto!B151","v":"MT"},null,{"$f":"+[1]Potencia!F69","v":0},{"$f":"+[1]Potencia!G69","v":0},{"$f":"+[1]Potencia!H69","v":0},{"$f":"+[1]Potencia!I69","v":0},{"$f":"+[1]Potencia!J69","v":0},{"$f":"+[1]Potencia!K69","v":0},null,{"$f":"+[1]Potencia!M69","v":0},{"$f":"+[1]Potencia!N69","v":0},{"$f":"+[1]Potencia!O69","v":0},{"$f":"+[1]Potencia!P69","v":0},{"$f":"+[1]Potencia!Q69","v":0},null,{"$f":"+[1]Potencia!S69","v":0},{"$f":"+[1]Potencia!T69","v":0},{"$f":"+[1]Potencia!U69","v":0},{"$f":"+[1]Potencia!V69","v":0},{"$f":"+[1]Potencia!W69","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T69:W69)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI69:AL69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG69*IF($D69=\"BT\",Balance!D$98,IF($D69=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH69*IF($D69=\"BT\",Balance!E$98,IF($D69=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI69*IF($D69=\"BT\",Balance!F$98,IF($D69=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ69*IF($D69=\"BT\",Balance!G$98,IF($D69=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK69*IF($D69=\"BT\",Balance!H$98,IF($D69=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL69*IF($D69=\"BT\",Balance!I$98,IF($D69=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC69:BF69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN69*IF($D69=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO69*IF($D69=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP69*IF($D69=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ69*IF($D69=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR69*IF($D69=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS69*IF($D69=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ69:BM69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT69*IF($D69=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU69*IF($D69=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV69*IF($D69=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW69*IF($D69=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX69*IF($D69=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY69*IF($D69=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ69:BT69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!F152","v":"Pp"},{"$f":"+PremisaCosto!B152","v":"MT"},null,{"$f":"+[1]Potencia!F70","v":0},{"$f":"+[1]Potencia!G70","v":0},{"$f":"+[1]Potencia!H70","v":0},{"$f":"+[1]Potencia!I70","v":0},{"$f":"+[1]Potencia!J70","v":0},{"$f":"+[1]Potencia!K70","v":0},null,{"$f":"+[1]Potencia!M70","v":0},{"$f":"+[1]Potencia!N70","v":0},{"$f":"+[1]Potencia!O70","v":0},{"$f":"+[1]Potencia!P70","v":0},{"$f":"+[1]Potencia!Q70","v":0},null,{"$f":"+[1]Potencia!S70","v":0},{"$f":"+[1]Potencia!T70","v":0},{"$f":"+[1]Potencia!U70","v":0},{"$f":"+[1]Potencia!V70","v":0},{"$f":"+[1]Potencia!W70","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T70:W70)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI70:AL70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG70*IF($D70=\"BT\",Balance!D$98,IF($D70=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH70*IF($D70=\"BT\",Balance!E$98,IF($D70=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI70*IF($D70=\"BT\",Balance!F$98,IF($D70=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ70*IF($D70=\"BT\",Balance!G$98,IF($D70=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK70*IF($D70=\"BT\",Balance!H$98,IF($D70=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL70*IF($D70=\"BT\",Balance!I$98,IF($D70=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC70:BF70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN70*IF($D70=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO70*IF($D70=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP70*IF($D70=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ70*IF($D70=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR70*IF($D70=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS70*IF($D70=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ70:BM70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT70*IF($D70=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU70*IF($D70=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV70*IF($D70=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW70*IF($D70=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX70*IF($D70=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY70*IF($D70=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ70:BT70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!F153","v":"Pp"},{"$f":"+PremisaCosto!B153","v":"MT"},null,{"$f":"+[1]Potencia!F71","v":0},{"$f":"+[1]Potencia!G71","v":0},{"$f":"+[1]Potencia!H71","v":0},{"$f":"+[1]Potencia!I71","v":0},{"$f":"+[1]Potencia!J71","v":0},{"$f":"+[1]Potencia!K71","v":0},null,{"$f":"+[1]Potencia!M71","v":0},{"$f":"+[1]Potencia!N71","v":0},{"$f":"+[1]Potencia!O71","v":0},{"$f":"+[1]Potencia!P71","v":0},{"$f":"+[1]Potencia!Q71","v":0},null,{"$f":"+[1]Potencia!S71","v":0},{"$f":"+[1]Potencia!T71","v":0},{"$f":"+[1]Potencia!U71","v":0},{"$f":"+[1]Potencia!V71","v":0},{"$f":"+[1]Potencia!W71","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T71:W71)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI71:AL71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG71*IF($D71=\"BT\",Balance!D$98,IF($D71=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH71*IF($D71=\"BT\",Balance!E$98,IF($D71=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI71*IF($D71=\"BT\",Balance!F$98,IF($D71=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ71*IF($D71=\"BT\",Balance!G$98,IF($D71=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK71*IF($D71=\"BT\",Balance!H$98,IF($D71=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL71*IF($D71=\"BT\",Balance!I$98,IF($D71=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC71:BF71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN71*IF($D71=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO71*IF($D71=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP71*IF($D71=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ71*IF($D71=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR71*IF($D71=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS71*IF($D71=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ71:BM71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT71*IF($D71=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU71*IF($D71=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV71*IF($D71=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW71*IF($D71=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX71*IF($D71=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY71*IF($D71=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ71:BT71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!F154","v":"Pp"},{"$f":"+PremisaCosto!B154","v":"MT"},null,{"$f":"+[1]Potencia!F72","v":0},{"$f":"+[1]Potencia!G72","v":0},{"$f":"+[1]Potencia!H72","v":0},{"$f":"+[1]Potencia!I72","v":0},{"$f":"+[1]Potencia!J72","v":0},{"$f":"+[1]Potencia!K72","v":0},null,{"$f":"+[1]Potencia!M72","v":0},{"$f":"+[1]Potencia!N72","v":0},{"$f":"+[1]Potencia!O72","v":0},{"$f":"+[1]Potencia!P72","v":0},{"$f":"+[1]Potencia!Q72","v":0},null,{"$f":"+[1]Potencia!S72","v":0},{"$f":"+[1]Potencia!T72","v":0},{"$f":"+[1]Potencia!U72","v":0},{"$f":"+[1]Potencia!V72","v":0},{"$f":"+[1]Potencia!W72","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T72:W72)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI72:AL72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG72*IF($D72=\"BT\",Balance!D$98,IF($D72=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH72*IF($D72=\"BT\",Balance!E$98,IF($D72=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI72*IF($D72=\"BT\",Balance!F$98,IF($D72=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ72*IF($D72=\"BT\",Balance!G$98,IF($D72=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK72*IF($D72=\"BT\",Balance!H$98,IF($D72=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL72*IF($D72=\"BT\",Balance!I$98,IF($D72=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC72:BF72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN72*IF($D72=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO72*IF($D72=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP72*IF($D72=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ72*IF($D72=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR72*IF($D72=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS72*IF($D72=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ72:BM72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT72*IF($D72=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU72*IF($D72=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV72*IF($D72=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW72*IF($D72=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX72*IF($D72=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY72*IF($D72=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ72:BT72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!F155","v":"Pp"},{"$f":"+PremisaCosto!B155","v":"MT"},null,{"$f":"+[1]Potencia!F73","v":0},{"$f":"+[1]Potencia!G73","v":0},{"$f":"+[1]Potencia!H73","v":0},{"$f":"+[1]Potencia!I73","v":0},{"$f":"+[1]Potencia!J73","v":0},{"$f":"+[1]Potencia!K73","v":0},null,{"$f":"+[1]Potencia!M73","v":0},{"$f":"+[1]Potencia!N73","v":0},{"$f":"+[1]Potencia!O73","v":0},{"$f":"+[1]Potencia!P73","v":0},{"$f":"+[1]Potencia!Q73","v":0},null,{"$f":"+[1]Potencia!S73","v":0},{"$f":"+[1]Potencia!T73","v":0},{"$f":"+[1]Potencia!U73","v":0},{"$f":"+[1]Potencia!V73","v":0},{"$f":"+[1]Potencia!W73","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T73:W73)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI73:AL73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG73*IF($D73=\"BT\",Balance!D$98,IF($D73=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH73*IF($D73=\"BT\",Balance!E$98,IF($D73=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI73*IF($D73=\"BT\",Balance!F$98,IF($D73=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ73*IF($D73=\"BT\",Balance!G$98,IF($D73=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK73*IF($D73=\"BT\",Balance!H$98,IF($D73=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL73*IF($D73=\"BT\",Balance!I$98,IF($D73=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC73:BF73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN73*IF($D73=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO73*IF($D73=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP73*IF($D73=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ73*IF($D73=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR73*IF($D73=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS73*IF($D73=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ73:BM73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT73*IF($D73=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU73*IF($D73=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV73*IF($D73=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW73*IF($D73=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX73*IF($D73=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY73*IF($D73=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ73:BT73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!F156","v":"Pp"},{"$f":"+PremisaCosto!B156","v":"MT"},null,{"$f":"+[1]Potencia!F74","v":0},{"$f":"+[1]Potencia!G74","v":0},{"$f":"+[1]Potencia!H74","v":0},{"$f":"+[1]Potencia!I74","v":0},{"$f":"+[1]Potencia!J74","v":0},{"$f":"+[1]Potencia!K74","v":0},null,{"$f":"+[1]Potencia!M74","v":0},{"$f":"+[1]Potencia!N74","v":0},{"$f":"+[1]Potencia!O74","v":0},{"$f":"+[1]Potencia!P74","v":0},{"$f":"+[1]Potencia!Q74","v":0},null,{"$f":"+[1]Potencia!S74","v":0},{"$f":"+[1]Potencia!T74","v":0},{"$f":"+[1]Potencia!U74","v":0},{"$f":"+[1]Potencia!V74","v":0},{"$f":"+[1]Potencia!W74","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T74:W74)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI74:AL74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG74*IF($D74=\"BT\",Balance!D$98,IF($D74=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH74*IF($D74=\"BT\",Balance!E$98,IF($D74=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI74*IF($D74=\"BT\",Balance!F$98,IF($D74=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ74*IF($D74=\"BT\",Balance!G$98,IF($D74=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK74*IF($D74=\"BT\",Balance!H$98,IF($D74=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL74*IF($D74=\"BT\",Balance!I$98,IF($D74=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC74:BF74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN74*IF($D74=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO74*IF($D74=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP74*IF($D74=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ74*IF($D74=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR74*IF($D74=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS74*IF($D74=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ74:BM74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT74*IF($D74=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU74*IF($D74=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV74*IF($D74=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW74*IF($D74=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX74*IF($D74=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY74*IF($D74=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ74:BT74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!F157","v":"Pp"},{"$f":"+PremisaCosto!B157","v":"MT"},null,{"$f":"+[1]Potencia!F75","v":0},{"$f":"+[1]Potencia!G75","v":0},{"$f":"+[1]Potencia!H75","v":0},{"$f":"+[1]Potencia!I75","v":0},{"$f":"+[1]Potencia!J75","v":0},{"$f":"+[1]Potencia!K75","v":0},null,{"$f":"+[1]Potencia!M75","v":0},{"$f":"+[1]Potencia!N75","v":0},{"$f":"+[1]Potencia!O75","v":0},{"$f":"+[1]Potencia!P75","v":0},{"$f":"+[1]Potencia!Q75","v":0},null,{"$f":"+[1]Potencia!S75","v":0},{"$f":"+[1]Potencia!T75","v":0},{"$f":"+[1]Potencia!U75","v":0},{"$f":"+[1]Potencia!V75","v":0},{"$f":"+[1]Potencia!W75","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T75:W75)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI75:AL75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG75*IF($D75=\"BT\",Balance!D$98,IF($D75=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH75*IF($D75=\"BT\",Balance!E$98,IF($D75=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI75*IF($D75=\"BT\",Balance!F$98,IF($D75=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ75*IF($D75=\"BT\",Balance!G$98,IF($D75=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK75*IF($D75=\"BT\",Balance!H$98,IF($D75=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL75*IF($D75=\"BT\",Balance!I$98,IF($D75=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC75:BF75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN75*IF($D75=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO75*IF($D75=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP75*IF($D75=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ75*IF($D75=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR75*IF($D75=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS75*IF($D75=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ75:BM75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT75*IF($D75=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU75*IF($D75=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV75*IF($D75=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW75*IF($D75=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX75*IF($D75=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY75*IF($D75=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ75:BT75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!F158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,{"$f":"+[1]Potencia!F76","v":11.459656666666664},{"$f":"+[1]Potencia!G76","v":11.536166653927436},{"$f":"+[1]Potencia!H76","v":11.761115466395742},{"$f":"+[1]Potencia!I76","v":11.968035011281449},{"$f":"+[1]Potencia!J76","v":12.18451306902792},{"$f":"+[1]Potencia!K76","v":12.391883356894487},null,{"$f":"+[1]Potencia!M76","v":1.0721830167699137E-2},{"$f":"+[1]Potencia!N76","v":1.0793414082767813E-2},{"$f":"+[1]Potencia!O76","v":1.1003879634561026E-2},{"$f":"+[1]Potencia!P76","v":1.1197476727665516E-2},{"$f":"+[1]Potencia!Q76","v":1.1400016911695843E-2},null,{"$f":"+[1]Potencia!S76","v":11.525444823759738},{"$f":"+[1]Potencia!T76","v":11.750322052312974},{"$f":"+[1]Potencia!U76","v":11.957031131646888},{"$f":"+[1]Potencia!V76","v":12.173315592300254},{"$f":"+[1]Potencia!W76","v":12.380483339982792},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T76:W76)","v":39.571670343996338},null,11.459656666666664,11.536166653927436,11.761115466395742,11.968035011281449,12.18451306902792,12.391883356894487,null,{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI76:AL76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG76*IF($D76=\"BT\",Balance!D$98,IF($D76=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH76*IF($D76=\"BT\",Balance!E$98,IF($D76=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI76*IF($D76=\"BT\",Balance!F$98,IF($D76=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ76*IF($D76=\"BT\",Balance!G$98,IF($D76=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK76*IF($D76=\"BT\",Balance!H$98,IF($D76=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL76*IF($D76=\"BT\",Balance!I$98,IF($D76=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC76:BF76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN76*IF($D76=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO76*IF($D76=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP76*IF($D76=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ76*IF($D76=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR76*IF($D76=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS76*IF($D76=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ76:BM76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT76*IF($D76=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU76*IF($D76=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV76*IF($D76=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW76*IF($D76=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX76*IF($D76=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY76*IF($D76=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ76:BT76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!F159","v":"Pp"},{"$f":"+PremisaCosto!B159","v":"BT"},null,{"$f":"+[1]Potencia!F77","v":5.3207466666666665},{"$f":"+[1]Potencia!G77","v":5.3563867028153416},{"$f":"+[1]Potencia!H77","v":5.4608923835041141},{"$f":"+[1]Potencia!I77","v":5.5570819452776705},{"$f":"+[1]Potencia!J77","v":5.6577053699605555},{"$f":"+[1]Potencia!K77","v":5.7540720987743006},null,{"$f":"+[1]Potencia!M77","v":4.9781720155098862E-3},{"$f":"+[1]Potencia!N77","v":5.0115173788023376E-3},{"$f":"+[1]Potencia!O77","v":5.1092944931171195E-3},{"$f":"+[1]Potencia!P77","v":5.1992909192963913E-3},{"$f":"+[1]Potencia!Q77","v":5.293435735474028E-3},null,{"$f":"+[1]Potencia!S77","v":5.3514085307998318},{"$f":"+[1]Potencia!T77","v":5.4558808661253115},{"$f":"+[1]Potencia!U77","v":5.5519726507845535},{"$f":"+[1]Potencia!V77","v":5.6525060790412587},{"$f":"+[1]Potencia!W77","v":5.7487786630388262},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T77:W77)","v":18.374302935726352},null,5.3207466666666665,5.3563867028153416,5.4608923835041141,5.5570819452776705,5.6577053699605555,5.7540720987743006,null,{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.4206759869114025},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.4502870663041012},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.537114307302236},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.617032204650708},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.7006339216809776},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.7806990160544727},{"$f":"+SUMPRODUCT(AI77:AL77,PremisaCosto!$F$84:$I$84)","v":15.280101950065269},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.4206759869114025},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.4502870663041012},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.537114307302236},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.617032204650708},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.7006339216809776},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.7806990160544727},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.4206759869114025},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.4502870663041012},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.537114307302236},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.617032204650708},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.7006339216809776},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.7806990160544727},null,{"$f":"AG77*IF($D77=\"BT\",Balance!D$98,IF($D77=\"MT\",Balance!D$102,Balance!D$105))","v":5.1740498879463388},{"$f":"AH77*IF($D77=\"BT\",Balance!E$98,IF($D77=\"MT\",Balance!E$102,Balance!E$105))","v":5.2082334509555306},{"$f":"AI77*IF($D77=\"BT\",Balance!F$98,IF($D77=\"MT\",Balance!F$102,Balance!F$105))","v":4.8618424807429186},{"$f":"AJ77*IF($D77=\"BT\",Balance!G$98,IF($D77=\"MT\",Balance!G$102,Balance!G$105))","v":5.1452392680758461},{"$f":"AK77*IF($D77=\"BT\",Balance!H$98,IF($D77=\"MT\",Balance!H$102,Balance!H$105))","v":5.2384547684046403},{"$f":"AL77*IF($D77=\"BT\",Balance!I$98,IF($D77=\"MT\",Balance!I$102,Balance!I$105))","v":5.3276817217758499},{"$f":"+SUMPRODUCT(BC77:BF77,PremisaCosto!$F$84:$I$84)","v":16.843371927940787},{"$f":"+AN77*IF($D77=\"BT\",Balance!D$99,Balance!D$103)","v":5.1246788623854469},{"$f":"+AO77*IF($D77=\"BT\",Balance!E$99,Balance!E$103)","v":5.1585400836295481},{"$f":"+AP77*IF($D77=\"BT\",Balance!F$99,Balance!F$103)","v":4.8422429354772714},{"$f":"+AQ77*IF($D77=\"BT\",Balance!G$99,Balance!G$103)","v":5.1130401976247706},{"$f":"+AR77*IF($D77=\"BT\",Balance!H$99,Balance!H$103)","v":5.2056695717218142},{"$f":"+AS77*IF($D77=\"BT\",Balance!I$99,Balance!I$103)","v":5.2943380223701189},{"$f":"+SUMPRODUCT(BJ77:BM77,PremisaCosto!$F$84:$I$84)","v":16.748262281693169},{"$f":"+AT77*IF($D77=\"BT\",Balance!D$100,0)","v":4.842434872492837},{"$f":"+AU77*IF($D77=\"BT\",Balance!E$100,0)","v":4.8744531137119136},{"$f":"+AV77*IF($D77=\"BT\",Balance!F$100,0)","v":4.7295731864990502},{"$f":"+AW77*IF($D77=\"BT\",Balance!G$100,0)","v":4.9283547794438212},{"$f":"+AX77*IF($D77=\"BT\",Balance!H$100,0)","v":5.0176223877390971},{"$f":"+AY77*IF($D77=\"BT\",Balance!I$100,0)","v":5.1030874175844607},{"$f":"+SUMPRODUCT(BQ77:BT77,PremisaCosto!$F$84:$I$84)","v":16.202498779287424}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!F160","v":"Pfpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,{"$f":"+[1]Potencia!F78","v":2.9045000000000001},{"$f":"+[1]Potencia!G78","v":2.9238252275687926},{"$f":"+[1]Potencia!H78","v":2.9808043352331808},{"$f":"+[1]Potencia!I78","v":3.0331824066035362},{"$f":"+[1]Potencia!J78","v":3.0879855168039891},{"$f":"+[1]Potencia!K78","v":3.1404962170255923},null,{"$f":"+[1]Potencia!M78","v":2.7174946534537382E-3},{"$f":"+[1]Potencia!N78","v":2.7355756321402491E-3},{"$f":"+[1]Potencia!O78","v":2.7888861573378875E-3},{"$f":"+[1]Potencia!P78","v":2.837891882559839E-3},{"$f":"+[1]Potencia!Q78","v":2.8891665112265176E-3},null,{"$f":"+[1]Potencia!S78","v":2.9211077329153388},{"$f":"+[1]Potencia!T78","v":2.9780687596010407},{"$f":"+[1]Potencia!U78","v":3.0303935204461983},{"$f":"+[1]Potencia!V78","v":3.0851476249214294},{"$f":"+[1]Potencia!W78","v":3.1376070505143656},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T78:W78)","v":10.028994558463172},null,{"$f":"+F78","v":2.9045000000000001},{"$f":"+G78","v":2.9238252275687926},{"$f":"+H78","v":2.9808043352331808},{"$f":"+I78","v":3.0331824066035362},{"$f":"+J78","v":3.0879855168039891},{"$f":"+K78","v":3.1404962170255923},null,{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.1460180353879394},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.1602966674762865},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.2023962345921717},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.2410962813539617},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.2815880916089197},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.3203861324856314},{"$f":"+SUMPRODUCT(AI78:AL78,PremisaCosto!$F$84:$I$84)","v":7.4168359313306826},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.1460180353879394},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.1602966674762865},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.2023962345921717},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.2410962813539617},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.2815880916089197},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.3203861324856314},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.1460180353879394},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.1602966674762865},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.2023962345921717},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.2410962813539617},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.2815880916089197},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.3203861324856314},null,{"$f":"AG78*IF($D78=\"BT\",Balance!D$98,IF($D78=\"MT\",Balance!D$102,Balance!D$105))","v":2.5117435451964791},{"$f":"AH78*IF($D78=\"BT\",Balance!E$98,IF($D78=\"MT\",Balance!E$102,Balance!E$105))","v":2.5282255279055104},{"$f":"AI78*IF($D78=\"BT\",Balance!F$98,IF($D78=\"MT\",Balance!F$102,Balance!F$105))","v":2.3600250836825967},{"$f":"AJ78*IF($D78=\"BT\",Balance!G$98,IF($D78=\"MT\",Balance!G$102,Balance!G$105))","v":2.4974867142460209},{"$f":"AK78*IF($D78=\"BT\",Balance!H$98,IF($D78=\"MT\",Balance!H$102,Balance!H$105))","v":2.5426349333219034},{"$f":"AL78*IF($D78=\"BT\",Balance!I$98,IF($D78=\"MT\",Balance!I$102,Balance!I$105))","v":2.5858726399614431},{"$f":"+SUMPRODUCT(BC78:BF78,PremisaCosto!$F$84:$I$84)","v":8.1756295134076868},{"$f":"+AN78*IF($D78=\"BT\",Balance!D$99,Balance!D$103)","v":2.4877763710373753},{"$f":"+AO78*IF($D78=\"BT\",Balance!E$99,Balance!E$103)","v":2.5041029456472046},{"$f":"+AP78*IF($D78=\"BT\",Balance!F$99,Balance!F$103)","v":2.3505111147214652},{"$f":"+AQ78*IF($D78=\"BT\",Balance!G$99,Balance!G$103)","v":2.4818573632143619},{"$f":"+AR78*IF($D78=\"BT\",Balance!H$99,Balance!H$103)","v":2.5267216936229815},{"$f":"+AS78*IF($D78=\"BT\",Balance!I$99,Balance!I$103)","v":2.5696887602720917},{"$f":"+SUMPRODUCT(BJ78:BM78,PremisaCosto!$F$84:$I$84)","v":8.1294643712983614},{"$f":"+AT78*IF($D78=\"BT\",Balance!D$100,0)","v":2.3507609701161742},{"$f":"+AU78*IF($D78=\"BT\",Balance!E$100,0)","v":2.3661990025435569},{"$f":"+AV78*IF($D78=\"BT\",Balance!F$100,0)","v":2.2958192083476918},{"$f":"+AW78*IF($D78=\"BT\",Balance!G$100,0)","v":2.3922115072706434},{"$f":"+AX78*IF($D78=\"BT\",Balance!H$100,0)","v":2.4354475755393232},{"$f":"+AY78*IF($D78=\"BT\",Balance!I$100,0)","v":2.4768623242877617},{"$f":"+SUMPRODUCT(BQ78:BT78,PremisaCosto!$F$84:$I$84)","v":7.8645569585749096}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!F161","v":"Pfp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,{"$f":"+[1]Potencia!F79","v":3.234409999999996},{"$f":"+[1]Potencia!G79","v":3.2560142255858491},{"$f":"+[1]Potencia!H79","v":3.3195096717951094},{"$f":"+[1]Potencia!I79","v":3.3779211104087579},{"$f":"+[1]Potencia!J79","v":3.4390300218511629},{"$f":"+[1]Potencia!K79","v":3.4975659717734024},null,{"$f":"+[1]Potencia!M79","v":3.0261634987355122E-3},{"$f":"+[1]Potencia!N79","v":3.0463767428469133E-3},{"$f":"+[1]Potencia!O79","v":3.1057840541198773E-3},{"$f":"+[1]Potencia!P79","v":3.1604346900755086E-3},{"$f":"+[1]Potencia!Q79","v":3.2176091228946213E-3},null,{"$f":"+[1]Potencia!S79","v":3.2529880620871134},{"$f":"+[1]Potencia!T79","v":3.3164632950522623},{"$f":"+[1]Potencia!U79","v":3.3748153263546379},{"$f":"+[1]Potencia!V79","v":3.4358695871610876},{"$f":"+[1]Potencia!W79","v":3.4943483626505079},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T79:W79)","v":11.168925303107262},null,3.234409999999996,3.2560142255858491,3.3195096717951094,3.3779211104087579,3.4390300218511629,3.4975659717734024,null,{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.3897752431878452},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.4057377350962046},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.452651962236875},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.4958098209863482},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.5409607337349542},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.5842105888741145},{"$f":"+SUMPRODUCT(AI79:AL79,PremisaCosto!$F$84:$I$84)","v":8.2598594097617024},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.3897752431878452},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.4057377350962046},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.452651962236875},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.4958098209863482},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.5409607337349542},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.5842105888741145},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.3897752431878452},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.4057377350962046},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.452651962236875},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.4958098209863482},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.5409607337349542},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.5842105888741145},null,{"$f":"AG79*IF($D79=\"BT\",Balance!D$98,IF($D79=\"MT\",Balance!D$102,Balance!D$105))","v":2.797041983136145},{"$f":"AH79*IF($D79=\"BT\",Balance!E$98,IF($D79=\"MT\",Balance!E$102,Balance!E$105))","v":2.8154686561736195},{"$f":"AI79*IF($D79=\"BT\",Balance!F$98,IF($D79=\"MT\",Balance!F$102,Balance!F$105))","v":2.6281919944774232},{"$f":"AJ79*IF($D79=\"BT\",Balance!G$98,IF($D79=\"MT\",Balance!G$102,Balance!G$105))","v":2.7813405077948348},{"$f":"AK79*IF($D79=\"BT\",Balance!H$98,IF($D79=\"MT\",Balance!H$102,Balance!H$105))","v":2.8316835758192438},{"$f":"AL79*IF($D79=\"BT\",Balance!I$98,IF($D79=\"MT\",Balance!I$102,Balance!I$105))","v":2.8798825178764087},{"$f":"+SUMPRODUCT(BC79:BF79,PremisaCosto!$F$84:$I$84)","v":9.1049032321851406},{"$f":"+AN79*IF($D79=\"BT\",Balance!D$99,Balance!D$103)","v":2.770352477964189},{"$f":"+AO79*IF($D79=\"BT\",Balance!E$99,Balance!E$103)","v":2.788605398325537},{"$f":"+AP79*IF($D79=\"BT\",Balance!F$99,Balance!F$103)","v":2.6175969642668391},{"$f":"+AQ79*IF($D79=\"BT\",Balance!G$99,Balance!G$103)","v":2.7639347907245759},{"$f":"+AR79*IF($D79=\"BT\",Balance!H$99,Balance!H$103)","v":2.8139613071195684},{"$f":"+AS79*IF($D79=\"BT\",Balance!I$99,Balance!I$103)","v":2.8618585551071236},{"$f":"+SUMPRODUCT(BJ79:BM79,PremisaCosto!$F$84:$I$84)","v":9.0534906059715237},{"$f":"+AT79*IF($D79=\"BT\",Balance!D$100,0)","v":2.6177740710461168},{"$f":"+AU79*IF($D79=\"BT\",Balance!E$100,0)","v":2.6350335650038774},{"$f":"+AV79*IF($D79=\"BT\",Balance!F$100,0)","v":2.5566904800569485},{"$f":"+AW79*IF($D79=\"BT\",Balance!G$100,0)","v":2.6641001653510115},{"$f":"+AX79*IF($D79=\"BT\",Balance!H$100,0)","v":2.7123110789693521},{"$f":"+AY79*IF($D79=\"BT\",Balance!I$100,0)","v":2.7584778912427068},{"$f":"+SUMPRODUCT(BQ79:BT79,PremisaCosto!$F$84:$I$84)","v":8.7584717895953084}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!F162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,{"$f":"+[1]Potencia!F80","v":447.45880333333298},{"$f":"+[1]Potencia!G80","v":450.54096908679833},{"$f":"+[1]Potencia!H80","v":459.37427275824086},{"$f":"+[1]Potencia!I80","v":467.54776990921943},{"$f":"+[1]Potencia!J80","v":476.08995688677766},{"$f":"+[1]Potencia!K80","v":484.25192025334201},null,{"$f":"+[1]Potencia!M80","v":0.4186493047681667},{"$f":"+[1]Potencia!N80","v":0.42153302621974192},{"$f":"+[1]Potencia!O80","v":0.42979760032870329},{"$f":"+[1]Potencia!P80","v":0.43744484935876138},{"$f":"+[1]Potencia!Q80","v":0.44543705023337549},null,{"$f":"+[1]Potencia!S80","v":450.12231978203016},{"$f":"+[1]Potencia!T80","v":458.95273973202114},{"$f":"+[1]Potencia!U80","v":467.11797230889073},{"$f":"+[1]Potencia!V80","v":475.65251203741889},{"$f":"+[1]Potencia!W80","v":483.80648320310866},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T80:W80)","v":1546.0047130386574},null,{"$f":"+F80","v":447.45880333333298},450.54096908679833,459.37427275824086,467.54776990921943,476.08995688677766,484.25192025334201,null,{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI80:AL80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG80*IF($D80=\"BT\",Balance!D$98,IF($D80=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH80*IF($D80=\"BT\",Balance!E$98,IF($D80=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI80*IF($D80=\"BT\",Balance!F$98,IF($D80=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ80*IF($D80=\"BT\",Balance!G$98,IF($D80=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK80*IF($D80=\"BT\",Balance!H$98,IF($D80=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL80*IF($D80=\"BT\",Balance!I$98,IF($D80=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC80:BF80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN80*IF($D80=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO80*IF($D80=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP80*IF($D80=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ80*IF($D80=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR80*IF($D80=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS80*IF($D80=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ80:BM80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT80*IF($D80=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU80*IF($D80=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV80*IF($D80=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW80*IF($D80=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX80*IF($D80=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY80*IF($D80=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ80:BT80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!F163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,{"$f":"+[1]Potencia!F81","v":207.96907666666635},{"$f":"+[1]Potencia!G81","v":209.39829663003519},{"$f":"+[1]Potencia!H81","v":213.50203760635168},{"$f":"+[1]Potencia!I81","v":217.29741580256993},{"$f":"+[1]Potencia!J81","v":221.26399526693655},{"$f":"+[1]Potencia!K81","v":225.05420030107754},null,{"$f":"+[1]Potencia!M81","v":0.19457905110186827},{"$f":"+[1]Potencia!N81","v":0.19591625117384767},{"$f":"+[1]Potencia!O81","v":0.19975577403915981},{"$f":"+[1]Potencia!P81","v":0.20330678796791105},{"$f":"+[1]Potencia!Q81","v":0.2070179804233821},null,{"$f":"+[1]Potencia!S81","v":209.20371757893332},{"$f":"+[1]Potencia!T81","v":213.30612135517782},{"$f":"+[1]Potencia!U81","v":217.09766002853078},{"$f":"+[1]Potencia!V81","v":221.06068847896864},{"$f":"+[1]Potencia!W81","v":224.84718232065416},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T81:W81)","v":718.51668363682222},null,207.96907666666635,{"$f":"+G81","v":209.39829663003519},{"$f":"+H81","v":213.50203760635168},{"$f":"+I81","v":217.29741580256993},{"$f":"+J81","v":221.26399526693655},{"$f":"+K81","v":225.05420030107754},null,{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI81:AL81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG81*IF($D81=\"BT\",Balance!D$98,IF($D81=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH81*IF($D81=\"BT\",Balance!E$98,IF($D81=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI81*IF($D81=\"BT\",Balance!F$98,IF($D81=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ81*IF($D81=\"BT\",Balance!G$98,IF($D81=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK81*IF($D81=\"BT\",Balance!H$98,IF($D81=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL81*IF($D81=\"BT\",Balance!I$98,IF($D81=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC81:BF81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN81*IF($D81=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO81*IF($D81=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP81*IF($D81=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ81*IF($D81=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR81*IF($D81=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS81*IF($D81=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ81:BM81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT81*IF($D81=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU81*IF($D81=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV81*IF($D81=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW81*IF($D81=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX81*IF($D81=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY81*IF($D81=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ81:BT81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!F164","v":"Pp"},{"$f":"+PremisaCosto!B164","v":"BT"},null,{"$f":"+[1]Potencia!F82","v":200.69324333333302},{"$f":"+[1]Potencia!G82","v":202.07340352115799},{"$f":"+[1]Potencia!H82","v":206.03407115414262},{"$f":"+[1]Potencia!I82","v":209.69760697597599},{"$f":"+[1]Potencia!J82","v":213.52631680891159},{"$f":"+[1]Potencia!K82","v":217.18459007365749},null,{"$f":"+[1]Potencia!M82","v":0.18777167007836892},{"$f":"+[1]Potencia!N82","v":0.18906296907348824},{"$f":"+[1]Potencia!O82","v":0.1927686303290376},{"$f":"+[1]Potencia!P82","v":0.19619629051446311},{"$f":"+[1]Potencia!Q82","v":0.19977849003266873},null,{"$f":"+[1]Potencia!S82","v":201.88563185107961},{"$f":"+[1]Potencia!T82","v":205.84500818506913},{"$f":"+[1]Potencia!U82","v":209.50483834564696},{"$f":"+[1]Potencia!V82","v":213.33012051839714},{"$f":"+[1]Potencia!W82","v":216.98481158362483},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T82:W82)","v":693.38797311316648},null,200.69324333333302,202.07340352115799,206.03407115414262,209.69760697597599,213.52631680891159,217.18459007365749,null,{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":179.6772529888427},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":180.91288696990841},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":184.45880544965777},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":187.73870686417595},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":191.16648576618238},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":194.44167570269829},{"$f":"+SUMPRODUCT(AI82:AL82,PremisaCosto!$F$84:$I$84)","v":621.34939435314311},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":179.6772529888427},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":180.91288696990841},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":184.45880544965777},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":187.73870686417595},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":191.16648576618238},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":194.44167570269829},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":179.6772529888427},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":180.91288696990841},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":184.45880544965777},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":187.73870686417595},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":191.16648576618238},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":194.44167570269829},null,{"$f":"AG82*IF($D82=\"BT\",Balance!D$98,IF($D82=\"MT\",Balance!D$102,Balance!D$105))","v":210.29794389951508},{"$f":"AH82*IF($D82=\"BT\",Balance!E$98,IF($D82=\"MT\",Balance!E$102,Balance!E$105))","v":211.72489225692303},{"$f":"AI82*IF($D82=\"BT\",Balance!F$98,IF($D82=\"MT\",Balance!F$102,Balance!F$105))","v":197.66080277917479},{"$f":"AJ82*IF($D82=\"BT\",Balance!G$98,IF($D82=\"MT\",Balance!G$102,Balance!G$105))","v":209.21677040119675},{"$f":"AK82*IF($D82=\"BT\",Balance!H$98,IF($D82=\"MT\",Balance!H$102,Balance!H$105))","v":213.0387104390598},{"$f":"AL82*IF($D82=\"BT\",Balance!I$98,IF($D82=\"MT\",Balance!I$102,Balance!I$105))","v":216.68868048666326},{"$f":"+SUMPRODUCT(BC82:BF82,PremisaCosto!$F$84:$I$84)","v":684.91969381369142},{"$f":"+AN82*IF($D82=\"BT\",Balance!D$99,Balance!D$103)","v":208.29127110189597},{"$f":"+AO82*IF($D82=\"BT\",Balance!E$99,Balance!E$103)","v":209.7047595301446},{"$f":"+AP82*IF($D82=\"BT\",Balance!F$99,Balance!F$103)","v":196.86397279822432},{"$f":"+AQ82*IF($D82=\"BT\",Balance!G$99,Balance!G$103)","v":207.9074852195547},{"$f":"+AR82*IF($D82=\"BT\",Balance!H$99,Balance!H$103)","v":211.70539435032944},{"$f":"+AS82*IF($D82=\"BT\",Balance!I$99,Balance!I$103)","v":215.33251797469484},{"$f":"+SUMPRODUCT(BJ82:BM82,PremisaCosto!$F$84:$I$84)","v":681.0520628090859},{"$f":"+AT82*IF($D82=\"BT\",Balance!D$100,0)","v":196.81953580017657},{"$f":"+AU82*IF($D82=\"BT\",Balance!E$100,0)","v":198.15606770136884},{"$f":"+AV82*IF($D82=\"BT\",Balance!F$100,0)","v":192.28332397626571},{"$f":"+AW82*IF($D82=\"BT\",Balance!G$100,0)","v":200.39776901029032},{"$f":"+AX82*IF($D82=\"BT\",Balance!H$100,0)","v":204.05784724941682},{"$f":"+AY82*IF($D82=\"BT\",Balance!I$100,0)","v":207.55392995884262},{"$f":"+SUMPRODUCT(BQ82:BT82,PremisaCosto!$F$84:$I$84)","v":658.85860808429027}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!F165","v":"Pp"},{"$f":"+PremisaCosto!B165","v":"BT"},null,{"$f":"+[1]Potencia!F83","v":1.2357499999999999},{"$f":"+[1]Potencia!G83","v":1.2443191344303568},{"$f":"+[1]Potencia!H83","v":1.2687447460592247},{"$f":"+[1]Potencia!I83","v":1.2913767044901716},{"$f":"+[1]Potencia!J83","v":1.3150279506966795},{"$f":"+[1]Potencia!K83","v":1.3376204846303683},null,{"$f":"+[1]Potencia!M83","v":1.1561866131883135E-3},{"$f":"+[1]Potencia!N83","v":1.1642040265121977E-3},{"$f":"+[1]Potencia!O83","v":1.1870570025868355E-3},{"$f":"+[1]Potencia!P83","v":1.2082318092775863E-3},{"$f":"+[1]Potencia!Q83","v":1.2303602772113799E-3},null,{"$f":"+[1]Potencia!S83","v":1.2431629478171684},{"$f":"+[1]Potencia!T83","v":1.2675805420327124},{"$f":"+[1]Potencia!U83","v":1.2901896474875847},{"$f":"+[1]Potencia!V83","v":1.3138197188874019},{"$f":"+[1]Potencia!W83","v":1.3363901243531568},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T83:W83)","v":4.2701628486423857},null,1.2357499999999999,1.2443191344303568,1.2687447460592247,1.2913767044901716,1.3150279506966795,1.3376204846303683,null,{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.1063459919882839},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.1140177925400412},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.1358856278849414},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.1561476359779406},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.1773221951089121},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.1975489071189431},{"$f":"+SUMPRODUCT(AI83:AL83,PremisaCosto!$F$84:$I$84)","v":3.8265200580897099},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.1063459919882839},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.1140177925400412},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.1358856278849414},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.1561476359779406},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.1773221951089121},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.1975489071189431},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.1063459919882839},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.1140177925400412},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.1358856278849414},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.1561476359779406},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.1773221951089121},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.1975489071189431},null,{"$f":"AG83*IF($D83=\"BT\",Balance!D$98,IF($D83=\"MT\",Balance!D$102,Balance!D$105))","v":1.2948900513914967},{"$f":"AH83*IF($D83=\"BT\",Balance!E$98,IF($D83=\"MT\",Balance!E$102,Balance!E$105))","v":1.3037506672317234},{"$f":"AI83*IF($D83=\"BT\",Balance!F$98,IF($D83=\"MT\",Balance!F$102,Balance!F$105))","v":1.2171826903342937},{"$f":"AJ83*IF($D83=\"BT\",Balance!G$98,IF($D83=\"MT\",Balance!G$102,Balance!G$105))","v":1.2884155779408932},{"$f":"AK83*IF($D83=\"BT\",Balance!H$98,IF($D83=\"MT\",Balance!H$102,Balance!H$105))","v":1.312024967200895},{"$f":"AL83*IF($D83=\"BT\",Balance!I$98,IF($D83=\"MT\",Balance!I$102,Balance!I$105))","v":1.3345662217940266},{"$f":"+SUMPRODUCT(BC83:BF83,PremisaCosto!$F$84:$I$84)","v":4.218015097943189},{"$f":"+AN83*IF($D83=\"BT\",Balance!D$99,Balance!D$103)","v":1.2825341500742851},{"$f":"+AO83*IF($D83=\"BT\",Balance!E$99,Balance!E$103)","v":1.2913111785992861},{"$f":"+AP83*IF($D83=\"BT\",Balance!F$99,Balance!F$103)","v":1.2122758618366078},{"$f":"+AQ83*IF($D83=\"BT\",Balance!G$99,Balance!G$103)","v":1.2803526324095194},{"$f":"+AR83*IF($D83=\"BT\",Balance!H$99,Balance!H$103)","v":1.3038135769142207},{"$f":"+AS83*IF($D83=\"BT\",Balance!I$99,Balance!I$103)","v":1.3262137380571211},{"$f":"+SUMPRODUCT(BJ83:BM83,PremisaCosto!$F$84:$I$84)","v":4.1941964496403417},{"$f":"+AT83*IF($D83=\"BT\",Balance!D$100,0)","v":1.2118980057594793},{"$f":"+AU83*IF($D83=\"BT\",Balance!E$100,0)","v":1.2201971281117832},{"$f":"+AV83*IF($D83=\"BT\",Balance!F$100,0)","v":1.1840685168385352},{"$f":"+AW83*IF($D83=\"BT\",Balance!G$100,0)","v":1.2341056927814134},{"$f":"+AX83*IF($D83=\"BT\",Balance!H$100,0)","v":1.2567152222839137},{"$f":"+AY83*IF($D83=\"BT\",Balance!I$100,0)","v":1.2783061094911372},{"$f":"+SUMPRODUCT(BQ83:BT83,PremisaCosto!$F$84:$I$84)","v":4.057518966091104}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!F166","v":"Pp"},{"$f":"+PremisaCosto!B166","v":"BT"},null,{"$f":"+[1]Potencia!F84","v":5.75},{"$f":"+[1]Potencia!G84","v":5.7482116308702675},{"$f":"+[1]Potencia!H84","v":5.8398646085312427},{"$f":"+[1]Potencia!I84","v":5.9034938037388827},{"$f":"+[1]Potencia!J84","v":5.9733629369194263},{"$f":"+[1]Potencia!K84","v":6.0483163602471901},null,{"$f":"+[1]Potencia!M84","v":5.3797880039108265E-3},{"$f":"+[1]Potencia!N84","v":5.3781147783820097E-3},{"$f":"+[1]Potencia!O84","v":5.4638667070330046E-3},{"$f":"+[1]Potencia!P84","v":5.5233991559158844E-3},{"$f":"+[1]Potencia!Q84","v":5.5887697862686391E-3},null,{"$f":"+[1]Potencia!S84","v":5.742831842866357},{"$f":"+[1]Potencia!T84","v":5.8344864937528609},{"$f":"+[1]Potencia!U84","v":5.8980299370318496},{"$f":"+[1]Potencia!V84","v":5.9678395377635107},{"$f":"+[1]Potencia!W84","v":6.0427275904609212},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T84:W84)","v":19.482453092076824},null,5.75,5.7482116308702675,5.8398646085312427,5.9034938037388827,5.9733629369194263,6.0483163602471901,null,{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":5.1478773651083412},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":5.1462762685929659},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":5.2283316232270032},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":5.2852977612738679},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":5.3478504098338435},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":5.4149549370314745},{"$f":"+SUMPRODUCT(AI84:AL84,PremisaCosto!$F$84:$I$84)","v":17.458435588547577},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":5.1478773651083412},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":5.1462762685929659},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":5.2283316232270032},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":5.2852977612738679},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":5.3478504098338435},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":5.4149549370314745},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":5.1478773651083412},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":5.1462762685929659},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":5.2283316232270032},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":5.2852977612738679},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":5.3478504098338435},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":5.4149549370314745},null,{"$f":"AG84*IF($D84=\"BT\",Balance!D$98,IF($D84=\"MT\",Balance!D$102,Balance!D$105))","v":6.0251813032580266},{"$f":"AH84*IF($D84=\"BT\",Balance!E$98,IF($D84=\"MT\",Balance!E$102,Balance!E$105))","v":6.0227593884643502},{"$f":"AI84*IF($D84=\"BT\",Balance!F$98,IF($D84=\"MT\",Balance!F$102,Balance!F$105))","v":5.6025312715409479},{"$f":"AJ84*IF($D84=\"BT\",Balance!G$98,IF($D84=\"MT\",Balance!G$102,Balance!G$105))","v":5.8899570935171717},{"$f":"AK84*IF($D84=\"BT\",Balance!H$98,IF($D84=\"MT\",Balance!H$102,Balance!H$105))","v":5.9597222304200725},{"$f":"AL84*IF($D84=\"BT\",Balance!I$98,IF($D84=\"MT\",Balance!I$102,Balance!I$105))","v":6.0345059049694765},{"$f":"+SUMPRODUCT(BC84:BF84,PremisaCosto!$F$84:$I$84)","v":19.242755280668639},{"$f":"+AN84*IF($D84=\"BT\",Balance!D$99,Balance!D$103)","v":5.9676887420005178},{"$f":"+AO84*IF($D84=\"BT\",Balance!E$99,Balance!E$103)","v":5.9652943770693518},{"$f":"+AP84*IF($D84=\"BT\",Balance!F$99,Balance!F$103)","v":5.57994578760277},{"$f":"+AQ84*IF($D84=\"BT\",Balance!G$99,Balance!G$103)","v":5.8530975553058626},{"$f":"+AR84*IF($D84=\"BT\",Balance!H$99,Balance!H$103)","v":5.9224229362316763},{"$f":"+AS84*IF($D84=\"BT\",Balance!I$99,Balance!I$103)","v":5.9967384929007359},{"$f":"+SUMPRODUCT(BJ84:BM84,PremisaCosto!$F$84:$I$84)","v":19.134198965225302},{"$f":"+AT84*IF($D84=\"BT\",Balance!D$100,0)","v":5.6390156043835775},{"$f":"+AU84*IF($D84=\"BT\",Balance!E$100,0)","v":5.636778483662555},{"$f":"+AV84*IF($D84=\"BT\",Balance!F$100,0)","v":5.4501111015742953},{"$f":"+AW84*IF($D84=\"BT\",Balance!G$100,0)","v":5.6416809170878182},{"$f":"+AX84*IF($D84=\"BT\",Balance!H$100,0)","v":5.7084840874113771},{"$f":"+AY84*IF($D84=\"BT\",Balance!I$100,0)","v":5.7801146470747229},{"$f":"+SUMPRODUCT(BQ84:BT84,PremisaCosto!$F$84:$I$84)","v":18.511272402603815}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!F167","v":"Pp"},{"$f":"+PremisaCosto!B167","v":"BT"},null,{"$f":"+[1]Potencia!F85","v":0.215},{"$f":"+[1]Potencia!G85","v":0.21493313054558388},{"$f":"+[1]Potencia!H85","v":0.21836015492768993},{"$f":"+[1]Potencia!I85","v":0.22073933353110603},{"$f":"+[1]Potencia!J85","v":0.22335183155437852},{"$f":"+[1]Potencia!K85","v":0.22615443781793837},null,{"$f":"+[1]Potencia!M85","v":2.011572905810135E-4},{"$f":"+[1]Potencia!N85","v":2.0109472649602292E-4},{"$f":"+[1]Potencia!O85","v":2.0430110295862534E-4},{"$f":"+[1]Potencia!P85","v":2.0652709887337652E-4},{"$f":"+[1]Potencia!Q85","v":2.0897139200830561E-4},null,{"$f":"+[1]Potencia!S85","v":0.21473197325500287},{"$f":"+[1]Potencia!T85","v":0.21815906020119391},{"$f":"+[1]Potencia!U85","v":0.2205350324281474},{"$f":"+[1]Potencia!V85","v":0.22314530445550515},{"$f":"+[1]Potencia!W85","v":0.22594546642593005},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T85:W85)","v":0.72847433300808984},null,0.215,0.21493313054558388,0.21836015492768993,0.22073933353110603,0.22335183155437852,0.22615443781793837,null,{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0.19248584930405102},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0.19242598221695434},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0.19549413895544446},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0.19762417716067504},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0.19996310228074368},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0.20247222808030726},{"$f":"+SUMPRODUCT(AI85:AL85,PremisaCosto!$F$84:$I$84)","v":0.65279367852830061},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0.19248584930405102},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0.19242598221695434},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0.19549413895544446},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0.19762417716067504},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0.19996310228074368},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0.20247222808030726},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0.19248584930405102},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0.19242598221695434},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0.19549413895544446},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0.19762417716067504},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0.19996310228074368},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0.20247222808030726},null,{"$f":"AG85*IF($D85=\"BT\",Balance!D$98,IF($D85=\"MT\",Balance!D$102,Balance!D$105))","v":0.22528938786095229},{"$f":"AH85*IF($D85=\"BT\",Balance!E$98,IF($D85=\"MT\",Balance!E$102,Balance!E$105))","v":0.22519882930779739},{"$f":"AI85*IF($D85=\"BT\",Balance!F$98,IF($D85=\"MT\",Balance!F$102,Balance!F$105))","v":0.20948595189240066},{"$f":"AJ85*IF($D85=\"BT\",Balance!G$98,IF($D85=\"MT\",Balance!G$102,Balance!G$105))","v":0.22023317827933769},{"$f":"AK85*IF($D85=\"BT\",Balance!H$98,IF($D85=\"MT\",Balance!H$102,Balance!H$105))","v":0.22284178774614183},{"$f":"AL85*IF($D85=\"BT\",Balance!I$98,IF($D85=\"MT\",Balance!I$102,Balance!I$105))","v":0.22563804688146735},{"$f":"+SUMPRODUCT(BC85:BF85,PremisaCosto!$F$84:$I$84)","v":0.71951171919021861},{"$f":"+AN85*IF($D85=\"BT\",Balance!D$99,Balance!D$103)","v":0.22313966600523677},{"$f":"+AO85*IF($D85=\"BT\",Balance!E$99,Balance!E$103)","v":0.22305013757737571},{"$f":"+AP85*IF($D85=\"BT\",Balance!F$99,Balance!F$103)","v":0.20864145118862532},{"$f":"+AQ85*IF($D85=\"BT\",Balance!G$99,Balance!G$103)","v":0.21885495206795832},{"$f":"+AR85*IF($D85=\"BT\",Balance!H$99,Balance!H$103)","v":0.22144711848518436},{"$f":"+AS85*IF($D85=\"BT\",Balance!I$99,Balance!I$103)","v":0.22422587408237529},{"$f":"+SUMPRODUCT(BJ85:BM85,PremisaCosto!$F$84:$I$84)","v":0.71545265696059823},{"$f":"+AT85*IF($D85=\"BT\",Balance!D$100,0)","v":0.21085014868564683},{"$f":"+AU85*IF($D85=\"BT\",Balance!E$100,0)","v":0.21076649982390419},{"$f":"+AV85*IF($D85=\"BT\",Balance!F$100,0)","v":0.20378676292843018},{"$f":"+AW85*IF($D85=\"BT\",Balance!G$100,0)","v":0.21094980820415316},{"$f":"+AX85*IF($D85=\"BT\",Balance!H$100,0)","v":0.21344766587712102},{"$f":"+AY85*IF($D85=\"BT\",Balance!I$100,0)","v":0.2161260259340983},{"$f":"+SUMPRODUCT(BQ85:BT85,PremisaCosto!$F$84:$I$84)","v":0.69216062027127312}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!F168","v":"Pp"},{"$f":"+PremisaCosto!B168","v":"BT"},null,{"$f":"+[1]Potencia!F86","v":7.5083333333333335E-2},{"$f":"+[1]Potencia!G86","v":7.5603988139574599E-2},{"$f":"+[1]Potencia!H86","v":7.7088071764742166E-2},{"$f":"+[1]Potencia!I86","v":7.8463174236000063E-2},{"$f":"+[1]Potencia!J86","v":7.99002079423905E-2},{"$f":"+[1]Potencia!K86","v":8.12729150078874E-2},null,{"$f":"+[1]Potencia!M86","v":7.0249115819183397E-5},{"$f":"+[1]Potencia!N86","v":7.07362484245391E-5},{"$f":"+[1]Potencia!O86","v":7.2124779778187268E-5},{"$f":"+[1]Potencia!P86","v":7.3411346696277934E-5},{"$f":"+[1]Potencia!Q86","v":7.4755857425817899E-5},null,{"$f":"+[1]Potencia!S86","v":7.5533739023755417E-2},{"$f":"+[1]Potencia!T86","v":7.7017335516317634E-2},{"$f":"+[1]Potencia!U86","v":7.839104945622187E-2},{"$f":"+[1]Potencia!V86","v":7.9826796595694222E-2},{"$f":"+[1]Potencia!W86","v":8.119815915046158E-2},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T86:W86)","v":0.25945220356239734},null,7.5083333333333335E-2,7.5603988139574599E-2,7.7088071764742166E-2,7.8463174236000063E-2,7.99002079423905E-2,8.12729150078874E-2,null,{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":6.7220833419748049E-2},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":6.7686966827067055E-2},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":6.9015641696967583E-2},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":7.0246747590270733E-2},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":7.1533299466796832E-2},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":7.27622607939961E-2},{"$f":"+SUMPRODUCT(AI86:AL86,PremisaCosto!$F$84:$I$84)","v":0.23249676797753252},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":6.7220833419748049E-2},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":6.7686966827067055E-2},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":6.9015641696967583E-2},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":7.0246747590270733E-2},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":7.1533299466796832E-2},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":7.27622607939961E-2},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":6.7220833419748049E-2},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":6.7686966827067055E-2},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":6.9015641696967583E-2},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":7.0246747590270733E-2},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":7.1533299466796832E-2},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":7.27622607939961E-2},null,{"$f":"AG86*IF($D86=\"BT\",Balance!D$98,IF($D86=\"MT\",Balance!D$102,Balance!D$105))","v":7.8676642815006984E-2},{"$f":"AH86*IF($D86=\"BT\",Balance!E$98,IF($D86=\"MT\",Balance!E$102,Balance!E$105))","v":7.9215007834363957E-2},{"$f":"AI86*IF($D86=\"BT\",Balance!F$98,IF($D86=\"MT\",Balance!F$102,Balance!F$105))","v":7.3955196169074033E-2},{"$f":"AJ86*IF($D86=\"BT\",Balance!G$98,IF($D86=\"MT\",Balance!G$102,Balance!G$105))","v":7.8283258191701746E-2},{"$f":"AK86*IF($D86=\"BT\",Balance!H$98,IF($D86=\"MT\",Balance!H$102,Balance!H$105))","v":7.971774869836179E-2},{"$f":"AL86*IF($D86=\"BT\",Balance!I$98,IF($D86=\"MT\",Balance!I$102,Balance!I$105))","v":8.1087340065845198E-2},{"$f":"+SUMPRODUCT(BC86:BF86,PremisaCosto!$F$84:$I$84)","v":0.25628374153663863},{"$f":"+AN86*IF($D86=\"BT\",Balance!D$99,Balance!D$103)","v":7.7925906616557489E-2},{"$f":"+AO86*IF($D86=\"BT\",Balance!E$99,Balance!E$103)","v":7.8459192927234273E-2},{"$f":"+AP86*IF($D86=\"BT\",Balance!F$99,Balance!F$103)","v":7.3657060591731327E-2},{"$f":"+AQ86*IF($D86=\"BT\",Balance!G$99,Balance!G$103)","v":7.7793359080246621E-2},{"$f":"+AR86*IF($D86=\"BT\",Balance!H$99,Balance!H$103)","v":7.9218830184079395E-2},{"$f":"+AS86*IF($D86=\"BT\",Balance!I$99,Balance!I$103)","v":8.0579848809054319E-2},{"$f":"+SUMPRODUCT(BJ86:BM86,PremisaCosto!$F$84:$I$84)","v":0.25483653659221445},{"$f":"+AT86*IF($D86=\"BT\",Balance!D$100,0)","v":7.3634102312313099E-2},{"$f":"+AU86*IF($D86=\"BT\",Balance!E$100,0)","v":7.4138351367504005E-2},{"$f":"+AV86*IF($D86=\"BT\",Balance!F$100,0)","v":7.1943201407479951E-2},{"$f":"+AW86*IF($D86=\"BT\",Balance!G$100,0)","v":7.4983426340013065E-2},{"$f":"+AX86*IF($D86=\"BT\",Balance!H$100,0)","v":7.6357166044764085E-2},{"$f":"+AY86*IF($D86=\"BT\",Balance!I$100,0)","v":7.7669013733327616E-2},{"$f":"+SUMPRODUCT(BQ86:BT86,PremisaCosto!$F$84:$I$84)","v":0.2465321052294886}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!F169","v":"Pp"},{"$f":"+PremisaCosto!B169","v":"BT"},null,{"$f":"+[1]Potencia!F87","v":0},{"$f":"+[1]Potencia!G87","v":0},{"$f":"+[1]Potencia!H87","v":0},{"$f":"+[1]Potencia!I87","v":0},{"$f":"+[1]Potencia!J87","v":0},{"$f":"+[1]Potencia!K87","v":0},null,{"$f":"+[1]Potencia!M87","v":0},{"$f":"+[1]Potencia!N87","v":0},{"$f":"+[1]Potencia!O87","v":0},{"$f":"+[1]Potencia!P87","v":0},{"$f":"+[1]Potencia!Q87","v":0},null,{"$f":"+[1]Potencia!S87","v":0},{"$f":"+[1]Potencia!T87","v":0},{"$f":"+[1]Potencia!U87","v":0},{"$f":"+[1]Potencia!V87","v":0},{"$f":"+[1]Potencia!W87","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T87:W87)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI87:AL87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG87*IF($D87=\"BT\",Balance!D$98,IF($D87=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH87*IF($D87=\"BT\",Balance!E$98,IF($D87=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI87*IF($D87=\"BT\",Balance!F$98,IF($D87=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ87*IF($D87=\"BT\",Balance!G$98,IF($D87=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK87*IF($D87=\"BT\",Balance!H$98,IF($D87=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL87*IF($D87=\"BT\",Balance!I$98,IF($D87=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC87:BF87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN87*IF($D87=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO87*IF($D87=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP87*IF($D87=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ87*IF($D87=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR87*IF($D87=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS87*IF($D87=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ87:BM87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT87*IF($D87=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU87*IF($D87=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV87*IF($D87=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW87*IF($D87=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX87*IF($D87=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY87*IF($D87=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ87:BT87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!F170","v":"Pp"},{"$f":"+PremisaCosto!B170","v":"BT"},null,{"$f":"+[1]Potencia!F88","v":0},{"$f":"+[1]Potencia!G88","v":0},{"$f":"+[1]Potencia!H88","v":0},{"$f":"+[1]Potencia!I88","v":0},{"$f":"+[1]Potencia!J88","v":0},{"$f":"+[1]Potencia!K88","v":0},null,{"$f":"+[1]Potencia!M88","v":0},{"$f":"+[1]Potencia!N88","v":0},{"$f":"+[1]Potencia!O88","v":0},{"$f":"+[1]Potencia!P88","v":0},{"$f":"+[1]Potencia!Q88","v":0},null,{"$f":"+[1]Potencia!S88","v":0},{"$f":"+[1]Potencia!T88","v":0},{"$f":"+[1]Potencia!U88","v":0},{"$f":"+[1]Potencia!V88","v":0},{"$f":"+[1]Potencia!W88","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T88:W88)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI88:AL88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG88*IF($D88=\"BT\",Balance!D$98,IF($D88=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH88*IF($D88=\"BT\",Balance!E$98,IF($D88=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI88*IF($D88=\"BT\",Balance!F$98,IF($D88=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ88*IF($D88=\"BT\",Balance!G$98,IF($D88=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK88*IF($D88=\"BT\",Balance!H$98,IF($D88=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL88*IF($D88=\"BT\",Balance!I$98,IF($D88=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC88:BF88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN88*IF($D88=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO88*IF($D88=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP88*IF($D88=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ88*IF($D88=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR88*IF($D88=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS88*IF($D88=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ88:BM88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT88*IF($D88=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU88*IF($D88=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV88*IF($D88=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW88*IF($D88=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX88*IF($D88=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY88*IF($D88=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ88:BT88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!F171","v":"Pp"},{"$f":"+PremisaCosto!B171","v":"BT"},null,{"$f":"+[1]Potencia!F89","v":0},{"$f":"+[1]Potencia!G89","v":0},{"$f":"+[1]Potencia!H89","v":0},{"$f":"+[1]Potencia!I89","v":0},{"$f":"+[1]Potencia!J89","v":0},{"$f":"+[1]Potencia!K89","v":0},null,{"$f":"+[1]Potencia!M89","v":0},{"$f":"+[1]Potencia!N89","v":0},{"$f":"+[1]Potencia!O89","v":0},{"$f":"+[1]Potencia!P89","v":0},{"$f":"+[1]Potencia!Q89","v":0},null,{"$f":"+[1]Potencia!S89","v":0},{"$f":"+[1]Potencia!T89","v":0},{"$f":"+[1]Potencia!U89","v":0},{"$f":"+[1]Potencia!V89","v":0},{"$f":"+[1]Potencia!W89","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T89:W89)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI89:AL89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG89*IF($D89=\"BT\",Balance!D$98,IF($D89=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH89*IF($D89=\"BT\",Balance!E$98,IF($D89=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI89*IF($D89=\"BT\",Balance!F$98,IF($D89=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ89*IF($D89=\"BT\",Balance!G$98,IF($D89=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK89*IF($D89=\"BT\",Balance!H$98,IF($D89=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL89*IF($D89=\"BT\",Balance!I$98,IF($D89=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC89:BF89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN89*IF($D89=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO89*IF($D89=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP89*IF($D89=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ89*IF($D89=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR89*IF($D89=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS89*IF($D89=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ89:BM89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT89*IF($D89=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU89*IF($D89=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV89*IF($D89=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW89*IF($D89=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX89*IF($D89=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY89*IF($D89=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ89:BT89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!F172","v":"Pp"},{"$f":"+PremisaCosto!B172","v":"BT"},null,{"$f":"+[1]Potencia!F90","v":0},{"$f":"+[1]Potencia!G90","v":0},{"$f":"+[1]Potencia!H90","v":0},{"$f":"+[1]Potencia!I90","v":0},{"$f":"+[1]Potencia!J90","v":0},{"$f":"+[1]Potencia!K90","v":0},null,{"$f":"+[1]Potencia!M90","v":0},{"$f":"+[1]Potencia!N90","v":0},{"$f":"+[1]Potencia!O90","v":0},{"$f":"+[1]Potencia!P90","v":0},{"$f":"+[1]Potencia!Q90","v":0},null,{"$f":"+[1]Potencia!S90","v":0},{"$f":"+[1]Potencia!T90","v":0},{"$f":"+[1]Potencia!U90","v":0},{"$f":"+[1]Potencia!V90","v":0},{"$f":"+[1]Potencia!W90","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T90:W90)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI90:AL90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG90*IF($D90=\"BT\",Balance!D$98,IF($D90=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH90*IF($D90=\"BT\",Balance!E$98,IF($D90=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI90*IF($D90=\"BT\",Balance!F$98,IF($D90=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ90*IF($D90=\"BT\",Balance!G$98,IF($D90=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK90*IF($D90=\"BT\",Balance!H$98,IF($D90=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL90*IF($D90=\"BT\",Balance!I$98,IF($D90=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC90:BF90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN90*IF($D90=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO90*IF($D90=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP90*IF($D90=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ90*IF($D90=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR90*IF($D90=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS90*IF($D90=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ90:BM90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT90*IF($D90=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU90*IF($D90=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV90*IF($D90=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW90*IF($D90=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX90*IF($D90=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY90*IF($D90=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ90:BT90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!F173","v":"Pp"},{"$f":"+PremisaCosto!B173","v":"BT"},null,{"$f":"+[1]Potencia!F91","v":0},{"$f":"+[1]Potencia!G91","v":0},{"$f":"+[1]Potencia!H91","v":0},{"$f":"+[1]Potencia!I91","v":0},{"$f":"+[1]Potencia!J91","v":0},{"$f":"+[1]Potencia!K91","v":0},null,{"$f":"+[1]Potencia!M91","v":0},{"$f":"+[1]Potencia!N91","v":0},{"$f":"+[1]Potencia!O91","v":0},{"$f":"+[1]Potencia!P91","v":0},{"$f":"+[1]Potencia!Q91","v":0},null,{"$f":"+[1]Potencia!S91","v":0},{"$f":"+[1]Potencia!T91","v":0},{"$f":"+[1]Potencia!U91","v":0},{"$f":"+[1]Potencia!V91","v":0},{"$f":"+[1]Potencia!W91","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T91:W91)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI91:AL91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":0},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG91*IF($D91=\"BT\",Balance!D$98,IF($D91=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH91*IF($D91=\"BT\",Balance!E$98,IF($D91=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI91*IF($D91=\"BT\",Balance!F$98,IF($D91=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ91*IF($D91=\"BT\",Balance!G$98,IF($D91=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK91*IF($D91=\"BT\",Balance!H$98,IF($D91=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL91*IF($D91=\"BT\",Balance!I$98,IF($D91=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC91:BF91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN91*IF($D91=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO91*IF($D91=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP91*IF($D91=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ91*IF($D91=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR91*IF($D91=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS91*IF($D91=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ91:BM91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT91*IF($D91=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU91*IF($D91=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV91*IF($D91=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW91*IF($D91=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX91*IF($D91=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY91*IF($D91=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ91:BT91,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!F174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,{"$f":"+[1]Potencia!F92","v":121.15790999999996},{"$f":"+[1]Potencia!G92","v":121.99065884281369},{"$f":"+[1]Potencia!H92","v":124.38147147589387},{"$f":"+[1]Potencia!I92","v":126.59271751246634},{"$f":"+[1]Potencia!J92","v":128.90374137305884},{"$f":"+[1]Potencia!K92","v":131.11205688021735},null,{"$f":"+[1]Potencia!M92","v":0.11335719492120128},{"$f":"+[1]Potencia!N92","v":0.11413632748378214},{"$f":"+[1]Potencia!O92","v":0.11637320837474617},{"$f":"+[1]Potencia!P92","v":0.11844208400974579},{"$f":"+[1]Potencia!Q92","v":0.12060431330400098},null,{"$f":"+[1]Potencia!S92","v":121.87730164789248},{"$f":"+[1]Potencia!T92","v":124.2673351484101},{"$f":"+[1]Potencia!U92","v":126.4763443040916},{"$f":"+[1]Potencia!V92","v":128.78529928904908},{"$f":"+[1]Potencia!W92","v":130.99145256691335},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T92:W92)","v":418.59238146897258},null,121.15790999999996,121.99065884281369,124.38147147589387,126.59271751246634,128.90374137305884,131.11205688021735,null,{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI92:AL92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG92*IF($D92=\"BT\",Balance!D$98,IF($D92=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH92*IF($D92=\"BT\",Balance!E$98,IF($D92=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI92*IF($D92=\"BT\",Balance!F$98,IF($D92=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ92*IF($D92=\"BT\",Balance!G$98,IF($D92=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK92*IF($D92=\"BT\",Balance!H$98,IF($D92=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL92*IF($D92=\"BT\",Balance!I$98,IF($D92=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC92:BF92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN92*IF($D92=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO92*IF($D92=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP92*IF($D92=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ92*IF($D92=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR92*IF($D92=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS92*IF($D92=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ92:BM92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT92*IF($D92=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU92*IF($D92=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV92*IF($D92=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW92*IF($D92=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX92*IF($D92=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY92*IF($D92=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ92:BT92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!F175","v":"Pp"},{"$f":"+PremisaCosto!B175","v":"BT"},null,{"$f":"+[1]Potencia!F93","v":120.32382666666663},{"$f":"+[1]Potencia!G93","v":121.15166573341104},{"$f":"+[1]Potencia!H93","v":123.526453615253},{"$f":"+[1]Potencia!I93","v":125.72329843868705},{"$f":"+[1]Potencia!J93","v":128.01920178666273},{"$f":"+[1]Potencia!K93","v":130.21290149476528},null,{"$f":"+[1]Potencia!M93","v":0.11257681378886587},{"$f":"+[1]Potencia!N93","v":0.113351352689812},{"$f":"+[1]Potencia!O93","v":0.1155732405782583},{"$f":"+[1]Potencia!P93","v":0.11762864221783467},{"$f":"+[1]Potencia!Q93","v":0.11977672452906567},null,{"$f":"+[1]Potencia!S93","v":121.03908891962217},{"$f":"+[1]Potencia!T93","v":123.41310226256319},{"$f":"+[1]Potencia!U93","v":125.6077251981088},{"$f":"+[1]Potencia!V93","v":127.9015731444449},{"$f":"+[1]Potencia!W93","v":130.09312477023622},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T93:W93)","v":415.71830301772661},null,120.32382666666663,121.15166573341104,123.526453615253,125.72329843868705,128.01920178666273,130.21290149476528,null,{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":107.72387891835697},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":108.46502917812148},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":110.59113644488112},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":112.55793431291791},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":114.61341759596495},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":116.57739969564943},{"$f":"+SUMPRODUCT(AI93:AL93,PremisaCosto!$F$84:$I$84)","v":372.52782738711551},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":107.72387891835697},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":108.46502917812148},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":110.59113644488112},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":112.55793431291791},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":114.61341759596495},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":116.57739969564943},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":107.72387891835697},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":108.46502917812148},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":110.59113644488112},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":112.55793431291791},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":114.61341759596495},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":116.57739969564943},null,{"$f":"AG93*IF($D93=\"BT\",Balance!D$98,IF($D93=\"MT\",Balance!D$102,Balance!D$105))","v":126.08223839451468},{"$f":"AH93*IF($D93=\"BT\",Balance!E$98,IF($D93=\"MT\",Balance!E$102,Balance!E$105))","v":126.93814686734591},{"$f":"AI93*IF($D93=\"BT\",Balance!F$98,IF($D93=\"MT\",Balance!F$102,Balance!F$105))","v":118.50631232631683},{"$f":"AJ93*IF($D93=\"BT\",Balance!G$98,IF($D93=\"MT\",Balance!G$102,Balance!G$105))","v":125.4350149381599},{"$f":"AK93*IF($D93=\"BT\",Balance!H$98,IF($D93=\"MT\",Balance!H$102,Balance!H$105))","v":127.72685853273784},{"$f":"AL93*IF($D93=\"BT\",Balance!I$98,IF($D93=\"MT\",Balance!I$102,Balance!I$105))","v":129.91557917470706},{"$f":"+SUMPRODUCT(BC93:BF93,PremisaCosto!$F$84:$I$84)","v":410.64119498221015},{"$f":"+AN93*IF($D93=\"BT\",Balance!D$99,Balance!D$103)","v":124.87915579010229},{"$f":"+AO93*IF($D93=\"BT\",Balance!E$99,Balance!E$103)","v":125.72699072018794},{"$f":"+AP93*IF($D93=\"BT\",Balance!F$99,Balance!F$103)","v":118.02857783740561},{"$f":"+AQ93*IF($D93=\"BT\",Balance!G$99,Balance!G$103)","v":124.65003863820721},{"$f":"+AR93*IF($D93=\"BT\",Balance!H$99,Balance!H$103)","v":126.92747200296722},{"$f":"+AS93*IF($D93=\"BT\",Balance!I$99,Balance!I$103)","v":129.10249268674792},{"$f":"+SUMPRODUCT(BJ93:BM93,PremisaCosto!$F$84:$I$84)","v":408.32236929047303},{"$f":"+AT93*IF($D93=\"BT\",Balance!D$100,0)","v":118.00138020043096},{"$f":"+AU93*IF($D93=\"BT\",Balance!E$100,0)","v":118.80305502297225},{"$f":"+AV93*IF($D93=\"BT\",Balance!F$100,0)","v":115.28227815471811},{"$f":"+AW93*IF($D93=\"BT\",Balance!G$100,0)","v":120.14762058116492},{"$f":"+AX93*IF($D93=\"BT\",Balance!H$100,0)","v":122.3424030985057},{"$f":"+AY93*IF($D93=\"BT\",Balance!I$100,0)","v":124.43884452122654},{"$f":"+SUMPRODUCT(BQ93:BT93,PremisaCosto!$F$84:$I$84)","v":395.0163551356776}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!F176","v":"Pp"},{"$f":"+PremisaCosto!B176","v":"BT"},null,{"$f":"+[1]Potencia!F94","v":0.63508333333333333},{"$f":"+[1]Potencia!G94","v":0.63948722931376012},{"$f":"+[1]Potencia!H94","v":0.65204017194128738},{"$f":"+[1]Potencia!I94","v":0.66367131060217133},{"$f":"+[1]Potencia!J94","v":0.67582628715755577},{"$f":"+[1]Potencia!K94","v":0.68743716456726933},null,{"$f":"+[1]Potencia!M94","v":5.9419368663484644E-4},{"$f":"+[1]Potencia!N94","v":5.9831403911588497E-4},{"$f":"+[1]Potencia!O94","v":6.1005876436133748E-4},{"$f":"+[1]Potencia!P94","v":6.2094103570736303E-4},{"$f":"+[1]Potencia!Q94","v":6.3231341780483686E-4},null,{"$f":"+[1]Potencia!S94","v":0.63889303562712529},{"$f":"+[1]Potencia!T94","v":0.65144185790217146},{"$f":"+[1]Potencia!U94","v":0.66306125183780995},{"$f":"+[1]Potencia!V94","v":0.67520534612184846},{"$f":"+[1]Potencia!W94","v":0.68680485114946455},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T94:W94)","v":2.1945452201432074},null,0.63508333333333333,0.63948722931376012,0.65204017194128738,0.66367131060217133,0.67582628715755577,0.68743716456726933,null,{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.56857932463029959},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.57252205792350486},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.58376049430920074},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.59417365525577481},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.60505579937453768},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.61545082076697455},{"$f":"+SUMPRODUCT(AI94:AL94,PremisaCosto!$F$84:$I$84)","v":1.9665459142694504},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.56857932463029959},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.57252205792350486},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.58376049430920074},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.59417365525577481},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.60505579937453768},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.61545082076697455},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.56857932463029959},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.57252205792350486},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.58376049430920074},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.59417365525577481},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.60505579937453768},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.61545082076697455},null,{"$f":"AG94*IF($D94=\"BT\",Balance!D$98,IF($D94=\"MT\",Balance!D$102,Balance!D$105))","v":0.66547690887144095},{"$f":"AH94*IF($D94=\"BT\",Balance!E$98,IF($D94=\"MT\",Balance!E$102,Balance!E$105))","v":0.67003060455681196},{"$f":"AI94*IF($D94=\"BT\",Balance!F$98,IF($D94=\"MT\",Balance!F$102,Balance!F$105))","v":0.62554112098170156},{"$f":"AJ94*IF($D94=\"BT\",Balance!G$98,IF($D94=\"MT\",Balance!G$102,Balance!G$105))","v":0.66214951240727948},{"$f":"AK94*IF($D94=\"BT\",Balance!H$98,IF($D94=\"MT\",Balance!H$102,Balance!H$105))","v":0.67428297761400102},{"$f":"AL94*IF($D94=\"BT\",Balance!I$98,IF($D94=\"MT\",Balance!I$102,Balance!I$105))","v":0.68586750126726526},{"$f":"+SUMPRODUCT(BC94:BF94,PremisaCosto!$F$84:$I$84)","v":2.1677451656500804},{"$f":"+AN94*IF($D94=\"BT\",Balance!D$99,Balance!D$103)","v":0.65912689714182537},{"$f":"+AO94*IF($D94=\"BT\",Balance!E$99,Balance!E$103)","v":0.66363763518141206},{"$f":"+AP94*IF($D94=\"BT\",Balance!F$99,Balance!F$103)","v":0.62301937710275734},{"$f":"+AQ94*IF($D94=\"BT\",Balance!G$99,Balance!G$103)","v":0.65800575976754649},{"$f":"+AR94*IF($D94=\"BT\",Balance!H$99,Balance!H$103)","v":0.67006293544158591},{"$f":"+AS94*IF($D94=\"BT\",Balance!I$99,Balance!I$103)","v":0.68157494758468673},{"$f":"+SUMPRODUCT(BJ94:BM94,PremisaCosto!$F$84:$I$84)","v":2.1555041569026261},{"$f":"+AT94*IF($D94=\"BT\",Balance!D$100,0)","v":0.62282518726097469},{"$f":"+AU94*IF($D94=\"BT\",Balance!E$100,0)","v":0.62709031717175123},{"$f":"+AV94*IF($D94=\"BT\",Balance!F$100,0)","v":0.60852290557869548},{"$f":"+AW94*IF($D94=\"BT\",Balance!G$100,0)","v":0.63423828206130906},{"$f":"+AX94*IF($D94=\"BT\",Balance!H$100,0)","v":0.64585789392580117},{"$f":"+AY94*IF($D94=\"BT\",Balance!I$100,0)","v":0.65695399962451662},{"$f":"+SUMPRODUCT(BQ94:BT94,PremisaCosto!$F$84:$I$84)","v":2.0852621242551965}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!F177","v":"Pp"},{"$f":"+PremisaCosto!B177","v":"BT"},null,{"$f":"+[1]Potencia!F95","v":0},{"$f":"+[1]Potencia!G95","v":0},{"$f":"+[1]Potencia!H95","v":0},{"$f":"+[1]Potencia!I95","v":0},{"$f":"+[1]Potencia!J95","v":0},{"$f":"+[1]Potencia!K95","v":0},null,{"$f":"+[1]Potencia!M95","v":0},{"$f":"+[1]Potencia!N95","v":0},{"$f":"+[1]Potencia!O95","v":0},{"$f":"+[1]Potencia!P95","v":0},{"$f":"+[1]Potencia!Q95","v":0},null,{"$f":"+[1]Potencia!S95","v":0},{"$f":"+[1]Potencia!T95","v":0},{"$f":"+[1]Potencia!U95","v":0},{"$f":"+[1]Potencia!V95","v":0},{"$f":"+[1]Potencia!W95","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T95:W95)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI95:AL95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG95*IF($D95=\"BT\",Balance!D$98,IF($D95=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH95*IF($D95=\"BT\",Balance!E$98,IF($D95=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI95*IF($D95=\"BT\",Balance!F$98,IF($D95=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ95*IF($D95=\"BT\",Balance!G$98,IF($D95=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK95*IF($D95=\"BT\",Balance!H$98,IF($D95=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL95*IF($D95=\"BT\",Balance!I$98,IF($D95=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC95:BF95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN95*IF($D95=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO95*IF($D95=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP95*IF($D95=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ95*IF($D95=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR95*IF($D95=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS95*IF($D95=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ95:BM95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT95*IF($D95=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU95*IF($D95=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV95*IF($D95=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW95*IF($D95=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX95*IF($D95=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY95*IF($D95=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ95:BT95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!F178","v":"Pp"},{"$f":"+PremisaCosto!B178","v":"BT"},null,{"$f":"+[1]Potencia!F96","v":0.127},{"$f":"+[1]Potencia!G96","v":0.12696050036878676},{"$f":"+[1]Potencia!H96","v":0.12898483570147265},{"$f":"+[1]Potencia!I96","v":0.13039021096953704},{"$f":"+[1]Potencia!J96","v":0.13193340747630733},{"$f":"+[1]Potencia!K96","v":0.13358890047850314},null,{"$f":"+[1]Potencia!M96","v":1.1882314373855216E-4},{"$f":"+[1]Potencia!N96","v":1.1878618727904608E-4},{"$f":"+[1]Potencia!O96","v":1.206801863988159E-4},{"$f":"+[1]Potencia!P96","v":1.2199507700892472E-4},{"$f":"+[1]Potencia!Q96","v":1.2343891527932471E-4},null,{"$f":"+[1]Potencia!S96","v":0.12684167722504822},{"$f":"+[1]Potencia!T96","v":0.12886604951419361},{"$f":"+[1]Potencia!U96","v":0.13026953078313822},{"$f":"+[1]Potencia!V96","v":0.13181141239929842},{"$f":"+[1]Potencia!W96","v":0.13346546156322381},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T96:W96)","v":0.43030809438152284},null,0.127,0.12696050036878676,0.12898483570147265,0.13039021096953704,0.13193340747630733,0.13358890047850314,null,{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0.11370094354239293},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0.11366558019327071},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0.11547793324344859},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0.11673614185770106},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0.11811773948676489},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0.11959987426139081},{"$f":"+SUMPRODUCT(AI96:AL96,PremisaCosto!$F$84:$I$84)","v":0.38560370778183339},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0.11370094354239293},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0.11366558019327071},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0.11547793324344859},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0.11673614185770106},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0.11811773948676489},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0.11959987426139081},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0.11370094354239293},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0.11366558019327071},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0.11547793324344859},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0.11673614185770106},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0.11811773948676489},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0.11959987426139081},null,{"$f":"AG96*IF($D96=\"BT\",Balance!D$98,IF($D96=\"MT\",Balance!D$102,Balance!D$105))","v":0.13307791748065556},{"$f":"AH96*IF($D96=\"BT\",Balance!E$98,IF($D96=\"MT\",Balance!E$102,Balance!E$105))","v":0.13302442475390822},{"$f":"AI96*IF($D96=\"BT\",Balance!F$98,IF($D96=\"MT\",Balance!F$102,Balance!F$105))","v":0.12374286460620876},{"$f":"AJ96*IF($D96=\"BT\",Balance!G$98,IF($D96=\"MT\",Balance!G$102,Balance!G$105))","v":0.13009122623942274},{"$f":"AK96*IF($D96=\"BT\",Balance!H$98,IF($D96=\"MT\",Balance!H$102,Balance!H$105))","v":0.1316321257849303},{"$f":"AL96*IF($D96=\"BT\",Balance!I$98,IF($D96=\"MT\",Balance!I$102,Balance!I$105))","v":0.13328386955323884},{"$f":"+SUMPRODUCT(BC96:BF96,PremisaCosto!$F$84:$I$84)","v":0.42501389924259425},{"$f":"+AN96*IF($D96=\"BT\",Balance!D$99,Balance!D$103)","v":0.13180808177983755},{"$f":"+AO96*IF($D96=\"BT\",Balance!E$99,Balance!E$103)","v":0.13175519754570567},{"$f":"+AP96*IF($D96=\"BT\",Balance!F$99,Balance!F$103)","v":0.12324402000444379},{"$f":"+AQ96*IF($D96=\"BT\",Balance!G$99,Balance!G$103)","v":0.12927711122153815},{"$f":"+AR96*IF($D96=\"BT\",Balance!H$99,Balance!H$103)","v":0.13080829789589962},{"$f":"+AS96*IF($D96=\"BT\",Balance!I$99,Balance!I$103)","v":0.13244970236493797},{"$f":"+SUMPRODUCT(BJ96:BM96,PremisaCosto!$F$84:$I$84)","v":0.42261622062323717},{"$f":"+AT96*IF($D96=\"BT\",Balance!D$100,0)","v":0.1245486924794286},{"$f":"+AU96*IF($D96=\"BT\",Balance!E$100,0)","v":0.12449928129132946},{"$f":"+AV96*IF($D96=\"BT\",Balance!F$100,0)","v":0.12037636693911923},{"$f":"+AW96*IF($D96=\"BT\",Balance!G$100,0)","v":0.12460756112524396},{"$f":"+AX96*IF($D96=\"BT\",Balance!H$100,0)","v":0.12608303984369476},{"$f":"+AY96*IF($D96=\"BT\",Balance!I$100,0)","v":0.1276651409006069},{"$f":"+SUMPRODUCT(BQ96:BT96,PremisaCosto!$F$84:$I$84)","v":0.40885766871837992}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!F179","v":"Pp"},{"$f":"+PremisaCosto!B179","v":"BT"},null,{"$f":"+[1]Potencia!F97","v":7.1999999999999995E-2},{"$f":"+[1]Potencia!G97","v":7.2499273865252442E-2},{"$f":"+[1]Potencia!H97","v":7.392241287984154E-2},{"$f":"+[1]Potencia!I97","v":7.5241046104222026E-2},{"$f":"+[1]Potencia!J97","v":7.6619067327664117E-2},{"$f":"+[1]Potencia!K97","v":7.7935403514777679E-2},null,{"$f":"+[1]Potencia!M97","v":6.7364301962013825E-5},{"$f":"+[1]Potencia!N97","v":6.7831430231744485E-5},{"$f":"+[1]Potencia!O97","v":6.9162940874976467E-5},{"$f":"+[1]Potencia!P97","v":7.0396674301425225E-5},{"$f":"+[1]Potencia!Q97","v":7.168597204873102E-5},null,{"$f":"+[1]Potencia!S97","v":7.2431909563290431E-2},{"$f":"+[1]Potencia!T97","v":7.3854581449609796E-2},{"$f":"+[1]Potencia!U97","v":7.5171883163347053E-2},{"$f":"+[1]Potencia!V97","v":7.6548670653362696E-2},{"$f":"+[1]Potencia!W97","v":7.7863717542728944E-2},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T97:W97)","v":0.2487976735603899},null,7.1999999999999995E-2,7.2499273865252442E-2,7.392241287984154E-2,7.5241046104222026E-2,7.6619067327664117E-2,7.7935403514777679E-2,null,{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":6.4460377441356617E-2},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":6.4907368855256303E-2},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":6.6181481050144278E-2},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":6.7362030985564814E-2},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":6.8595749988138111E-2},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":6.9774243425097235E-2},{"$f":"+SUMPRODUCT(AI97:AL97,PremisaCosto!$F$84:$I$84)","v":0.22294917595181801},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":6.4460377441356617E-2},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":6.4907368855256303E-2},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":6.6181481050144278E-2},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":6.7362030985564814E-2},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":6.8595749988138111E-2},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":6.9774243425097235E-2},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":6.4460377441356617E-2},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":6.4907368855256303E-2},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":6.6181481050144278E-2},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":6.7362030985564814E-2},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":6.8595749988138111E-2},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":6.9774243425097235E-2},null,{"$f":"AG97*IF($D97=\"BT\",Balance!D$98,IF($D97=\"MT\",Balance!D$102,Balance!D$105))","v":7.5445748492970061E-2},{"$f":"AH97*IF($D97=\"BT\",Balance!E$98,IF($D97=\"MT\",Balance!E$102,Balance!E$105))","v":7.5962005292886187E-2},{"$f":"AI97*IF($D97=\"BT\",Balance!F$98,IF($D97=\"MT\",Balance!F$102,Balance!F$105))","v":7.091819033305212E-2},{"$f":"AJ97*IF($D97=\"BT\",Balance!G$98,IF($D97=\"MT\",Balance!G$102,Balance!G$105))","v":7.5068518399145703E-2},{"$f":"AK97*IF($D97=\"BT\",Balance!H$98,IF($D97=\"MT\",Balance!H$102,Balance!H$105))","v":7.644410086058219E-2},{"$f":"AL97*IF($D97=\"BT\",Balance!I$98,IF($D97=\"MT\",Balance!I$102,Balance!I$105))","v":7.7757449297325448E-2},{"$f":"+SUMPRODUCT(BC97:BF97,PremisaCosto!$F$84:$I$84)","v":0.24575932595744251},{"$f":"+AN97*IF($D97=\"BT\",Balance!D$99,Balance!D$103)","v":7.4725841638963009E-2},{"$f":"+AO97*IF($D97=\"BT\",Balance!E$99,Balance!E$103)","v":7.5237228289822877E-2},{"$f":"+AP97*IF($D97=\"BT\",Balance!F$99,Balance!F$103)","v":7.063229783713193E-2},{"$f":"+AQ97*IF($D97=\"BT\",Balance!G$99,Balance!G$103)","v":7.4598737231224274E-2},{"$f":"+AR97*IF($D97=\"BT\",Balance!H$99,Balance!H$103)","v":7.5965670675965116E-2},{"$f":"+AS97*IF($D97=\"BT\",Balance!I$99,Balance!I$103)","v":7.7270798414009884E-2},{"$f":"+SUMPRODUCT(BJ97:BM97,PremisaCosto!$F$84:$I$84)","v":0.24437155118276724},{"$f":"+AT97*IF($D97=\"BT\",Balance!D$100,0)","v":7.0610282350542189E-2},{"$f":"+AU97*IF($D97=\"BT\",Balance!E$100,0)","v":7.1093824174831802E-2},{"$f":"+AV97*IF($D97=\"BT\",Balance!F$100,0)","v":6.8988819107727722E-2},{"$f":"+AW97*IF($D97=\"BT\",Balance!G$100,0)","v":7.19041957355952E-2},{"$f":"+AX97*IF($D97=\"BT\",Balance!H$100,0)","v":7.322152215613334E-2},{"$f":"+AY97*IF($D97=\"BT\",Balance!I$100,0)","v":7.4479498186010032E-2},{"$f":"+SUMPRODUCT(BQ97:BT97,PremisaCosto!$F$84:$I$84)","v":0.23640814530330531}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!F180","v":"Pp"},{"$f":"+PremisaCosto!B180","v":"BT"},null,{"$f":"+[1]Potencia!F98","v":0},{"$f":"+[1]Potencia!G98","v":0},{"$f":"+[1]Potencia!H98","v":0},{"$f":"+[1]Potencia!I98","v":0},{"$f":"+[1]Potencia!J98","v":0},{"$f":"+[1]Potencia!K98","v":0},null,{"$f":"+[1]Potencia!M98","v":0},{"$f":"+[1]Potencia!N98","v":0},{"$f":"+[1]Potencia!O98","v":0},{"$f":"+[1]Potencia!P98","v":0},{"$f":"+[1]Potencia!Q98","v":0},null,{"$f":"+[1]Potencia!S98","v":0},{"$f":"+[1]Potencia!T98","v":0},{"$f":"+[1]Potencia!U98","v":0},{"$f":"+[1]Potencia!V98","v":0},{"$f":"+[1]Potencia!W98","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T98:W98)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI98:AL98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG98*IF($D98=\"BT\",Balance!D$98,IF($D98=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH98*IF($D98=\"BT\",Balance!E$98,IF($D98=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI98*IF($D98=\"BT\",Balance!F$98,IF($D98=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ98*IF($D98=\"BT\",Balance!G$98,IF($D98=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK98*IF($D98=\"BT\",Balance!H$98,IF($D98=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL98*IF($D98=\"BT\",Balance!I$98,IF($D98=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC98:BF98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN98*IF($D98=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO98*IF($D98=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP98*IF($D98=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ98*IF($D98=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR98*IF($D98=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS98*IF($D98=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ98:BM98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT98*IF($D98=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU98*IF($D98=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV98*IF($D98=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW98*IF($D98=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX98*IF($D98=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY98*IF($D98=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ98:BT98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!F181","v":"Pp"},{"$f":"+PremisaCosto!B181","v":"BT"},null,{"$f":"+[1]Potencia!F99","v":0},{"$f":"+[1]Potencia!G99","v":0},{"$f":"+[1]Potencia!H99","v":0},{"$f":"+[1]Potencia!I99","v":0},{"$f":"+[1]Potencia!J99","v":0},{"$f":"+[1]Potencia!K99","v":0},null,{"$f":"+[1]Potencia!M99","v":0},{"$f":"+[1]Potencia!N99","v":0},{"$f":"+[1]Potencia!O99","v":0},{"$f":"+[1]Potencia!P99","v":0},{"$f":"+[1]Potencia!Q99","v":0},null,{"$f":"+[1]Potencia!S99","v":0},{"$f":"+[1]Potencia!T99","v":0},{"$f":"+[1]Potencia!U99","v":0},{"$f":"+[1]Potencia!V99","v":0},{"$f":"+[1]Potencia!W99","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T99:W99)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI99:AL99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG99*IF($D99=\"BT\",Balance!D$98,IF($D99=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH99*IF($D99=\"BT\",Balance!E$98,IF($D99=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI99*IF($D99=\"BT\",Balance!F$98,IF($D99=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ99*IF($D99=\"BT\",Balance!G$98,IF($D99=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK99*IF($D99=\"BT\",Balance!H$98,IF($D99=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL99*IF($D99=\"BT\",Balance!I$98,IF($D99=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC99:BF99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN99*IF($D99=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO99*IF($D99=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP99*IF($D99=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ99*IF($D99=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR99*IF($D99=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS99*IF($D99=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ99:BM99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT99*IF($D99=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU99*IF($D99=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV99*IF($D99=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW99*IF($D99=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX99*IF($D99=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY99*IF($D99=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ99:BT99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!F182","v":"Pp"},{"$f":"+PremisaCosto!B182","v":"BT"},null,{"$f":"+[1]Potencia!F100","v":0},{"$f":"+[1]Potencia!G100","v":0},{"$f":"+[1]Potencia!H100","v":0},{"$f":"+[1]Potencia!I100","v":0},{"$f":"+[1]Potencia!J100","v":0},{"$f":"+[1]Potencia!K100","v":0},null,{"$f":"+[1]Potencia!M100","v":0},{"$f":"+[1]Potencia!N100","v":0},{"$f":"+[1]Potencia!O100","v":0},{"$f":"+[1]Potencia!P100","v":0},{"$f":"+[1]Potencia!Q100","v":0},null,{"$f":"+[1]Potencia!S100","v":0},{"$f":"+[1]Potencia!T100","v":0},{"$f":"+[1]Potencia!U100","v":0},{"$f":"+[1]Potencia!V100","v":0},{"$f":"+[1]Potencia!W100","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T100:W100)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI100:AL100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG100*IF($D100=\"BT\",Balance!D$98,IF($D100=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH100*IF($D100=\"BT\",Balance!E$98,IF($D100=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI100*IF($D100=\"BT\",Balance!F$98,IF($D100=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ100*IF($D100=\"BT\",Balance!G$98,IF($D100=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK100*IF($D100=\"BT\",Balance!H$98,IF($D100=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL100*IF($D100=\"BT\",Balance!I$98,IF($D100=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC100:BF100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN100*IF($D100=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO100*IF($D100=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP100*IF($D100=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ100*IF($D100=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR100*IF($D100=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS100*IF($D100=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ100:BM100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT100*IF($D100=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU100*IF($D100=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV100*IF($D100=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW100*IF($D100=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX100*IF($D100=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY100*IF($D100=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ100:BT100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!F183","v":"Pp"},{"$f":"+PremisaCosto!B183","v":"BT"},null,{"$f":"+[1]Potencia!F101","v":0},{"$f":"+[1]Potencia!G101","v":0},{"$f":"+[1]Potencia!H101","v":0},{"$f":"+[1]Potencia!I101","v":0},{"$f":"+[1]Potencia!J101","v":0},{"$f":"+[1]Potencia!K101","v":0},null,{"$f":"+[1]Potencia!M101","v":0},{"$f":"+[1]Potencia!N101","v":0},{"$f":"+[1]Potencia!O101","v":0},{"$f":"+[1]Potencia!P101","v":0},{"$f":"+[1]Potencia!Q101","v":0},null,{"$f":"+[1]Potencia!S101","v":0},{"$f":"+[1]Potencia!T101","v":0},{"$f":"+[1]Potencia!U101","v":0},{"$f":"+[1]Potencia!V101","v":0},{"$f":"+[1]Potencia!W101","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T101:W101)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI101:AL101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG101*IF($D101=\"BT\",Balance!D$98,IF($D101=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH101*IF($D101=\"BT\",Balance!E$98,IF($D101=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI101*IF($D101=\"BT\",Balance!F$98,IF($D101=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ101*IF($D101=\"BT\",Balance!G$98,IF($D101=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK101*IF($D101=\"BT\",Balance!H$98,IF($D101=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL101*IF($D101=\"BT\",Balance!I$98,IF($D101=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC101:BF101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN101*IF($D101=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO101*IF($D101=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP101*IF($D101=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ101*IF($D101=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR101*IF($D101=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS101*IF($D101=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ101:BM101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT101*IF($D101=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU101*IF($D101=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV101*IF($D101=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW101*IF($D101=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX101*IF($D101=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY101*IF($D101=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ101:BT101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!F184","v":"Pp"},{"$f":"+PremisaCosto!B184","v":"BT"},null,{"$f":"+[1]Potencia!F102","v":0},{"$f":"+[1]Potencia!G102","v":0},{"$f":"+[1]Potencia!H102","v":0},{"$f":"+[1]Potencia!I102","v":0},{"$f":"+[1]Potencia!J102","v":0},{"$f":"+[1]Potencia!K102","v":0},null,{"$f":"+[1]Potencia!M102","v":0},{"$f":"+[1]Potencia!N102","v":0},{"$f":"+[1]Potencia!O102","v":0},{"$f":"+[1]Potencia!P102","v":0},{"$f":"+[1]Potencia!Q102","v":0},null,{"$f":"+[1]Potencia!S102","v":0},{"$f":"+[1]Potencia!T102","v":0},{"$f":"+[1]Potencia!U102","v":0},{"$f":"+[1]Potencia!V102","v":0},{"$f":"+[1]Potencia!W102","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T102:W102)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI102:AL102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":0},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG102*IF($D102=\"BT\",Balance!D$98,IF($D102=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH102*IF($D102=\"BT\",Balance!E$98,IF($D102=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI102*IF($D102=\"BT\",Balance!F$98,IF($D102=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ102*IF($D102=\"BT\",Balance!G$98,IF($D102=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK102*IF($D102=\"BT\",Balance!H$98,IF($D102=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL102*IF($D102=\"BT\",Balance!I$98,IF($D102=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC102:BF102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN102*IF($D102=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO102*IF($D102=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP102*IF($D102=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ102*IF($D102=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR102*IF($D102=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS102*IF($D102=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ102:BM102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT102*IF($D102=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU102*IF($D102=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV102*IF($D102=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW102*IF($D102=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX102*IF($D102=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY102*IF($D102=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ102:BT102,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!F185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,{"$f":"+[1]Potencia!F103","v":47.866166666666629},{"$f":"+[1]Potencia!G103","v":48.196726451229473},{"$f":"+[1]Potencia!H103","v":49.142121529242623},{"$f":"+[1]Potencia!I103","v":50.01739729631926},{"$f":"+[1]Potencia!J103","v":50.932203596848161},{"$f":"+[1]Potencia!K103","v":51.806328327184637},null,{"$f":"+[1]Potencia!M103","v":4.4784318126352939E-2},{"$f":"+[1]Potencia!N103","v":4.5093594920016682E-2},{"$f":"+[1]Potencia!O103","v":4.5978121024303896E-2},{"$f":"+[1]Potencia!P103","v":4.6797042428100892E-2},{"$f":"+[1]Potencia!Q103","v":4.7652949204011752E-2},null,{"$f":"+[1]Potencia!S103","v":48.15194213310312},{"$f":"+[1]Potencia!T103","v":49.097027934322604},{"$f":"+[1]Potencia!U103","v":49.971419175294955},{"$f":"+[1]Potencia!V103","v":50.885406554420058},{"$f":"+[1]Potencia!W103","v":51.758675377980623},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T103:W103)","v":165.39001134604717},null,47.866166666666629,48.196726451229473,49.142121529242623,50.01739729631926,50.932203596848161,51.806328327184637,null,{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI103:AL103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG103*IF($D103=\"BT\",Balance!D$98,IF($D103=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH103*IF($D103=\"BT\",Balance!E$98,IF($D103=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI103*IF($D103=\"BT\",Balance!F$98,IF($D103=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ103*IF($D103=\"BT\",Balance!G$98,IF($D103=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK103*IF($D103=\"BT\",Balance!H$98,IF($D103=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL103*IF($D103=\"BT\",Balance!I$98,IF($D103=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC103:BF103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN103*IF($D103=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO103*IF($D103=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP103*IF($D103=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ103*IF($D103=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR103*IF($D103=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS103*IF($D103=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ103:BM103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT103*IF($D103=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU103*IF($D103=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV103*IF($D103=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW103*IF($D103=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX103*IF($D103=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY103*IF($D103=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ103:BT103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!F186","v":"Pp"},{"$f":"+PremisaCosto!B186","v":"BT"},null,{"$f":"+[1]Potencia!F104","v":47.69366666666663},{"$f":"+[1]Potencia!G104","v":48.023030166855442},{"$f":"+[1]Potencia!H104","v":48.965015584260478},{"$f":"+[1]Potencia!I104","v":49.837132018453687},{"$f":"+[1]Potencia!J104","v":50.74863670621118},{"$f":"+[1]Potencia!K104","v":51.619607636650365},null,{"$f":"+[1]Potencia!M104","v":4.4622924486235616E-2},{"$f":"+[1]Potencia!N104","v":4.4931082017929849E-2},{"$f":"+[1]Potencia!O104","v":4.5812417991567163E-2},{"$f":"+[1]Potencia!P104","v":4.662838347516475E-2},{"$f":"+[1]Potencia!Q104","v":4.7481201211635397E-2},null,{"$f":"+[1]Potencia!S104","v":47.978407242369208},{"$f":"+[1]Potencia!T104","v":48.920084502242545},{"$f":"+[1]Potencia!U104","v":49.791319600462117},{"$f":"+[1]Potencia!V104","v":50.702008322736013},{"$f":"+[1]Potencia!W104","v":51.572126435438726},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T104:W104)","v":164.79393258925998},null,47.69366666666663,48.023030166855442,48.965015584260478,49.837132018453687,50.74863670621118,51.619607636650365,null,{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":42.699329929105275},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":42.99420347823829},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":43.837547027546385},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":44.618338062558941},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":45.434392732175802},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":46.214158217128016},{"$f":"+SUMPRODUCT(AI104:AL104,PremisaCosto!$F$84:$I$84)","v":147.67289276799124},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":42.699329929105275},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":42.99420347823829},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":43.837547027546385},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":44.618338062558941},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":45.434392732175802},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":46.214158217128016},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":42.699329929105275},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":42.99420347823829},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":43.837547027546385},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":44.618338062558941},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":45.434392732175802},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":46.214158217128016},null,{"$f":"AG104*IF($D104=\"BT\",Balance!D$98,IF($D104=\"MT\",Balance!D$102,Balance!D$105))","v":49.976171945012233},{"$f":"AH104*IF($D104=\"BT\",Balance!E$98,IF($D104=\"MT\",Balance!E$102,Balance!E$105))","v":50.316720116330565},{"$f":"AI104*IF($D104=\"BT\",Balance!F$98,IF($D104=\"MT\",Balance!F$102,Balance!F$105))","v":46.975066959866417},{"$f":"AJ104*IF($D104=\"BT\",Balance!G$98,IF($D104=\"MT\",Balance!G$102,Balance!G$105))","v":49.722855483770495},{"$f":"AK104*IF($D104=\"BT\",Balance!H$98,IF($D104=\"MT\",Balance!H$102,Balance!H$105))","v":50.632747672535828},{"$f":"AL104*IF($D104=\"BT\",Balance!I$98,IF($D104=\"MT\",Balance!I$102,Balance!I$105))","v":51.501741731453251},{"$f":"+SUMPRODUCT(BC104:BF104,PremisaCosto!$F$84:$I$84)","v":162.78139090786948},{"$f":"+AN104*IF($D104=\"BT\",Balance!D$99,Balance!D$103)","v":49.499296979372488},{"$f":"+AO104*IF($D104=\"BT\",Balance!E$99,Balance!E$103)","v":49.836632716461658},{"$f":"+AP104*IF($D104=\"BT\",Balance!F$99,Balance!F$103)","v":46.785696375590305},{"$f":"+AQ104*IF($D104=\"BT\",Balance!G$99,Balance!G$103)","v":49.411688277867299},{"$f":"+AR104*IF($D104=\"BT\",Balance!H$99,Balance!H$103)","v":50.31585945560434},{"$f":"+AS104*IF($D104=\"BT\",Balance!I$99,Balance!I$103)","v":51.179414181715025},{"$f":"+SUMPRODUCT(BJ104:BM104,PremisaCosto!$F$84:$I$84)","v":161.86218647356},{"$f":"+AT104*IF($D104=\"BT\",Balance!D$100,0)","v":46.773100967582963},{"$f":"+AU104*IF($D104=\"BT\",Balance!E$100,0)","v":47.092069768458728},{"$f":"+AV104*IF($D104=\"BT\",Balance!F$100,0)","v":45.697082537612864},{"$f":"+AW104*IF($D104=\"BT\",Balance!G$100,0)","v":47.626914843685441},{"$f":"+AX104*IF($D104=\"BT\",Balance!H$100,0)","v":48.498272774403013},{"$f":"+AY104*IF($D104=\"BT\",Balance!I$100,0)","v":49.330628956164418},{"$f":"+SUMPRODUCT(BQ104:BT104,PremisaCosto!$F$84:$I$84)","v":156.58755671852023}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!F187","v":"Pp"},{"$f":"+PremisaCosto!B187","v":"BT"},null,{"$f":"+[1]Potencia!F105","v":0.17249999999999999},{"$f":"+[1]Potencia!G105","v":0.17369617696883397},{"$f":"+[1]Potencia!H105","v":0.1771057808579537},{"$f":"+[1]Potencia!I105","v":0.18026500629136527},{"$f":"+[1]Potencia!J105","v":0.18356651547252864},{"$f":"+[1]Potencia!K105","v":0.18672023758748824},null,{"$f":"+[1]Potencia!M105","v":1.6139364011732478E-4},{"$f":"+[1]Potencia!N105","v":1.6251280159688782E-4},{"$f":"+[1]Potencia!O105","v":1.6570287917963111E-4},{"$f":"+[1]Potencia!P105","v":1.6865869884716462E-4},{"$f":"+[1]Potencia!Q105","v":1.7174764136675144E-4},null,{"$f":"+[1]Potencia!S105","v":0.17353478332871664},{"$f":"+[1]Potencia!T105","v":0.17694326805635682},{"$f":"+[1]Potencia!U105","v":0.18009930341218564},{"$f":"+[1]Potencia!V105","v":0.18339785677368148},{"$f":"+[1]Potencia!W105","v":0.18654848994612147},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T105:W105)","v":0.59607775957176745},null,0.17249999999999999,0.17369617696883397,0.1771057808579537,0.18026500629136527,0.18356651547252864,0.18672023758748824,null,{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.15443632095325022},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.15550723788238491},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.158559798349304},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.16138819923624906},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.16434398434658093},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.16716745820596215},{"$f":"+SUMPRODUCT(AI105:AL105,PremisaCosto!$F$84:$I$84)","v":0.53414906738456402},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.15443632095325022},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.15550723788238491},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.158559798349304},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.16138819923624906},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.16434398434658093},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.16716745820596215},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.15443632095325022},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.15550723788238491},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.158559798349304},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.16138819923624906},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.16434398434658093},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.16716745820596215},null,{"$f":"AG105*IF($D105=\"BT\",Balance!D$98,IF($D105=\"MT\",Balance!D$102,Balance!D$105))","v":0.18075543909774078},{"$f":"AH105*IF($D105=\"BT\",Balance!E$98,IF($D105=\"MT\",Balance!E$102,Balance!E$105))","v":0.18199230434753982},{"$f":"AI105*IF($D105=\"BT\",Balance!F$98,IF($D105=\"MT\",Balance!F$102,Balance!F$105))","v":0.16990816433960404},{"$f":"AJ105*IF($D105=\"BT\",Balance!G$98,IF($D105=\"MT\",Balance!G$102,Balance!G$105))","v":0.17985165866461997},{"$f":"AK105*IF($D105=\"BT\",Balance!H$98,IF($D105=\"MT\",Balance!H$102,Balance!H$105))","v":0.18314732497847822},{"$f":"AL105*IF($D105=\"BT\",Balance!I$98,IF($D105=\"MT\",Balance!I$102,Balance!I$105))","v":0.18629388894150892},{"$f":"+SUMPRODUCT(BC105:BF105,PremisaCosto!$F$84:$I$84)","v":0.58879838510637272},{"$f":"+AN105*IF($D105=\"BT\",Balance!D$99,Balance!D$103)","v":0.17903066226001552},{"$f":"+AO105*IF($D105=\"BT\",Balance!E$99,Balance!E$103)","v":0.18025585944436731},{"$f":"+AP105*IF($D105=\"BT\",Balance!F$99,Balance!F$103)","v":0.16922321356812858},{"$f":"+AQ105*IF($D105=\"BT\",Balance!G$99,Balance!G$103)","v":0.17872614128314152},{"$f":"+AR105*IF($D105=\"BT\",Balance!H$99,Balance!H$103)","v":0.18200108599449979},{"$f":"+AS105*IF($D105=\"BT\",Balance!I$99,Balance!I$103)","v":0.1851279545335654},{"$f":"+SUMPRODUCT(BJ105:BM105,PremisaCosto!$F$84:$I$84)","v":0.58547350804204656},{"$f":"+AT105*IF($D105=\"BT\",Balance!D$100,0)","v":0.16917046813150732},{"$f":"+AU105*IF($D105=\"BT\",Balance!E$100,0)","v":0.1703289537522012},{"$f":"+AV105*IF($D105=\"BT\",Balance!F$100,0)","v":0.1652857124455977},{"$f":"+AW105*IF($D105=\"BT\",Balance!G$100,0)","v":0.17227046894986353},{"$f":"+AX105*IF($D105=\"BT\",Balance!H$100,0)","v":0.17542656349906952},{"$f":"+AY105*IF($D105=\"BT\",Balance!I$100,0)","v":0.1784404644039824},{"$f":"+SUMPRODUCT(BQ105:BT105,PremisaCosto!$F$84:$I$84)","v":0.56639451478916913}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!F188","v":"Pp"},{"$f":"+PremisaCosto!B188","v":"BT"},null,{"$f":"+[1]Potencia!F106","v":0},{"$f":"+[1]Potencia!G106","v":0},{"$f":"+[1]Potencia!H106","v":0},{"$f":"+[1]Potencia!I106","v":0},{"$f":"+[1]Potencia!J106","v":0},{"$f":"+[1]Potencia!K106","v":0},null,{"$f":"+[1]Potencia!M106","v":0},{"$f":"+[1]Potencia!N106","v":0},{"$f":"+[1]Potencia!O106","v":0},{"$f":"+[1]Potencia!P106","v":0},{"$f":"+[1]Potencia!Q106","v":0},null,{"$f":"+[1]Potencia!S106","v":0},{"$f":"+[1]Potencia!T106","v":0},{"$f":"+[1]Potencia!U106","v":0},{"$f":"+[1]Potencia!V106","v":0},{"$f":"+[1]Potencia!W106","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T106:W106)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI106:AL106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG106*IF($D106=\"BT\",Balance!D$98,IF($D106=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH106*IF($D106=\"BT\",Balance!E$98,IF($D106=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI106*IF($D106=\"BT\",Balance!F$98,IF($D106=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ106*IF($D106=\"BT\",Balance!G$98,IF($D106=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK106*IF($D106=\"BT\",Balance!H$98,IF($D106=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL106*IF($D106=\"BT\",Balance!I$98,IF($D106=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC106:BF106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN106*IF($D106=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO106*IF($D106=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP106*IF($D106=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ106*IF($D106=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR106*IF($D106=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS106*IF($D106=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ106:BM106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT106*IF($D106=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU106*IF($D106=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV106*IF($D106=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW106*IF($D106=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX106*IF($D106=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY106*IF($D106=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ106:BT106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!F189","v":"Pp"},{"$f":"+PremisaCosto!B189","v":"BT"},null,{"$f":"+[1]Potencia!F107","v":0},{"$f":"+[1]Potencia!G107","v":0},{"$f":"+[1]Potencia!H107","v":0},{"$f":"+[1]Potencia!I107","v":0},{"$f":"+[1]Potencia!J107","v":0},{"$f":"+[1]Potencia!K107","v":0},null,{"$f":"+[1]Potencia!M107","v":0},{"$f":"+[1]Potencia!N107","v":0},{"$f":"+[1]Potencia!O107","v":0},{"$f":"+[1]Potencia!P107","v":0},{"$f":"+[1]Potencia!Q107","v":0},null,{"$f":"+[1]Potencia!S107","v":0},{"$f":"+[1]Potencia!T107","v":0},{"$f":"+[1]Potencia!U107","v":0},{"$f":"+[1]Potencia!V107","v":0},{"$f":"+[1]Potencia!W107","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T107:W107)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI107:AL107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG107*IF($D107=\"BT\",Balance!D$98,IF($D107=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH107*IF($D107=\"BT\",Balance!E$98,IF($D107=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI107*IF($D107=\"BT\",Balance!F$98,IF($D107=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ107*IF($D107=\"BT\",Balance!G$98,IF($D107=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK107*IF($D107=\"BT\",Balance!H$98,IF($D107=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL107*IF($D107=\"BT\",Balance!I$98,IF($D107=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC107:BF107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN107*IF($D107=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO107*IF($D107=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP107*IF($D107=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ107*IF($D107=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR107*IF($D107=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS107*IF($D107=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ107:BM107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT107*IF($D107=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU107*IF($D107=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV107*IF($D107=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW107*IF($D107=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX107*IF($D107=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY107*IF($D107=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ107:BT107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!F190","v":"Pp"},{"$f":"+PremisaCosto!B190","v":"BT"},null,{"$f":"+[1]Potencia!F108","v":0},{"$f":"+[1]Potencia!G108","v":0},{"$f":"+[1]Potencia!H108","v":0},{"$f":"+[1]Potencia!I108","v":0},{"$f":"+[1]Potencia!J108","v":0},{"$f":"+[1]Potencia!K108","v":0},null,{"$f":"+[1]Potencia!M108","v":0},{"$f":"+[1]Potencia!N108","v":0},{"$f":"+[1]Potencia!O108","v":0},{"$f":"+[1]Potencia!P108","v":0},{"$f":"+[1]Potencia!Q108","v":0},null,{"$f":"+[1]Potencia!S108","v":0},{"$f":"+[1]Potencia!T108","v":0},{"$f":"+[1]Potencia!U108","v":0},{"$f":"+[1]Potencia!V108","v":0},{"$f":"+[1]Potencia!W108","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T108:W108)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI108:AL108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG108*IF($D108=\"BT\",Balance!D$98,IF($D108=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH108*IF($D108=\"BT\",Balance!E$98,IF($D108=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI108*IF($D108=\"BT\",Balance!F$98,IF($D108=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ108*IF($D108=\"BT\",Balance!G$98,IF($D108=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK108*IF($D108=\"BT\",Balance!H$98,IF($D108=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL108*IF($D108=\"BT\",Balance!I$98,IF($D108=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC108:BF108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN108*IF($D108=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO108*IF($D108=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP108*IF($D108=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ108*IF($D108=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR108*IF($D108=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS108*IF($D108=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ108:BM108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT108*IF($D108=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU108*IF($D108=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV108*IF($D108=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW108*IF($D108=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX108*IF($D108=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY108*IF($D108=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ108:BT108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!F191","v":"Pp"},{"$f":"+PremisaCosto!B191","v":"BT"},null,{"$f":"+[1]Potencia!F109","v":0},{"$f":"+[1]Potencia!G109","v":0},{"$f":"+[1]Potencia!H109","v":0},{"$f":"+[1]Potencia!I109","v":0},{"$f":"+[1]Potencia!J109","v":0},{"$f":"+[1]Potencia!K109","v":0},null,{"$f":"+[1]Potencia!M109","v":0},{"$f":"+[1]Potencia!N109","v":0},{"$f":"+[1]Potencia!O109","v":0},{"$f":"+[1]Potencia!P109","v":0},{"$f":"+[1]Potencia!Q109","v":0},null,{"$f":"+[1]Potencia!S109","v":0},{"$f":"+[1]Potencia!T109","v":0},{"$f":"+[1]Potencia!U109","v":0},{"$f":"+[1]Potencia!V109","v":0},{"$f":"+[1]Potencia!W109","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T109:W109)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI109:AL109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG109*IF($D109=\"BT\",Balance!D$98,IF($D109=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH109*IF($D109=\"BT\",Balance!E$98,IF($D109=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI109*IF($D109=\"BT\",Balance!F$98,IF($D109=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ109*IF($D109=\"BT\",Balance!G$98,IF($D109=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK109*IF($D109=\"BT\",Balance!H$98,IF($D109=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL109*IF($D109=\"BT\",Balance!I$98,IF($D109=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC109:BF109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN109*IF($D109=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO109*IF($D109=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP109*IF($D109=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ109*IF($D109=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR109*IF($D109=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS109*IF($D109=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ109:BM109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT109*IF($D109=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU109*IF($D109=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV109*IF($D109=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW109*IF($D109=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX109*IF($D109=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY109*IF($D109=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ109:BT109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!F192","v":"Pp"},{"$f":"+PremisaCosto!B192","v":"BT"},null,{"$f":"+[1]Potencia!F110","v":0},{"$f":"+[1]Potencia!G110","v":0},{"$f":"+[1]Potencia!H110","v":0},{"$f":"+[1]Potencia!I110","v":0},{"$f":"+[1]Potencia!J110","v":0},{"$f":"+[1]Potencia!K110","v":0},null,{"$f":"+[1]Potencia!M110","v":0},{"$f":"+[1]Potencia!N110","v":0},{"$f":"+[1]Potencia!O110","v":0},{"$f":"+[1]Potencia!P110","v":0},{"$f":"+[1]Potencia!Q110","v":0},null,{"$f":"+[1]Potencia!S110","v":0},{"$f":"+[1]Potencia!T110","v":0},{"$f":"+[1]Potencia!U110","v":0},{"$f":"+[1]Potencia!V110","v":0},{"$f":"+[1]Potencia!W110","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T110:W110)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI110:AL110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG110*IF($D110=\"BT\",Balance!D$98,IF($D110=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH110*IF($D110=\"BT\",Balance!E$98,IF($D110=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI110*IF($D110=\"BT\",Balance!F$98,IF($D110=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ110*IF($D110=\"BT\",Balance!G$98,IF($D110=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK110*IF($D110=\"BT\",Balance!H$98,IF($D110=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL110*IF($D110=\"BT\",Balance!I$98,IF($D110=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC110:BF110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN110*IF($D110=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO110*IF($D110=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP110*IF($D110=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ110*IF($D110=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR110*IF($D110=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS110*IF($D110=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ110:BM110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT110*IF($D110=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU110*IF($D110=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV110*IF($D110=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW110*IF($D110=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX110*IF($D110=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY110*IF($D110=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ110:BT110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!F193","v":"Pp"},{"$f":"+PremisaCosto!B193","v":"BT"},null,{"$f":"+[1]Potencia!F111","v":0},{"$f":"+[1]Potencia!G111","v":0},{"$f":"+[1]Potencia!H111","v":0},{"$f":"+[1]Potencia!I111","v":0},{"$f":"+[1]Potencia!J111","v":0},{"$f":"+[1]Potencia!K111","v":0},null,{"$f":"+[1]Potencia!M111","v":0},{"$f":"+[1]Potencia!N111","v":0},{"$f":"+[1]Potencia!O111","v":0},{"$f":"+[1]Potencia!P111","v":0},{"$f":"+[1]Potencia!Q111","v":0},null,{"$f":"+[1]Potencia!S111","v":0},{"$f":"+[1]Potencia!T111","v":0},{"$f":"+[1]Potencia!U111","v":0},{"$f":"+[1]Potencia!V111","v":0},{"$f":"+[1]Potencia!W111","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T111:W111)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI111:AL111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG111*IF($D111=\"BT\",Balance!D$98,IF($D111=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH111*IF($D111=\"BT\",Balance!E$98,IF($D111=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI111*IF($D111=\"BT\",Balance!F$98,IF($D111=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ111*IF($D111=\"BT\",Balance!G$98,IF($D111=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK111*IF($D111=\"BT\",Balance!H$98,IF($D111=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL111*IF($D111=\"BT\",Balance!I$98,IF($D111=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC111:BF111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN111*IF($D111=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO111*IF($D111=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP111*IF($D111=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ111*IF($D111=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR111*IF($D111=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS111*IF($D111=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ111:BM111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT111*IF($D111=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU111*IF($D111=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV111*IF($D111=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW111*IF($D111=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX111*IF($D111=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY111*IF($D111=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ111:BT111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!F194","v":"Pp"},{"$f":"+PremisaCosto!B194","v":"BT"},null,{"$f":"+[1]Potencia!F112","v":0},{"$f":"+[1]Potencia!G112","v":0},{"$f":"+[1]Potencia!H112","v":0},{"$f":"+[1]Potencia!I112","v":0},{"$f":"+[1]Potencia!J112","v":0},{"$f":"+[1]Potencia!K112","v":0},null,{"$f":"+[1]Potencia!M112","v":0},{"$f":"+[1]Potencia!N112","v":0},{"$f":"+[1]Potencia!O112","v":0},{"$f":"+[1]Potencia!P112","v":0},{"$f":"+[1]Potencia!Q112","v":0},null,{"$f":"+[1]Potencia!S112","v":0},{"$f":"+[1]Potencia!T112","v":0},{"$f":"+[1]Potencia!U112","v":0},{"$f":"+[1]Potencia!V112","v":0},{"$f":"+[1]Potencia!W112","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T112:W112)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI112:AL112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG112*IF($D112=\"BT\",Balance!D$98,IF($D112=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH112*IF($D112=\"BT\",Balance!E$98,IF($D112=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI112*IF($D112=\"BT\",Balance!F$98,IF($D112=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ112*IF($D112=\"BT\",Balance!G$98,IF($D112=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK112*IF($D112=\"BT\",Balance!H$98,IF($D112=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL112*IF($D112=\"BT\",Balance!I$98,IF($D112=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC112:BF112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN112*IF($D112=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO112*IF($D112=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP112*IF($D112=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ112*IF($D112=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR112*IF($D112=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS112*IF($D112=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ112:BM112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT112*IF($D112=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU112*IF($D112=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV112*IF($D112=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW112*IF($D112=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX112*IF($D112=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY112*IF($D112=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ112:BT112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!F195","v":"Pp"},{"$f":"+PremisaCosto!B195","v":"BT"},null,{"$f":"+[1]Potencia!F113","v":0},{"$f":"+[1]Potencia!G113","v":0},{"$f":"+[1]Potencia!H113","v":0},{"$f":"+[1]Potencia!I113","v":0},{"$f":"+[1]Potencia!J113","v":0},{"$f":"+[1]Potencia!K113","v":0},null,{"$f":"+[1]Potencia!M113","v":0},{"$f":"+[1]Potencia!N113","v":0},{"$f":"+[1]Potencia!O113","v":0},{"$f":"+[1]Potencia!P113","v":0},{"$f":"+[1]Potencia!Q113","v":0},null,{"$f":"+[1]Potencia!S113","v":0},{"$f":"+[1]Potencia!T113","v":0},{"$f":"+[1]Potencia!U113","v":0},{"$f":"+[1]Potencia!V113","v":0},{"$f":"+[1]Potencia!W113","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T113:W113)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI113:AL113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG113*IF($D113=\"BT\",Balance!D$98,IF($D113=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH113*IF($D113=\"BT\",Balance!E$98,IF($D113=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI113*IF($D113=\"BT\",Balance!F$98,IF($D113=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ113*IF($D113=\"BT\",Balance!G$98,IF($D113=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK113*IF($D113=\"BT\",Balance!H$98,IF($D113=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL113*IF($D113=\"BT\",Balance!I$98,IF($D113=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC113:BF113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN113*IF($D113=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO113*IF($D113=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP113*IF($D113=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ113*IF($D113=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR113*IF($D113=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS113*IF($D113=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ113:BM113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT113*IF($D113=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU113*IF($D113=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV113*IF($D113=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW113*IF($D113=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX113*IF($D113=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY113*IF($D113=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ113:BT113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!F196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,{"$f":"+[1]Potencia!F114","v":70.465650000000025},{"$f":"+[1]Potencia!G114","v":70.954004701923864},{"$f":"+[1]Potencia!H114","v":72.346668468950284},{"$f":"+[1]Potencia!I114","v":73.636921524057811},{"$f":"+[1]Potencia!J114","v":74.985307036918343},{"$f":"+[1]Potencia!K114","v":76.27338919011666},null,{"$f":"+[1]Potencia!M114","v":6.592874061874418E-2},{"$f":"+[1]Potencia!N114","v":6.6385652752146501E-2},{"$f":"+[1]Potencia!O114","v":6.7688650287334326E-2},{"$f":"+[1]Potencia!P114","v":6.8895830793052018E-2},{"$f":"+[1]Potencia!Q114","v":7.0157400915962315E-2},null,{"$f":"+[1]Potencia!S114","v":70.88807596130512},{"$f":"+[1]Potencia!T114","v":72.280282816198138},{"$f":"+[1]Potencia!U114","v":73.569232873770474},{"$f":"+[1]Potencia!V114","v":74.916411206125289},{"$f":"+[1]Potencia!W114","v":76.2032317892007},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T114:W114)","v":243.49309707951068},null,70.465650000000025,70.954004701923864,72.346668468950284,73.636921524057811,74.985307036918343,76.27338919011666,null,{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI114:AL114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG114*IF($D114=\"BT\",Balance!D$98,IF($D114=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH114*IF($D114=\"BT\",Balance!E$98,IF($D114=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI114*IF($D114=\"BT\",Balance!F$98,IF($D114=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ114*IF($D114=\"BT\",Balance!G$98,IF($D114=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK114*IF($D114=\"BT\",Balance!H$98,IF($D114=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL114*IF($D114=\"BT\",Balance!I$98,IF($D114=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC114:BF114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN114*IF($D114=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO114*IF($D114=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP114*IF($D114=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ114*IF($D114=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR114*IF($D114=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS114*IF($D114=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ114:BM114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT114*IF($D114=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU114*IF($D114=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV114*IF($D114=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW114*IF($D114=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX114*IF($D114=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY114*IF($D114=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ114:BT114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!F197","v":"Pp"},{"$f":"+PremisaCosto!B197","v":"BT"},null,{"$f":"+[1]Potencia!F115","v":69.912750000000031},{"$f":"+[1]Potencia!G115","v":70.397271116680102},{"$f":"+[1]Potencia!H115","v":71.779006584864561},{"$f":"+[1]Potencia!I115","v":73.059134057825759},{"$f":"+[1]Potencia!J115","v":74.396937923032709},{"$f":"+[1]Potencia!K115","v":75.674912016856538},null,{"$f":"+[1]Potencia!M115","v":6.5411438916594219E-2},{"$f":"+[1]Potencia!N115","v":6.5864764288969341E-2},{"$f":"+[1]Potencia!O115","v":6.715753714050271E-2},{"$f":"+[1]Potencia!P115","v":6.8355243996591986E-2},{"$f":"+[1]Potencia!Q115","v":6.960691376800518E-2},null,{"$f":"+[1]Potencia!S115","v":70.331859677763504},{"$f":"+[1]Potencia!T115","v":71.713141820575586},{"$f":"+[1]Potencia!U115","v":72.991976520685256},{"$f":"+[1]Potencia!V115","v":74.328582679036117},{"$f":"+[1]Potencia!W115","v":75.60530510308854},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T115:W115)","v":241.5825421958798},null,69.912750000000031,70.397271116680102,71.779006584864561,73.059134057825759,74.396937923032709,75.674912016856538,null,{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":62.591697957822319},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":63.025481486426557},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":64.262525789249892},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":65.408602179251673},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":66.606315263887041},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":67.75046377011148},{"$f":"+SUMPRODUCT(AI115:AL115,PremisaCosto!$F$84:$I$84)","v":216.48365146977494},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":62.591697957822319},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":63.025481486426557},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":64.262525789249892},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":65.408602179251673},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":66.606315263887041},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":67.75046377011148},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":62.591697957822319},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":63.025481486426557},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":64.262525789249892},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":65.408602179251673},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":66.606315263887041},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":67.75046377011148},null,{"$f":"AG115*IF($D115=\"BT\",Balance!D$98,IF($D115=\"MT\",Balance!D$102,Balance!D$105))","v":73.258607679887433},{"$f":"AH115*IF($D115=\"BT\",Balance!E$98,IF($D115=\"MT\",Balance!E$102,Balance!E$105))","v":73.759606077006026},{"$f":"AI115*IF($D115=\"BT\",Balance!F$98,IF($D115=\"MT\",Balance!F$102,Balance!F$105))","v":68.861892524763306},{"$f":"AJ115*IF($D115=\"BT\",Balance!G$98,IF($D115=\"MT\",Balance!G$102,Balance!G$105))","v":72.891609476676265},{"$f":"AK115*IF($D115=\"BT\",Balance!H$98,IF($D115=\"MT\",Balance!H$102,Balance!H$105))","v":74.227045886440322},{"$f":"AL115*IF($D115=\"BT\",Balance!I$98,IF($D115=\"MT\",Balance!I$102,Balance!I$105))","v":75.502119304669279},{"$f":"+SUMPRODUCT(BC115:BF115,PremisaCosto!$F$84:$I$84)","v":238.63229476702807},{"$f":"+AN115*IF($D115=\"BT\",Balance!D$99,Balance!D$103)","v":72.559570625616857},{"$f":"+AO115*IF($D115=\"BT\",Balance!E$99,Balance!E$103)","v":73.055842846513357},{"$f":"+AP115*IF($D115=\"BT\",Balance!F$99,Balance!F$103)","v":68.58428958205937},{"$f":"+AQ115*IF($D115=\"BT\",Balance!G$99,Balance!G$103)","v":72.435451473802772},{"$f":"+AR115*IF($D115=\"BT\",Balance!H$99,Balance!H$103)","v":73.762491278991988},{"$f":"+AS115*IF($D115=\"BT\",Balance!I$99,Balance!I$103)","v":75.029583574860084},{"$f":"+SUMPRODUCT(BJ115:BM115,PremisaCosto!$F$84:$I$84)","v":237.28476622679315},{"$f":"+AT115*IF($D115=\"BT\",Balance!D$100,0)","v":68.563319686150976},{"$f":"+AU115*IF($D115=\"BT\",Balance!E$100,0)","v":69.032570235933548},{"$f":"+AV115*IF($D115=\"BT\",Balance!F$100,0)","v":66.988464094980898},{"$f":"+AW115*IF($D115=\"BT\",Balance!G$100,0)","v":69.81904887779352},{"$f":"+AX115*IF($D115=\"BT\",Balance!H$100,0)","v":71.097929385952682},{"$f":"+AY115*IF($D115=\"BT\",Balance!I$100,0)","v":72.319244118845475},{"$f":"+SUMPRODUCT(BQ115:BT115,PremisaCosto!$F$84:$I$84)","v":229.55230349500408}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!F198","v":"Pp"},{"$f":"+PremisaCosto!B198","v":"BT"},null,{"$f":"+[1]Potencia!F116","v":0.55289999999999995},{"$f":"+[1]Potencia!G116","v":0.55673400722358424},{"$f":"+[1]Potencia!H116","v":0.56766252890644975},{"$f":"+[1]Potencia!I116","v":0.57778853320867152},{"$f":"+[1]Potencia!J116","v":0.58837058785368723},{"$f":"+[1]Potencia!K116","v":0.59847895282389685},null,{"$f":"+[1]Potencia!M116","v":5.1730170214996443E-4},{"$f":"+[1]Potencia!N116","v":5.208888579879377E-4},{"$f":"+[1]Potencia!O116","v":5.3111375013575673E-4},{"$f":"+[1]Potencia!P116","v":5.4058779473969444E-4},{"$f":"+[1]Potencia!Q116","v":5.5048852702421346E-4},null,{"$f":"+[1]Potencia!S116","v":0.55621670552143432},{"$f":"+[1]Potencia!T116","v":0.56714164004846179},{"$f":"+[1]Potencia!U116","v":0.57725741945853581},{"$f":"+[1]Potencia!V116","v":0.58783000005894759},{"$f":"+[1]Potencia!W116","v":0.59792846429687263},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T116:W116)","v":1.9105588015491606},null,0.55289999999999995,0.55673400722358424,0.56766252890644975,0.57778853320867152,0.58837058785368723,0.59847895282389685,null,{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.4950019817684177},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.49843450333432227},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.5082186232308995},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.51728426294331642},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.52675819678391045},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.53580804430189244},{"$f":"+SUMPRODUCT(AI116:AL116,PremisaCosto!$F$84:$I$84)","v":1.7120638803300023},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.4950019817684177},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.49843450333432227},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.5082186232308995},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.51728426294331642},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.52675819678391045},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.53580804430189244},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.4950019817684177},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.49843450333432227},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.5082186232308995},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.51728426294331642},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.52675819678391045},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.53580804430189244},null,{"$f":"AG116*IF($D116=\"BT\",Balance!D$98,IF($D116=\"MT\",Balance!D$102,Balance!D$105))","v":0.57936047696893267},{"$f":"AH116*IF($D116=\"BT\",Balance!E$98,IF($D116=\"MT\",Balance!E$102,Balance!E$105))","v":0.58332489897828843},{"$f":"AI116*IF($D116=\"BT\",Balance!F$98,IF($D116=\"MT\",Balance!F$102,Balance!F$105))","v":0.54459260326589598},{"$f":"AJ116*IF($D116=\"BT\",Balance!G$98,IF($D116=\"MT\",Balance!G$102,Balance!G$105))","v":0.57646366420677309},{"$f":"AK116*IF($D116=\"BT\",Balance!H$98,IF($D116=\"MT\",Balance!H$102,Balance!H$105))","v":0.58702699119188728},{"$f":"AL116*IF($D116=\"BT\",Balance!I$98,IF($D116=\"MT\",Balance!I$102,Balance!I$105))","v":0.59711241272904492},{"$f":"+SUMPRODUCT(BC116:BF116,PremisaCosto!$F$84:$I$84)","v":1.8872268239148604},{"$f":"+AN116*IF($D116=\"BT\",Balance!D$99,Balance!D$103)","v":0.57383219225253679},{"$f":"+AO116*IF($D116=\"BT\",Balance!E$99,Balance!E$103)","v":0.57775921557559806},{"$f":"+AP116*IF($D116=\"BT\",Balance!F$99,Balance!F$103)","v":0.54239718714097551},{"$f":"+AQ116*IF($D116=\"BT\",Balance!G$99,Balance!G$103)","v":0.57285613632144294},{"$f":"+AR116*IF($D116=\"BT\",Balance!H$99,Balance!H$103)","v":0.5833530460658487},{"$f":"+AS116*IF($D116=\"BT\",Balance!I$99,Balance!I$103)","v":0.59337533948758414},{"$f":"+SUMPRODUCT(BJ116:BM116,PremisaCosto!$F$84:$I$84)","v":1.876569870124333},{"$f":"+AT116*IF($D116=\"BT\",Balance!D$100,0)","v":0.54222812655020525},{"$f":"+AU116*IF($D116=\"BT\",Balance!E$100,0)","v":0.54594132480922908},{"$f":"+AV116*IF($D116=\"BT\",Balance!F$100,0)","v":0.52977664006475911},{"$f":"+AW116*IF($D116=\"BT\",Balance!G$100,0)","v":0.55216430308625808},{"$f":"+AX116*IF($D116=\"BT\",Balance!H$100,0)","v":0.56228027222397381},{"$f":"+AY116*IF($D116=\"BT\",Balance!I$100,0)","v":0.57194047982006857},{"$f":"+SUMPRODUCT(BQ116:BT116,PremisaCosto!$F$84:$I$84)","v":1.8154175491416318}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!F199","v":"Pp"},{"$f":"+PremisaCosto!B199","v":"BT"},null,{"$f":"+[1]Potencia!F117","v":0},{"$f":"+[1]Potencia!G117","v":0},{"$f":"+[1]Potencia!H117","v":0},{"$f":"+[1]Potencia!I117","v":0},{"$f":"+[1]Potencia!J117","v":0},{"$f":"+[1]Potencia!K117","v":0},null,{"$f":"+[1]Potencia!M117","v":0},{"$f":"+[1]Potencia!N117","v":0},{"$f":"+[1]Potencia!O117","v":0},{"$f":"+[1]Potencia!P117","v":0},{"$f":"+[1]Potencia!Q117","v":0},null,{"$f":"+[1]Potencia!S117","v":0},{"$f":"+[1]Potencia!T117","v":0},{"$f":"+[1]Potencia!U117","v":0},{"$f":"+[1]Potencia!V117","v":0},{"$f":"+[1]Potencia!W117","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T117:W117)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI117:AL117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG117*IF($D117=\"BT\",Balance!D$98,IF($D117=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH117*IF($D117=\"BT\",Balance!E$98,IF($D117=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI117*IF($D117=\"BT\",Balance!F$98,IF($D117=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ117*IF($D117=\"BT\",Balance!G$98,IF($D117=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK117*IF($D117=\"BT\",Balance!H$98,IF($D117=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL117*IF($D117=\"BT\",Balance!I$98,IF($D117=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC117:BF117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN117*IF($D117=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO117*IF($D117=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP117*IF($D117=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ117*IF($D117=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR117*IF($D117=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS117*IF($D117=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ117:BM117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT117*IF($D117=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU117*IF($D117=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV117*IF($D117=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW117*IF($D117=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX117*IF($D117=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY117*IF($D117=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ117:BT117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!F200","v":"Pp"},{"$f":"+PremisaCosto!B200","v":"BT"},null,{"$f":"+[1]Potencia!F118","v":0},{"$f":"+[1]Potencia!G118","v":0},{"$f":"+[1]Potencia!H118","v":0},{"$f":"+[1]Potencia!I118","v":0},{"$f":"+[1]Potencia!J118","v":0},{"$f":"+[1]Potencia!K118","v":0},null,{"$f":"+[1]Potencia!M118","v":0},{"$f":"+[1]Potencia!N118","v":0},{"$f":"+[1]Potencia!O118","v":0},{"$f":"+[1]Potencia!P118","v":0},{"$f":"+[1]Potencia!Q118","v":0},null,{"$f":"+[1]Potencia!S118","v":0},{"$f":"+[1]Potencia!T118","v":0},{"$f":"+[1]Potencia!U118","v":0},{"$f":"+[1]Potencia!V118","v":0},{"$f":"+[1]Potencia!W118","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T118:W118)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI118:AL118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG118*IF($D118=\"BT\",Balance!D$98,IF($D118=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH118*IF($D118=\"BT\",Balance!E$98,IF($D118=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI118*IF($D118=\"BT\",Balance!F$98,IF($D118=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ118*IF($D118=\"BT\",Balance!G$98,IF($D118=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK118*IF($D118=\"BT\",Balance!H$98,IF($D118=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL118*IF($D118=\"BT\",Balance!I$98,IF($D118=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC118:BF118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN118*IF($D118=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO118*IF($D118=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP118*IF($D118=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ118*IF($D118=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR118*IF($D118=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS118*IF($D118=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ118:BM118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT118*IF($D118=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU118*IF($D118=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV118*IF($D118=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW118*IF($D118=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX118*IF($D118=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY118*IF($D118=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ118:BT118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!F201","v":"Pp"},{"$f":"+PremisaCosto!B201","v":"BT"},null,{"$f":"+[1]Potencia!F119","v":0},{"$f":"+[1]Potencia!G119","v":0},{"$f":"+[1]Potencia!H119","v":0},{"$f":"+[1]Potencia!I119","v":0},{"$f":"+[1]Potencia!J119","v":0},{"$f":"+[1]Potencia!K119","v":0},null,{"$f":"+[1]Potencia!M119","v":0},{"$f":"+[1]Potencia!N119","v":0},{"$f":"+[1]Potencia!O119","v":0},{"$f":"+[1]Potencia!P119","v":0},{"$f":"+[1]Potencia!Q119","v":0},null,{"$f":"+[1]Potencia!S119","v":0},{"$f":"+[1]Potencia!T119","v":0},{"$f":"+[1]Potencia!U119","v":0},{"$f":"+[1]Potencia!V119","v":0},{"$f":"+[1]Potencia!W119","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T119:W119)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI119:AL119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG119*IF($D119=\"BT\",Balance!D$98,IF($D119=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH119*IF($D119=\"BT\",Balance!E$98,IF($D119=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI119*IF($D119=\"BT\",Balance!F$98,IF($D119=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ119*IF($D119=\"BT\",Balance!G$98,IF($D119=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK119*IF($D119=\"BT\",Balance!H$98,IF($D119=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL119*IF($D119=\"BT\",Balance!I$98,IF($D119=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC119:BF119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN119*IF($D119=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO119*IF($D119=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP119*IF($D119=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ119*IF($D119=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR119*IF($D119=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS119*IF($D119=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ119:BM119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT119*IF($D119=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU119*IF($D119=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV119*IF($D119=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW119*IF($D119=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX119*IF($D119=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY119*IF($D119=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ119:BT119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!F202","v":"Pp"},{"$f":"+PremisaCosto!B202","v":"BT"},null,{"$f":"+[1]Potencia!F120","v":0},{"$f":"+[1]Potencia!G120","v":0},{"$f":"+[1]Potencia!H120","v":0},{"$f":"+[1]Potencia!I120","v":0},{"$f":"+[1]Potencia!J120","v":0},{"$f":"+[1]Potencia!K120","v":0},null,{"$f":"+[1]Potencia!M120","v":0},{"$f":"+[1]Potencia!N120","v":0},{"$f":"+[1]Potencia!O120","v":0},{"$f":"+[1]Potencia!P120","v":0},{"$f":"+[1]Potencia!Q120","v":0},null,{"$f":"+[1]Potencia!S120","v":0},{"$f":"+[1]Potencia!T120","v":0},{"$f":"+[1]Potencia!U120","v":0},{"$f":"+[1]Potencia!V120","v":0},{"$f":"+[1]Potencia!W120","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T120:W120)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI120:AL120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG120*IF($D120=\"BT\",Balance!D$98,IF($D120=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH120*IF($D120=\"BT\",Balance!E$98,IF($D120=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI120*IF($D120=\"BT\",Balance!F$98,IF($D120=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ120*IF($D120=\"BT\",Balance!G$98,IF($D120=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK120*IF($D120=\"BT\",Balance!H$98,IF($D120=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL120*IF($D120=\"BT\",Balance!I$98,IF($D120=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC120:BF120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN120*IF($D120=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO120*IF($D120=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP120*IF($D120=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ120*IF($D120=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR120*IF($D120=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS120*IF($D120=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ120:BM120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT120*IF($D120=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU120*IF($D120=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV120*IF($D120=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW120*IF($D120=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX120*IF($D120=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY120*IF($D120=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ120:BT120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!F203","v":"Pp"},{"$f":"+PremisaCosto!B203","v":"BT"},null,{"$f":"+[1]Potencia!F121","v":0},{"$f":"+[1]Potencia!G121","v":0},{"$f":"+[1]Potencia!H121","v":0},{"$f":"+[1]Potencia!I121","v":0},{"$f":"+[1]Potencia!J121","v":0},{"$f":"+[1]Potencia!K121","v":0},null,{"$f":"+[1]Potencia!M121","v":0},{"$f":"+[1]Potencia!N121","v":0},{"$f":"+[1]Potencia!O121","v":0},{"$f":"+[1]Potencia!P121","v":0},{"$f":"+[1]Potencia!Q121","v":0},null,{"$f":"+[1]Potencia!S121","v":0},{"$f":"+[1]Potencia!T121","v":0},{"$f":"+[1]Potencia!U121","v":0},{"$f":"+[1]Potencia!V121","v":0},{"$f":"+[1]Potencia!W121","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T121:W121)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI121:AL121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG121*IF($D121=\"BT\",Balance!D$98,IF($D121=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH121*IF($D121=\"BT\",Balance!E$98,IF($D121=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI121*IF($D121=\"BT\",Balance!F$98,IF($D121=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ121*IF($D121=\"BT\",Balance!G$98,IF($D121=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK121*IF($D121=\"BT\",Balance!H$98,IF($D121=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL121*IF($D121=\"BT\",Balance!I$98,IF($D121=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC121:BF121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN121*IF($D121=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO121*IF($D121=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP121*IF($D121=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ121*IF($D121=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR121*IF($D121=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS121*IF($D121=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ121:BM121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT121*IF($D121=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU121*IF($D121=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV121*IF($D121=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW121*IF($D121=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX121*IF($D121=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY121*IF($D121=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ121:BT121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!F204","v":"Pp"},{"$f":"+PremisaCosto!B204","v":"BT"},null,{"$f":"+[1]Potencia!F122","v":0},{"$f":"+[1]Potencia!G122","v":0},{"$f":"+[1]Potencia!H122","v":0},{"$f":"+[1]Potencia!I122","v":0},{"$f":"+[1]Potencia!J122","v":0},{"$f":"+[1]Potencia!K122","v":0},null,{"$f":"+[1]Potencia!M122","v":0},{"$f":"+[1]Potencia!N122","v":0},{"$f":"+[1]Potencia!O122","v":0},{"$f":"+[1]Potencia!P122","v":0},{"$f":"+[1]Potencia!Q122","v":0},null,{"$f":"+[1]Potencia!S122","v":0},{"$f":"+[1]Potencia!T122","v":0},{"$f":"+[1]Potencia!U122","v":0},{"$f":"+[1]Potencia!V122","v":0},{"$f":"+[1]Potencia!W122","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T122:W122)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI122:AL122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG122*IF($D122=\"BT\",Balance!D$98,IF($D122=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH122*IF($D122=\"BT\",Balance!E$98,IF($D122=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI122*IF($D122=\"BT\",Balance!F$98,IF($D122=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ122*IF($D122=\"BT\",Balance!G$98,IF($D122=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK122*IF($D122=\"BT\",Balance!H$98,IF($D122=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL122*IF($D122=\"BT\",Balance!I$98,IF($D122=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC122:BF122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN122*IF($D122=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO122*IF($D122=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP122*IF($D122=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ122*IF($D122=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR122*IF($D122=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS122*IF($D122=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ122:BM122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT122*IF($D122=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU122*IF($D122=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV122*IF($D122=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW122*IF($D122=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX122*IF($D122=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY122*IF($D122=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ122:BT122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!F205","v":"Pp"},{"$f":"+PremisaCosto!B205","v":"BT"},null,{"$f":"+[1]Potencia!F123","v":0},{"$f":"+[1]Potencia!G123","v":0},{"$f":"+[1]Potencia!H123","v":0},{"$f":"+[1]Potencia!I123","v":0},{"$f":"+[1]Potencia!J123","v":0},{"$f":"+[1]Potencia!K123","v":0},null,{"$f":"+[1]Potencia!M123","v":0},{"$f":"+[1]Potencia!N123","v":0},{"$f":"+[1]Potencia!O123","v":0},{"$f":"+[1]Potencia!P123","v":0},{"$f":"+[1]Potencia!Q123","v":0},null,{"$f":"+[1]Potencia!S123","v":0},{"$f":"+[1]Potencia!T123","v":0},{"$f":"+[1]Potencia!U123","v":0},{"$f":"+[1]Potencia!V123","v":0},{"$f":"+[1]Potencia!W123","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T123:W123)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI123:AL123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG123*IF($D123=\"BT\",Balance!D$98,IF($D123=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH123*IF($D123=\"BT\",Balance!E$98,IF($D123=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI123*IF($D123=\"BT\",Balance!F$98,IF($D123=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ123*IF($D123=\"BT\",Balance!G$98,IF($D123=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK123*IF($D123=\"BT\",Balance!H$98,IF($D123=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL123*IF($D123=\"BT\",Balance!I$98,IF($D123=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC123:BF123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN123*IF($D123=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO123*IF($D123=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP123*IF($D123=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ123*IF($D123=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR123*IF($D123=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS123*IF($D123=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ123:BM123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT123*IF($D123=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU123*IF($D123=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV123*IF($D123=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW123*IF($D123=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX123*IF($D123=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY123*IF($D123=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ123:BT123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!F206","v":"Pp"},{"$f":"+PremisaCosto!B206","v":"BT"},null,{"$f":"+[1]Potencia!F124","v":0},{"$f":"+[1]Potencia!G124","v":0},{"$f":"+[1]Potencia!H124","v":0},{"$f":"+[1]Potencia!I124","v":0},{"$f":"+[1]Potencia!J124","v":0},{"$f":"+[1]Potencia!K124","v":0},null,{"$f":"+[1]Potencia!M124","v":0},{"$f":"+[1]Potencia!N124","v":0},{"$f":"+[1]Potencia!O124","v":0},{"$f":"+[1]Potencia!P124","v":0},{"$f":"+[1]Potencia!Q124","v":0},null,{"$f":"+[1]Potencia!S124","v":0},{"$f":"+[1]Potencia!T124","v":0},{"$f":"+[1]Potencia!U124","v":0},{"$f":"+[1]Potencia!V124","v":0},{"$f":"+[1]Potencia!W124","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T124:W124)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI124:AL124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG124*IF($D124=\"BT\",Balance!D$98,IF($D124=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH124*IF($D124=\"BT\",Balance!E$98,IF($D124=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI124*IF($D124=\"BT\",Balance!F$98,IF($D124=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ124*IF($D124=\"BT\",Balance!G$98,IF($D124=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK124*IF($D124=\"BT\",Balance!H$98,IF($D124=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL124*IF($D124=\"BT\",Balance!I$98,IF($D124=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC124:BF124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN124*IF($D124=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO124*IF($D124=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP124*IF($D124=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ124*IF($D124=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR124*IF($D124=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS124*IF($D124=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ124:BM124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT124*IF($D124=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU124*IF($D124=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV124*IF($D124=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW124*IF($D124=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX124*IF($D124=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY124*IF($D124=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ124:BT124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!F207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,{"$f":"+[1]Potencia!F125","v":0},{"$f":"+[1]Potencia!G125","v":0},{"$f":"+[1]Potencia!H125","v":0},{"$f":"+[1]Potencia!I125","v":0},{"$f":"+[1]Potencia!J125","v":0},{"$f":"+[1]Potencia!K125","v":0},null,{"$f":"+[1]Potencia!M125","v":0},{"$f":"+[1]Potencia!N125","v":0},{"$f":"+[1]Potencia!O125","v":0},{"$f":"+[1]Potencia!P125","v":0},{"$f":"+[1]Potencia!Q125","v":0},null,{"$f":"+[1]Potencia!S125","v":0},{"$f":"+[1]Potencia!T125","v":0},{"$f":"+[1]Potencia!U125","v":0},{"$f":"+[1]Potencia!V125","v":0},{"$f":"+[1]Potencia!W125","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T125:W125)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI125:AL125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG125*IF($D125=\"BT\",Balance!D$98,IF($D125=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH125*IF($D125=\"BT\",Balance!E$98,IF($D125=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI125*IF($D125=\"BT\",Balance!F$98,IF($D125=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ125*IF($D125=\"BT\",Balance!G$98,IF($D125=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK125*IF($D125=\"BT\",Balance!H$98,IF($D125=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL125*IF($D125=\"BT\",Balance!I$98,IF($D125=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC125:BF125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN125*IF($D125=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO125*IF($D125=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP125*IF($D125=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ125*IF($D125=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR125*IF($D125=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS125*IF($D125=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ125:BM125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT125*IF($D125=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU125*IF($D125=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV125*IF($D125=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW125*IF($D125=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX125*IF($D125=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY125*IF($D125=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ125:BT125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!F208","v":"Pp"},{"$f":"+PremisaCosto!B208","v":"BT"},null,{"$f":"+[1]Potencia!F126","v":0},{"$f":"+[1]Potencia!G126","v":0},{"$f":"+[1]Potencia!H126","v":0},{"$f":"+[1]Potencia!I126","v":0},{"$f":"+[1]Potencia!J126","v":0},{"$f":"+[1]Potencia!K126","v":0},null,{"$f":"+[1]Potencia!M126","v":0},{"$f":"+[1]Potencia!N126","v":0},{"$f":"+[1]Potencia!O126","v":0},{"$f":"+[1]Potencia!P126","v":0},{"$f":"+[1]Potencia!Q126","v":0},null,{"$f":"+[1]Potencia!S126","v":0},{"$f":"+[1]Potencia!T126","v":0},{"$f":"+[1]Potencia!U126","v":0},{"$f":"+[1]Potencia!V126","v":0},{"$f":"+[1]Potencia!W126","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T126:W126)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI126:AL126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG126*IF($D126=\"BT\",Balance!D$98,IF($D126=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH126*IF($D126=\"BT\",Balance!E$98,IF($D126=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI126*IF($D126=\"BT\",Balance!F$98,IF($D126=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ126*IF($D126=\"BT\",Balance!G$98,IF($D126=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK126*IF($D126=\"BT\",Balance!H$98,IF($D126=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL126*IF($D126=\"BT\",Balance!I$98,IF($D126=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC126:BF126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN126*IF($D126=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO126*IF($D126=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP126*IF($D126=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ126*IF($D126=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR126*IF($D126=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS126*IF($D126=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ126:BM126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT126*IF($D126=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU126*IF($D126=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV126*IF($D126=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW126*IF($D126=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX126*IF($D126=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY126*IF($D126=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ126:BT126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!F209","v":"Pp"},{"$f":"+PremisaCosto!B209","v":"BT"},null,{"$f":"+[1]Potencia!F127","v":0},{"$f":"+[1]Potencia!G127","v":0},{"$f":"+[1]Potencia!H127","v":0},{"$f":"+[1]Potencia!I127","v":0},{"$f":"+[1]Potencia!J127","v":0},{"$f":"+[1]Potencia!K127","v":0},null,{"$f":"+[1]Potencia!M127","v":0},{"$f":"+[1]Potencia!N127","v":0},{"$f":"+[1]Potencia!O127","v":0},{"$f":"+[1]Potencia!P127","v":0},{"$f":"+[1]Potencia!Q127","v":0},null,{"$f":"+[1]Potencia!S127","v":0},{"$f":"+[1]Potencia!T127","v":0},{"$f":"+[1]Potencia!U127","v":0},{"$f":"+[1]Potencia!V127","v":0},{"$f":"+[1]Potencia!W127","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T127:W127)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI127:AL127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG127*IF($D127=\"BT\",Balance!D$98,IF($D127=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH127*IF($D127=\"BT\",Balance!E$98,IF($D127=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI127*IF($D127=\"BT\",Balance!F$98,IF($D127=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ127*IF($D127=\"BT\",Balance!G$98,IF($D127=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK127*IF($D127=\"BT\",Balance!H$98,IF($D127=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL127*IF($D127=\"BT\",Balance!I$98,IF($D127=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC127:BF127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN127*IF($D127=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO127*IF($D127=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP127*IF($D127=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ127*IF($D127=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR127*IF($D127=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS127*IF($D127=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ127:BM127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT127*IF($D127=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU127*IF($D127=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV127*IF($D127=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW127*IF($D127=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX127*IF($D127=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY127*IF($D127=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ127:BT127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!F210","v":"Pp"},{"$f":"+PremisaCosto!B210","v":"BT"},null,{"$f":"+[1]Potencia!F128","v":0},{"$f":"+[1]Potencia!G128","v":0},{"$f":"+[1]Potencia!H128","v":0},{"$f":"+[1]Potencia!I128","v":0},{"$f":"+[1]Potencia!J128","v":0},{"$f":"+[1]Potencia!K128","v":0},null,{"$f":"+[1]Potencia!M128","v":0},{"$f":"+[1]Potencia!N128","v":0},{"$f":"+[1]Potencia!O128","v":0},{"$f":"+[1]Potencia!P128","v":0},{"$f":"+[1]Potencia!Q128","v":0},null,{"$f":"+[1]Potencia!S128","v":0},{"$f":"+[1]Potencia!T128","v":0},{"$f":"+[1]Potencia!U128","v":0},{"$f":"+[1]Potencia!V128","v":0},{"$f":"+[1]Potencia!W128","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T128:W128)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI128:AL128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG128*IF($D128=\"BT\",Balance!D$98,IF($D128=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH128*IF($D128=\"BT\",Balance!E$98,IF($D128=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI128*IF($D128=\"BT\",Balance!F$98,IF($D128=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ128*IF($D128=\"BT\",Balance!G$98,IF($D128=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK128*IF($D128=\"BT\",Balance!H$98,IF($D128=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL128*IF($D128=\"BT\",Balance!I$98,IF($D128=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC128:BF128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN128*IF($D128=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO128*IF($D128=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP128*IF($D128=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ128*IF($D128=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR128*IF($D128=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS128*IF($D128=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ128:BM128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT128*IF($D128=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU128*IF($D128=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV128*IF($D128=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW128*IF($D128=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX128*IF($D128=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY128*IF($D128=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ128:BT128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!F211","v":"Pp"},{"$f":"+PremisaCosto!B211","v":"BT"},null,{"$f":"+[1]Potencia!F129","v":0},{"$f":"+[1]Potencia!G129","v":0},{"$f":"+[1]Potencia!H129","v":0},{"$f":"+[1]Potencia!I129","v":0},{"$f":"+[1]Potencia!J129","v":0},{"$f":"+[1]Potencia!K129","v":0},null,{"$f":"+[1]Potencia!M129","v":0},{"$f":"+[1]Potencia!N129","v":0},{"$f":"+[1]Potencia!O129","v":0},{"$f":"+[1]Potencia!P129","v":0},{"$f":"+[1]Potencia!Q129","v":0},null,{"$f":"+[1]Potencia!S129","v":0},{"$f":"+[1]Potencia!T129","v":0},{"$f":"+[1]Potencia!U129","v":0},{"$f":"+[1]Potencia!V129","v":0},{"$f":"+[1]Potencia!W129","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T129:W129)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI129:AL129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG129*IF($D129=\"BT\",Balance!D$98,IF($D129=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH129*IF($D129=\"BT\",Balance!E$98,IF($D129=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI129*IF($D129=\"BT\",Balance!F$98,IF($D129=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ129*IF($D129=\"BT\",Balance!G$98,IF($D129=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK129*IF($D129=\"BT\",Balance!H$98,IF($D129=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL129*IF($D129=\"BT\",Balance!I$98,IF($D129=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC129:BF129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN129*IF($D129=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO129*IF($D129=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP129*IF($D129=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ129*IF($D129=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR129*IF($D129=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS129*IF($D129=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ129:BM129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT129*IF($D129=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU129*IF($D129=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV129*IF($D129=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW129*IF($D129=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX129*IF($D129=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY129*IF($D129=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ129:BT129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!F212","v":"Pp"},{"$f":"+PremisaCosto!B212","v":"BT"},null,{"$f":"+[1]Potencia!F130","v":0},{"$f":"+[1]Potencia!G130","v":0},{"$f":"+[1]Potencia!H130","v":0},{"$f":"+[1]Potencia!I130","v":0},{"$f":"+[1]Potencia!J130","v":0},{"$f":"+[1]Potencia!K130","v":0},null,{"$f":"+[1]Potencia!M130","v":0},{"$f":"+[1]Potencia!N130","v":0},{"$f":"+[1]Potencia!O130","v":0},{"$f":"+[1]Potencia!P130","v":0},{"$f":"+[1]Potencia!Q130","v":0},null,{"$f":"+[1]Potencia!S130","v":0},{"$f":"+[1]Potencia!T130","v":0},{"$f":"+[1]Potencia!U130","v":0},{"$f":"+[1]Potencia!V130","v":0},{"$f":"+[1]Potencia!W130","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T130:W130)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI130:AL130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG130*IF($D130=\"BT\",Balance!D$98,IF($D130=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH130*IF($D130=\"BT\",Balance!E$98,IF($D130=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI130*IF($D130=\"BT\",Balance!F$98,IF($D130=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ130*IF($D130=\"BT\",Balance!G$98,IF($D130=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK130*IF($D130=\"BT\",Balance!H$98,IF($D130=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL130*IF($D130=\"BT\",Balance!I$98,IF($D130=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC130:BF130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN130*IF($D130=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO130*IF($D130=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP130*IF($D130=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ130*IF($D130=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR130*IF($D130=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS130*IF($D130=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ130:BM130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT130*IF($D130=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU130*IF($D130=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV130*IF($D130=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW130*IF($D130=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX130*IF($D130=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY130*IF($D130=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ130:BT130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!F213","v":"Pp"},{"$f":"+PremisaCosto!B213","v":"BT"},null,{"$f":"+[1]Potencia!F131","v":0},{"$f":"+[1]Potencia!G131","v":0},{"$f":"+[1]Potencia!H131","v":0},{"$f":"+[1]Potencia!I131","v":0},{"$f":"+[1]Potencia!J131","v":0},{"$f":"+[1]Potencia!K131","v":0},null,{"$f":"+[1]Potencia!M131","v":0},{"$f":"+[1]Potencia!N131","v":0},{"$f":"+[1]Potencia!O131","v":0},{"$f":"+[1]Potencia!P131","v":0},{"$f":"+[1]Potencia!Q131","v":0},null,{"$f":"+[1]Potencia!S131","v":0},{"$f":"+[1]Potencia!T131","v":0},{"$f":"+[1]Potencia!U131","v":0},{"$f":"+[1]Potencia!V131","v":0},{"$f":"+[1]Potencia!W131","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T131:W131)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI131:AL131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG131*IF($D131=\"BT\",Balance!D$98,IF($D131=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH131*IF($D131=\"BT\",Balance!E$98,IF($D131=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI131*IF($D131=\"BT\",Balance!F$98,IF($D131=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ131*IF($D131=\"BT\",Balance!G$98,IF($D131=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK131*IF($D131=\"BT\",Balance!H$98,IF($D131=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL131*IF($D131=\"BT\",Balance!I$98,IF($D131=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC131:BF131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN131*IF($D131=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO131*IF($D131=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP131*IF($D131=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ131*IF($D131=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR131*IF($D131=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS131*IF($D131=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ131:BM131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT131*IF($D131=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU131*IF($D131=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV131*IF($D131=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW131*IF($D131=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX131*IF($D131=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY131*IF($D131=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ131:BT131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!F214","v":"Pp"},{"$f":"+PremisaCosto!B214","v":"BT"},null,{"$f":"+[1]Potencia!F132","v":0},{"$f":"+[1]Potencia!G132","v":0},{"$f":"+[1]Potencia!H132","v":0},{"$f":"+[1]Potencia!I132","v":0},{"$f":"+[1]Potencia!J132","v":0},{"$f":"+[1]Potencia!K132","v":0},null,{"$f":"+[1]Potencia!M132","v":0},{"$f":"+[1]Potencia!N132","v":0},{"$f":"+[1]Potencia!O132","v":0},{"$f":"+[1]Potencia!P132","v":0},{"$f":"+[1]Potencia!Q132","v":0},null,{"$f":"+[1]Potencia!S132","v":0},{"$f":"+[1]Potencia!T132","v":0},{"$f":"+[1]Potencia!U132","v":0},{"$f":"+[1]Potencia!V132","v":0},{"$f":"+[1]Potencia!W132","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T132:W132)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI132:AL132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG132*IF($D132=\"BT\",Balance!D$98,IF($D132=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH132*IF($D132=\"BT\",Balance!E$98,IF($D132=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI132*IF($D132=\"BT\",Balance!F$98,IF($D132=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ132*IF($D132=\"BT\",Balance!G$98,IF($D132=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK132*IF($D132=\"BT\",Balance!H$98,IF($D132=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL132*IF($D132=\"BT\",Balance!I$98,IF($D132=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC132:BF132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN132*IF($D132=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO132*IF($D132=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP132*IF($D132=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ132*IF($D132=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR132*IF($D132=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS132*IF($D132=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ132:BM132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT132*IF($D132=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU132*IF($D132=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV132*IF($D132=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW132*IF($D132=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX132*IF($D132=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY132*IF($D132=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ132:BT132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!F215","v":"Pp"},{"$f":"+PremisaCosto!B215","v":"BT"},null,{"$f":"+[1]Potencia!F133","v":0},{"$f":"+[1]Potencia!G133","v":0},{"$f":"+[1]Potencia!H133","v":0},{"$f":"+[1]Potencia!I133","v":0},{"$f":"+[1]Potencia!J133","v":0},{"$f":"+[1]Potencia!K133","v":0},null,{"$f":"+[1]Potencia!M133","v":0},{"$f":"+[1]Potencia!N133","v":0},{"$f":"+[1]Potencia!O133","v":0},{"$f":"+[1]Potencia!P133","v":0},{"$f":"+[1]Potencia!Q133","v":0},null,{"$f":"+[1]Potencia!S133","v":0},{"$f":"+[1]Potencia!T133","v":0},{"$f":"+[1]Potencia!U133","v":0},{"$f":"+[1]Potencia!V133","v":0},{"$f":"+[1]Potencia!W133","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T133:W133)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI133:AL133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG133*IF($D133=\"BT\",Balance!D$98,IF($D133=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH133*IF($D133=\"BT\",Balance!E$98,IF($D133=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI133*IF($D133=\"BT\",Balance!F$98,IF($D133=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ133*IF($D133=\"BT\",Balance!G$98,IF($D133=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK133*IF($D133=\"BT\",Balance!H$98,IF($D133=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL133*IF($D133=\"BT\",Balance!I$98,IF($D133=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC133:BF133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN133*IF($D133=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO133*IF($D133=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP133*IF($D133=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ133*IF($D133=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR133*IF($D133=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS133*IF($D133=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ133:BM133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT133*IF($D133=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU133*IF($D133=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV133*IF($D133=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW133*IF($D133=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX133*IF($D133=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY133*IF($D133=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ133:BT133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!F216","v":"Pp"},{"$f":"+PremisaCosto!B216","v":"BT"},null,{"$f":"+[1]Potencia!F134","v":0},{"$f":"+[1]Potencia!G134","v":0},{"$f":"+[1]Potencia!H134","v":0},{"$f":"+[1]Potencia!I134","v":0},{"$f":"+[1]Potencia!J134","v":0},{"$f":"+[1]Potencia!K134","v":0},null,{"$f":"+[1]Potencia!M134","v":0},{"$f":"+[1]Potencia!N134","v":0},{"$f":"+[1]Potencia!O134","v":0},{"$f":"+[1]Potencia!P134","v":0},{"$f":"+[1]Potencia!Q134","v":0},null,{"$f":"+[1]Potencia!S134","v":0},{"$f":"+[1]Potencia!T134","v":0},{"$f":"+[1]Potencia!U134","v":0},{"$f":"+[1]Potencia!V134","v":0},{"$f":"+[1]Potencia!W134","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T134:W134)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI134:AL134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG134*IF($D134=\"BT\",Balance!D$98,IF($D134=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH134*IF($D134=\"BT\",Balance!E$98,IF($D134=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI134*IF($D134=\"BT\",Balance!F$98,IF($D134=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ134*IF($D134=\"BT\",Balance!G$98,IF($D134=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK134*IF($D134=\"BT\",Balance!H$98,IF($D134=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL134*IF($D134=\"BT\",Balance!I$98,IF($D134=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC134:BF134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN134*IF($D134=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO134*IF($D134=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP134*IF($D134=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ134*IF($D134=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR134*IF($D134=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS134*IF($D134=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ134:BM134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT134*IF($D134=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU134*IF($D134=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV134*IF($D134=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW134*IF($D134=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX134*IF($D134=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY134*IF($D134=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ134:BT134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!F217","v":"Pp"},{"$f":"+PremisaCosto!B217","v":"BT"},null,{"$f":"+[1]Potencia!F135","v":0},{"$f":"+[1]Potencia!G135","v":0},{"$f":"+[1]Potencia!H135","v":0},{"$f":"+[1]Potencia!I135","v":0},{"$f":"+[1]Potencia!J135","v":0},{"$f":"+[1]Potencia!K135","v":0},null,{"$f":"+[1]Potencia!M135","v":0},{"$f":"+[1]Potencia!N135","v":0},{"$f":"+[1]Potencia!O135","v":0},{"$f":"+[1]Potencia!P135","v":0},{"$f":"+[1]Potencia!Q135","v":0},null,{"$f":"+[1]Potencia!S135","v":0},{"$f":"+[1]Potencia!T135","v":0},{"$f":"+[1]Potencia!U135","v":0},{"$f":"+[1]Potencia!V135","v":0},{"$f":"+[1]Potencia!W135","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T135:W135)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI135:AL135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG135*IF($D135=\"BT\",Balance!D$98,IF($D135=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH135*IF($D135=\"BT\",Balance!E$98,IF($D135=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI135*IF($D135=\"BT\",Balance!F$98,IF($D135=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ135*IF($D135=\"BT\",Balance!G$98,IF($D135=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK135*IF($D135=\"BT\",Balance!H$98,IF($D135=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL135*IF($D135=\"BT\",Balance!I$98,IF($D135=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC135:BF135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN135*IF($D135=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO135*IF($D135=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP135*IF($D135=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ135*IF($D135=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR135*IF($D135=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS135*IF($D135=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ135:BM135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT135*IF($D135=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU135*IF($D135=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV135*IF($D135=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW135*IF($D135=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX135*IF($D135=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY135*IF($D135=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ135:BT135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!F218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,{"$f":"+[1]Potencia!F136","v":0},{"$f":"+[1]Potencia!G136","v":0},{"$f":"+[1]Potencia!H136","v":0},{"$f":"+[1]Potencia!I136","v":0},{"$f":"+[1]Potencia!J136","v":0},{"$f":"+[1]Potencia!K136","v":0},null,{"$f":"+[1]Potencia!M136","v":0},{"$f":"+[1]Potencia!N136","v":0},{"$f":"+[1]Potencia!O136","v":0},{"$f":"+[1]Potencia!P136","v":0},{"$f":"+[1]Potencia!Q136","v":0},null,{"$f":"+[1]Potencia!S136","v":0},{"$f":"+[1]Potencia!T136","v":0},{"$f":"+[1]Potencia!U136","v":0},{"$f":"+[1]Potencia!V136","v":0},{"$f":"+[1]Potencia!W136","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T136:W136)","v":0},null,{"$f":"+Energía!F136/(Parametros!$D$4*24*365)","v":511.38442583614864},{"$f":"+Energía!G136/(Parametros!$D$4*24*365)","v":512.10681839491008},{"$f":"+Energía!H136/(Parametros!$D$4*24*365)","v":520.72343435777566},{"$f":"+Energía!I136/(Parametros!$D$4*24*365)","v":527.26355330803631},{"$f":"+Energía!J136/(Parametros!$D$4*24*365)","v":534.32596295889334},{"$f":"+Energía!K136/(Parametros!$D$4*24*365)","v":541.62714463021553},null,{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI136:AL136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG136*IF($D136=\"BT\",Balance!D$98,IF($D136=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH136*IF($D136=\"BT\",Balance!E$98,IF($D136=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI136*IF($D136=\"BT\",Balance!F$98,IF($D136=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ136*IF($D136=\"BT\",Balance!G$98,IF($D136=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK136*IF($D136=\"BT\",Balance!H$98,IF($D136=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL136*IF($D136=\"BT\",Balance!I$98,IF($D136=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC136:BF136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN136*IF($D136=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO136*IF($D136=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP136*IF($D136=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ136*IF($D136=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR136*IF($D136=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS136*IF($D136=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ136:BM136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT136*IF($D136=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU136*IF($D136=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV136*IF($D136=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW136*IF($D136=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX136*IF($D136=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY136*IF($D136=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ136:BT136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!F219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,{"$f":"+[1]Potencia!F137","v":0},{"$f":"+[1]Potencia!G137","v":0},{"$f":"+[1]Potencia!H137","v":0},{"$f":"+[1]Potencia!I137","v":0},{"$f":"+[1]Potencia!J137","v":0},{"$f":"+[1]Potencia!K137","v":0},null,{"$f":"+[1]Potencia!M137","v":0},{"$f":"+[1]Potencia!N137","v":0},{"$f":"+[1]Potencia!O137","v":0},{"$f":"+[1]Potencia!P137","v":0},{"$f":"+[1]Potencia!Q137","v":0},null,{"$f":"+[1]Potencia!S137","v":0},{"$f":"+[1]Potencia!T137","v":0},{"$f":"+[1]Potencia!U137","v":0},{"$f":"+[1]Potencia!V137","v":0},{"$f":"+[1]Potencia!W137","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T137:W137)","v":0},null,{"$f":"+Energía!F137/(Parametros!$D$4*24*365)","v":148.04759417271163},{"$f":"+Energía!G137/(Parametros!$D$4*24*365)","v":148.05342729010204},{"$f":"+Energía!H137/(Parametros!$D$4*24*365)","v":150.44064760396145},{"$f":"+Energía!I137/(Parametros!$D$4*24*365)","v":152.13082306135706},{"$f":"+Energía!J137/(Parametros!$D$4*24*365)","v":153.97977795992773},{"$f":"+Energía!K137/(Parametros!$D$4*24*365)","v":155.94714445179295},null,{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI137:AL137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG137*IF($D137=\"BT\",Balance!D$98,IF($D137=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH137*IF($D137=\"BT\",Balance!E$98,IF($D137=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI137*IF($D137=\"BT\",Balance!F$98,IF($D137=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ137*IF($D137=\"BT\",Balance!G$98,IF($D137=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK137*IF($D137=\"BT\",Balance!H$98,IF($D137=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL137*IF($D137=\"BT\",Balance!I$98,IF($D137=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC137:BF137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN137*IF($D137=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO137*IF($D137=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP137*IF($D137=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ137*IF($D137=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR137*IF($D137=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS137*IF($D137=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ137:BM137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT137*IF($D137=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU137*IF($D137=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV137*IF($D137=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW137*IF($D137=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX137*IF($D137=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY137*IF($D137=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ137:BT137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!F220","v":"Pp"},{"$f":"+PremisaCosto!B220","v":"BT"},null,{"$f":"+[1]Potencia!F138","v":0},{"$f":"+[1]Potencia!G138","v":0},{"$f":"+[1]Potencia!H138","v":0},{"$f":"+[1]Potencia!I138","v":0},{"$f":"+[1]Potencia!J138","v":0},{"$f":"+[1]Potencia!K138","v":0},null,{"$f":"+[1]Potencia!M138","v":0},{"$f":"+[1]Potencia!N138","v":0},{"$f":"+[1]Potencia!O138","v":0},{"$f":"+[1]Potencia!P138","v":0},{"$f":"+[1]Potencia!Q138","v":0},null,{"$f":"+[1]Potencia!S138","v":0},{"$f":"+[1]Potencia!T138","v":0},{"$f":"+[1]Potencia!U138","v":0},{"$f":"+[1]Potencia!V138","v":0},{"$f":"+[1]Potencia!W138","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T138:W138)","v":0},null,{"$f":"+Energía!F138/(Parametros!$D$4*24*365)","v":107.71091973059606},{"$f":"+Energía!G138/(Parametros!$D$4*24*365)","v":107.7289612133066},{"$f":"+Energía!H138/(Parametros!$D$4*24*365)","v":109.47305106599495},{"$f":"+Energía!I138/(Parametros!$D$4*24*365)","v":110.7165257053212},{"$f":"+Energía!J138/(Parametros!$D$4*24*365)","v":112.07501827725086},{"$f":"+Energía!K138/(Parametros!$D$4*24*365)","v":113.51633679038436},null,{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":76.645908163603352},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":76.658746284663195},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":77.899821479384158},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":78.784664383408654},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":79.751352785749731},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":80.776979218691153},{"$f":"+SUMPRODUCT(AI138:AL138,PremisaCosto!$F$84:$I$84)","v":260.27647411223666},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":76.645908163603352},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":76.658746284663195},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":77.899821479384158},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":78.784664383408654},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":79.751352785749731},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":80.776979218691153},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":76.645908163603352},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":76.658746284663195},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":77.899821479384158},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":78.784664383408654},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":79.751352785749731},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":80.776979218691153},null,{"$f":"AG138*IF($D138=\"BT\",Balance!D$98,IF($D138=\"MT\",Balance!D$102,Balance!D$105))","v":89.707943699015374},{"$f":"AH138*IF($D138=\"BT\",Balance!E$98,IF($D138=\"MT\",Balance!E$102,Balance!E$105))","v":89.714807328074841},{"$f":"AI138*IF($D138=\"BT\",Balance!F$98,IF($D138=\"MT\",Balance!F$102,Balance!F$105))","v":83.475230214324498},{"$f":"AJ138*IF($D138=\"BT\",Balance!G$98,IF($D138=\"MT\",Balance!G$102,Balance!G$105))","v":87.797947023061283},{"$f":"AK138*IF($D138=\"BT\",Balance!H$98,IF($D138=\"MT\",Balance!H$102,Balance!H$105))","v":88.876066770550111},{"$f":"AL138*IF($D138=\"BT\",Balance!I$98,IF($D138=\"MT\",Balance!I$102,Balance!I$105))","v":90.019060869232703},{"$f":"+SUMPRODUCT(BC138:BF138,PremisaCosto!$F$84:$I$84)","v":286.87961159071432},{"$f":"+AN138*IF($D138=\"BT\",Balance!D$99,Balance!D$103)","v":88.851946312577894},{"$f":"+AO138*IF($D138=\"BT\",Balance!E$99,Balance!E$103)","v":88.858810584243031},{"$f":"+AP138*IF($D138=\"BT\",Balance!F$99,Balance!F$103)","v":83.138716524375425},{"$f":"+AQ138*IF($D138=\"BT\",Balance!G$99,Balance!G$103)","v":87.248504687270255},{"$f":"+AR138*IF($D138=\"BT\",Balance!H$99,Balance!H$103)","v":88.319830350023395},{"$f":"+AS138*IF($D138=\"BT\",Balance!I$99,Balance!I$103)","v":89.455669761587984},{"$f":"+SUMPRODUCT(BJ138:BM138,PremisaCosto!$F$84:$I$84)","v":285.2610998601142},{"$f":"+AT138*IF($D138=\"BT\",Balance!D$100,0)","v":83.958385465076788},{"$f":"+AU138*IF($D138=\"BT\",Balance!E$100,0)","v":83.96524964643578},{"$f":"+AV138*IF($D138=\"BT\",Balance!F$100,0)","v":81.20423730761766},{"$f":"+AW138*IF($D138=\"BT\",Balance!G$100,0)","v":84.097047638034368},{"$f":"+AX138*IF($D138=\"BT\",Balance!H$100,0)","v":85.129405917905643},{"$f":"+AY138*IF($D138=\"BT\",Balance!I$100,0)","v":86.224207986551789},{"$f":"+SUMPRODUCT(BQ138:BT138,PremisaCosto!$F$84:$I$84)","v":275.97362866202576}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!F221","v":"Pp"},{"$f":"+PremisaCosto!B221","v":"BT"},null,{"$f":"+[1]Potencia!F139","v":0},{"$f":"+[1]Potencia!G139","v":0},{"$f":"+[1]Potencia!H139","v":0},{"$f":"+[1]Potencia!I139","v":0},{"$f":"+[1]Potencia!J139","v":0},{"$f":"+[1]Potencia!K139","v":0},null,{"$f":"+[1]Potencia!M139","v":0},{"$f":"+[1]Potencia!N139","v":0},{"$f":"+[1]Potencia!O139","v":0},{"$f":"+[1]Potencia!P139","v":0},{"$f":"+[1]Potencia!Q139","v":0},null,{"$f":"+[1]Potencia!S139","v":0},{"$f":"+[1]Potencia!T139","v":0},{"$f":"+[1]Potencia!U139","v":0},{"$f":"+[1]Potencia!V139","v":0},{"$f":"+[1]Potencia!W139","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T139:W139)","v":0},null,{"$f":"+Energía!F139/(Parametros!$D$4*24*365)","v":4.3992261147948665E-2},{"$f":"+Energía!G139/(Parametros!$D$4*24*365)","v":4.4297319290511603E-2},{"$f":"+Energía!H139/(Parametros!$D$4*24*365)","v":4.5166862390228796E-2},{"$f":"+Energía!I139/(Parametros!$D$4*24*365)","v":4.5972552073080299E-2},{"$f":"+Energía!J139/(Parametros!$D$4*24*365)","v":4.6814528038761967E-2},{"$f":"+Energía!K139/(Parametros!$D$4*24*365)","v":4.7618814223511899E-2},null,{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.1304410140480285E-2},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.1521486166178697E-2},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.2140243491173365E-2},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.27135634256299E-2},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.3312704280642647E-2},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.3885025501255966E-2},{"$f":"+SUMPRODUCT(AI139:AL139,PremisaCosto!$F$84:$I$84)","v":0.10827259661684865},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.1304410140480285E-2},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.1521486166178697E-2},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.2140243491173365E-2},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.27135634256299E-2},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.3312704280642647E-2},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.3885025501255966E-2},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.1304410140480285E-2},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.1521486166178697E-2},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.2140243491173365E-2},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.27135634256299E-2},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.3312704280642647E-2},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.3885025501255966E-2},null,{"$f":"AG139*IF($D139=\"BT\",Balance!D$98,IF($D139=\"MT\",Balance!D$102,Balance!D$105))","v":3.6639323999120406E-2},{"$f":"AH139*IF($D139=\"BT\",Balance!E$98,IF($D139=\"MT\",Balance!E$102,Balance!E$105))","v":3.6890037929815107E-2},{"$f":"AI139*IF($D139=\"BT\",Balance!F$98,IF($D139=\"MT\",Balance!F$102,Balance!F$105))","v":3.4440569613887528E-2},{"$f":"AJ139*IF($D139=\"BT\",Balance!G$98,IF($D139=\"MT\",Balance!G$102,Balance!G$105))","v":3.6456126722853255E-2},{"$f":"AK139*IF($D139=\"BT\",Balance!H$98,IF($D139=\"MT\",Balance!H$102,Balance!H$105))","v":3.7124161867295821E-2},{"$f":"AL139*IF($D139=\"BT\",Balance!I$98,IF($D139=\"MT\",Balance!I$102,Balance!I$105))","v":3.7761973803140794E-2},{"$f":"+SUMPRODUCT(BC139:BF139,PremisaCosto!$F$84:$I$84)","v":0.11935007272675149},{"$f":"+AN139*IF($D139=\"BT\",Balance!D$99,Balance!D$103)","v":3.6289709859158498E-2},{"$f":"+AO139*IF($D139=\"BT\",Balance!E$99,Balance!E$103)","v":3.6538058660303019E-2},{"$f":"+AP139*IF($D139=\"BT\",Balance!F$99,Balance!F$103)","v":3.4301729347919287E-2},{"$f":"+AQ139*IF($D139=\"BT\",Balance!G$99,Balance!G$103)","v":3.622798312611019E-2},{"$f":"+AR139*IF($D139=\"BT\",Balance!H$99,Balance!H$103)","v":3.6891817979200159E-2},{"$f":"+AS139*IF($D139=\"BT\",Balance!I$99,Balance!I$103)","v":3.7525637631197081E-2},{"$f":"+SUMPRODUCT(BJ139:BM139,PremisaCosto!$F$84:$I$84)","v":0.11867611653143491},{"$f":"+AT139*IF($D139=\"BT\",Balance!D$100,0)","v":3.429103779057812E-2},{"$f":"+AU139*IF($D139=\"BT\",Balance!E$100,0)","v":3.4525864085248971E-2},{"$f":"+AV139*IF($D139=\"BT\",Balance!F$100,0)","v":3.3503593590038717E-2},{"$f":"+AW139*IF($D139=\"BT\",Balance!G$100,0)","v":3.4919411326380122E-2},{"$f":"+AX139*IF($D139=\"BT\",Balance!H$100,0)","v":3.5559155122403242E-2},{"$f":"+AY139*IF($D139=\"BT\",Balance!I$100,0)","v":3.617007611215356E-2},{"$f":"+SUMPRODUCT(BQ139:BT139,PremisaCosto!$F$84:$I$84)","v":0.11480878385885505}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!F222","v":"Pp"},{"$f":"+PremisaCosto!B222","v":"BT"},null,{"$f":"+[1]Potencia!F140","v":0},{"$f":"+[1]Potencia!G140","v":0},{"$f":"+[1]Potencia!H140","v":0},{"$f":"+[1]Potencia!I140","v":0},{"$f":"+[1]Potencia!J140","v":0},{"$f":"+[1]Potencia!K140","v":0},null,{"$f":"+[1]Potencia!M140","v":0},{"$f":"+[1]Potencia!N140","v":0},{"$f":"+[1]Potencia!O140","v":0},{"$f":"+[1]Potencia!P140","v":0},{"$f":"+[1]Potencia!Q140","v":0},null,{"$f":"+[1]Potencia!S140","v":0},{"$f":"+[1]Potencia!T140","v":0},{"$f":"+[1]Potencia!U140","v":0},{"$f":"+[1]Potencia!V140","v":0},{"$f":"+[1]Potencia!W140","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T140:W140)","v":0},null,{"$f":"+Energía!F140/(Parametros!$D$4*24*365)","v":39.59995921258119},{"$f":"+Energía!G140/(Parametros!$D$4*24*365)","v":39.587650281203686},{"$f":"+Energía!H140/(Parametros!$D$4*24*365)","v":40.218863651463472},{"$f":"+Energía!I140/(Parametros!$D$4*24*365)","v":40.657082180518159},{"$f":"+Energía!J140/(Parametros!$D$4*24*365)","v":41.138274578153272},{"$f":"+Energía!K140/(Parametros!$D$4*24*365)","v":41.654480428444451},null,{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":28.178896296507748},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":28.170137396051675},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":28.619301901652193},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":28.931133396708809},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":29.273544624933503},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":29.640871041734062},{"$f":"+SUMPRODUCT(AI140:AL140,PremisaCosto!$F$84:$I$84)","v":95.565543914173887},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":28.178896296507748},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":28.170137396051675},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":28.619301901652193},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":28.931133396708809},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":29.273544624933503},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":29.640871041734062},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":28.178896296507748},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":28.170137396051675},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":28.619301901652193},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":28.931133396708809},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":29.273544624933503},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":29.640871041734062},null,{"$f":"AG140*IF($D140=\"BT\",Balance!D$98,IF($D140=\"MT\",Balance!D$102,Balance!D$105))","v":32.981158460170917},{"$f":"AH140*IF($D140=\"BT\",Balance!E$98,IF($D140=\"MT\",Balance!E$102,Balance!E$105))","v":32.967907399729995},{"$f":"AI140*IF($D140=\"BT\",Balance!F$98,IF($D140=\"MT\",Balance!F$102,Balance!F$105))","v":30.667628878275551},{"$f":"AJ140*IF($D140=\"BT\",Balance!G$98,IF($D140=\"MT\",Balance!G$102,Balance!G$105))","v":32.24097147789945},{"$f":"AK140*IF($D140=\"BT\",Balance!H$98,IF($D140=\"MT\",Balance!H$102,Balance!H$105))","v":32.622863635752054},{"$f":"AL140*IF($D140=\"BT\",Balance!I$98,IF($D140=\"MT\",Balance!I$102,Balance!I$105))","v":33.032225274221759},{"$f":"+SUMPRODUCT(BC140:BF140,PremisaCosto!$F$84:$I$84)","v":105.33271267215095},{"$f":"+AN140*IF($D140=\"BT\",Balance!D$99,Balance!D$103)","v":32.666450706548687},{"$f":"+AO140*IF($D140=\"BT\",Balance!E$99,Balance!E$103)","v":32.653350391521535},{"$f":"+AP140*IF($D140=\"BT\",Balance!F$99,Balance!F$103)","v":30.543998468041039},{"$f":"+AQ140*IF($D140=\"BT\",Balance!G$99,Balance!G$103)","v":32.03920645630577},{"$f":"+AR140*IF($D140=\"BT\",Balance!H$99,Balance!H$103)","v":32.418691404065328},{"$f":"+AS140*IF($D140=\"BT\",Balance!I$99,Balance!I$103)","v":32.825490591527746},{"$f":"+SUMPRODUCT(BJ140:BM140,PremisaCosto!$F$84:$I$84)","v":104.73848740080069},{"$f":"+AT140*IF($D140=\"BT\",Balance!D$100,0)","v":30.867331263041773},{"$f":"+AU140*IF($D140=\"BT\",Balance!E$100,0)","v":30.855091345357597},{"$f":"+AV140*IF($D140=\"BT\",Balance!F$100,0)","v":29.833297934003049},{"$f":"+AW140*IF($D140=\"BT\",Balance!G$100,0)","v":30.881935241165039},{"$f":"+AX140*IF($D140=\"BT\",Balance!H$100,0)","v":31.247613689095644},{"$f":"+AY140*IF($D140=\"BT\",Balance!I$100,0)","v":31.639715353624599},{"$f":"+SUMPRODUCT(BQ140:BT140,PremisaCosto!$F$84:$I$84)","v":101.32865625324933}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!F223","v":"Pp"},{"$f":"+PremisaCosto!B223","v":"BT"},null,{"$f":"+[1]Potencia!F141","v":0},{"$f":"+[1]Potencia!G141","v":0},{"$f":"+[1]Potencia!H141","v":0},{"$f":"+[1]Potencia!I141","v":0},{"$f":"+[1]Potencia!J141","v":0},{"$f":"+[1]Potencia!K141","v":0},null,{"$f":"+[1]Potencia!M141","v":0},{"$f":"+[1]Potencia!N141","v":0},{"$f":"+[1]Potencia!O141","v":0},{"$f":"+[1]Potencia!P141","v":0},{"$f":"+[1]Potencia!Q141","v":0},null,{"$f":"+[1]Potencia!S141","v":0},{"$f":"+[1]Potencia!T141","v":0},{"$f":"+[1]Potencia!U141","v":0},{"$f":"+[1]Potencia!V141","v":0},{"$f":"+[1]Potencia!W141","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T141:W141)","v":0},null,{"$f":"+Energía!F141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K141/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI141:AL141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG141*IF($D141=\"BT\",Balance!D$98,IF($D141=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH141*IF($D141=\"BT\",Balance!E$98,IF($D141=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI141*IF($D141=\"BT\",Balance!F$98,IF($D141=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ141*IF($D141=\"BT\",Balance!G$98,IF($D141=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK141*IF($D141=\"BT\",Balance!H$98,IF($D141=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL141*IF($D141=\"BT\",Balance!I$98,IF($D141=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC141:BF141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN141*IF($D141=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO141*IF($D141=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP141*IF($D141=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ141*IF($D141=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR141*IF($D141=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS141*IF($D141=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ141:BM141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT141*IF($D141=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU141*IF($D141=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV141*IF($D141=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW141*IF($D141=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX141*IF($D141=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY141*IF($D141=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ141:BT141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!F224","v":"Pp"},{"$f":"+PremisaCosto!B224","v":"BT"},null,{"$f":"+[1]Potencia!F142","v":0},{"$f":"+[1]Potencia!G142","v":0},{"$f":"+[1]Potencia!H142","v":0},{"$f":"+[1]Potencia!I142","v":0},{"$f":"+[1]Potencia!J142","v":0},{"$f":"+[1]Potencia!K142","v":0},null,{"$f":"+[1]Potencia!M142","v":0},{"$f":"+[1]Potencia!N142","v":0},{"$f":"+[1]Potencia!O142","v":0},{"$f":"+[1]Potencia!P142","v":0},{"$f":"+[1]Potencia!Q142","v":0},null,{"$f":"+[1]Potencia!S142","v":0},{"$f":"+[1]Potencia!T142","v":0},{"$f":"+[1]Potencia!U142","v":0},{"$f":"+[1]Potencia!V142","v":0},{"$f":"+[1]Potencia!W142","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T142:W142)","v":0},null,{"$f":"+Energía!F142/(Parametros!$D$4*24*365)","v":9.9239324086279222E-4},{"$f":"+Energía!G142/(Parametros!$D$4*24*365)","v":9.9927485210190301E-4},{"$f":"+Energía!H142/(Parametros!$D$4*24*365)","v":1.018890317919769E-3},{"$f":"+Energía!I142/(Parametros!$D$4*24*365)","v":1.0370653554066065E-3},{"$f":"+Energía!J142/(Parametros!$D$4*24*365)","v":1.0560589519053483E-3},{"$f":"+Energía!K142/(Parametros!$D$4*24*365)","v":1.0742023287774955E-3},null,{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":7.0617613693761889E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":7.1107301595758963E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":7.2503116611936371E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":7.3796432329201102E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":7.5147995807240526E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":7.6439058589916988E-4},{"$f":"+SUMPRODUCT(AI142:AL142,PremisaCosto!$F$84:$I$84)","v":2.4424521552067237E-3},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":7.0617613693761889E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":7.1107301595758963E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":7.2503116611936371E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":7.3796432329201102E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":7.5147995807240526E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":7.6439058589916988E-4},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":7.0617613693761889E-4},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":7.1107301595758963E-4},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":7.2503116611936371E-4},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":7.3796432329201102E-4},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":7.5147995807240526E-4},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":7.6439058589916988E-4},null,{"$f":"AG142*IF($D142=\"BT\",Balance!D$98,IF($D142=\"MT\",Balance!D$102,Balance!D$105))","v":8.2652304150100415E-4},{"$f":"AH142*IF($D142=\"BT\",Balance!E$98,IF($D142=\"MT\",Balance!E$102,Balance!E$105))","v":8.3217873647369056E-4},{"$f":"AI142*IF($D142=\"BT\",Balance!F$98,IF($D142=\"MT\",Balance!F$102,Balance!F$105))","v":7.7692274969321917E-4},{"$f":"AJ142*IF($D142=\"BT\",Balance!G$98,IF($D142=\"MT\",Balance!G$102,Balance!G$105))","v":8.2239041148908943E-4},{"$f":"AK142*IF($D142=\"BT\",Balance!H$98,IF($D142=\"MT\",Balance!H$102,Balance!H$105))","v":8.3746018841585502E-4},{"$f":"AL142*IF($D142=\"BT\",Balance!I$98,IF($D142=\"MT\",Balance!I$102,Balance!I$105))","v":8.5184817933874665E-4},{"$f":"+SUMPRODUCT(BC142:BF142,PremisaCosto!$F$84:$I$84)","v":2.6923418433115426E-3},{"$f":"+AN142*IF($D142=\"BT\",Balance!D$99,Balance!D$103)","v":8.1863632005603384E-4},{"$f":"+AO142*IF($D142=\"BT\",Balance!E$99,Balance!E$103)","v":8.2423866158613487E-4},{"$f":"+AP142*IF($D142=\"BT\",Balance!F$99,Balance!F$103)","v":7.73790741064631E-4},{"$f":"+AQ142*IF($D142=\"BT\",Balance!G$99,Balance!G$103)","v":8.1724386622303649E-4},{"$f":"+AR142*IF($D142=\"BT\",Balance!H$99,Balance!H$103)","v":8.3221889146759237E-4},{"$f":"+AS142*IF($D142=\"BT\",Balance!I$99,Balance!I$103)","v":8.4651682301633429E-4},{"$f":"+SUMPRODUCT(BJ142:BM142,PremisaCosto!$F$84:$I$84)","v":2.6771384971907217E-3},{"$f":"+AT142*IF($D142=\"BT\",Balance!D$100,0)","v":7.7354955707083749E-4},{"$f":"+AU142*IF($D142=\"BT\",Balance!E$100,0)","v":7.7884685303897336E-4},{"$f":"+AV142*IF($D142=\"BT\",Balance!F$100,0)","v":7.5578610773269531E-4},{"$f":"+AW142*IF($D142=\"BT\",Balance!G$100,0)","v":7.8772463317274043E-4},{"$f":"+AX142*IF($D142=\"BT\",Balance!H$100,0)","v":8.021562036919761E-4},{"$f":"+AY142*IF($D142=\"BT\",Balance!I$100,0)","v":8.1593757898638269E-4},{"$f":"+SUMPRODUCT(BQ142:BT142,PremisaCosto!$F$84:$I$84)","v":2.5898978165735343E-3}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!F225","v":"Pp"},{"$f":"+PremisaCosto!B225","v":"BT"},null,{"$f":"+[1]Potencia!F143","v":0},{"$f":"+[1]Potencia!G143","v":0},{"$f":"+[1]Potencia!H143","v":0},{"$f":"+[1]Potencia!I143","v":0},{"$f":"+[1]Potencia!J143","v":0},{"$f":"+[1]Potencia!K143","v":0},null,{"$f":"+[1]Potencia!M143","v":0},{"$f":"+[1]Potencia!N143","v":0},{"$f":"+[1]Potencia!O143","v":0},{"$f":"+[1]Potencia!P143","v":0},{"$f":"+[1]Potencia!Q143","v":0},null,{"$f":"+[1]Potencia!S143","v":0},{"$f":"+[1]Potencia!T143","v":0},{"$f":"+[1]Potencia!U143","v":0},{"$f":"+[1]Potencia!V143","v":0},{"$f":"+[1]Potencia!W143","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T143:W143)","v":0},null,{"$f":"+Energía!F143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K143/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI143:AL143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG143*IF($D143=\"BT\",Balance!D$98,IF($D143=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH143*IF($D143=\"BT\",Balance!E$98,IF($D143=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI143*IF($D143=\"BT\",Balance!F$98,IF($D143=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ143*IF($D143=\"BT\",Balance!G$98,IF($D143=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK143*IF($D143=\"BT\",Balance!H$98,IF($D143=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL143*IF($D143=\"BT\",Balance!I$98,IF($D143=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC143:BF143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN143*IF($D143=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO143*IF($D143=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP143*IF($D143=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ143*IF($D143=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR143*IF($D143=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS143*IF($D143=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ143:BM143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT143*IF($D143=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU143*IF($D143=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV143*IF($D143=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW143*IF($D143=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX143*IF($D143=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY143*IF($D143=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ143:BT143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!F226","v":"Pp"},{"$f":"+PremisaCosto!B226","v":"BT"},null,{"$f":"+[1]Potencia!F144","v":0},{"$f":"+[1]Potencia!G144","v":0},{"$f":"+[1]Potencia!H144","v":0},{"$f":"+[1]Potencia!I144","v":0},{"$f":"+[1]Potencia!J144","v":0},{"$f":"+[1]Potencia!K144","v":0},null,{"$f":"+[1]Potencia!M144","v":0},{"$f":"+[1]Potencia!N144","v":0},{"$f":"+[1]Potencia!O144","v":0},{"$f":"+[1]Potencia!P144","v":0},{"$f":"+[1]Potencia!Q144","v":0},null,{"$f":"+[1]Potencia!S144","v":0},{"$f":"+[1]Potencia!T144","v":0},{"$f":"+[1]Potencia!U144","v":0},{"$f":"+[1]Potencia!V144","v":0},{"$f":"+[1]Potencia!W144","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T144:W144)","v":0},null,{"$f":"+Energía!F144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K144/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI144:AL144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG144*IF($D144=\"BT\",Balance!D$98,IF($D144=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH144*IF($D144=\"BT\",Balance!E$98,IF($D144=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI144*IF($D144=\"BT\",Balance!F$98,IF($D144=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ144*IF($D144=\"BT\",Balance!G$98,IF($D144=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK144*IF($D144=\"BT\",Balance!H$98,IF($D144=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL144*IF($D144=\"BT\",Balance!I$98,IF($D144=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC144:BF144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN144*IF($D144=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO144*IF($D144=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP144*IF($D144=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ144*IF($D144=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR144*IF($D144=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS144*IF($D144=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ144:BM144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT144*IF($D144=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU144*IF($D144=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV144*IF($D144=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW144*IF($D144=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX144*IF($D144=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY144*IF($D144=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ144:BT144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!F227","v":"Pp"},{"$f":"+PremisaCosto!B227","v":"BT"},null,{"$f":"+[1]Potencia!F145","v":0},{"$f":"+[1]Potencia!G145","v":0},{"$f":"+[1]Potencia!H145","v":0},{"$f":"+[1]Potencia!I145","v":0},{"$f":"+[1]Potencia!J145","v":0},{"$f":"+[1]Potencia!K145","v":0},null,{"$f":"+[1]Potencia!M145","v":0},{"$f":"+[1]Potencia!N145","v":0},{"$f":"+[1]Potencia!O145","v":0},{"$f":"+[1]Potencia!P145","v":0},{"$f":"+[1]Potencia!Q145","v":0},null,{"$f":"+[1]Potencia!S145","v":0},{"$f":"+[1]Potencia!T145","v":0},{"$f":"+[1]Potencia!U145","v":0},{"$f":"+[1]Potencia!V145","v":0},{"$f":"+[1]Potencia!W145","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T145:W145)","v":0},null,{"$f":"+Energía!F145/(Parametros!$D$4*24*365)","v":0.69121040313179161},{"$f":"+Energía!G145/(Parametros!$D$4*24*365)","v":0.69099542237577216},{"$f":"+Energía!H145/(Parametros!$D$4*24*365)","v":0.70201307309529781},{"$f":"+Energía!I145/(Parametros!$D$4*24*365)","v":0.70966197077711068},{"$f":"+Energía!J145/(Parametros!$D$4*24*365)","v":0.71806097455314399},{"$f":"+Energía!K145/(Parametros!$D$4*24*365)","v":0.72707116341479472},null,{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.49185773561933149},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.49170475767313976},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.49954479698706966},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.50498766861734967},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.510964307510544},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.51737585900183281},{"$f":"+SUMPRODUCT(AI145:AL145,PremisaCosto!$F$84:$I$84)","v":1.6680790910523637},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.49185773561933149},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.49170475767313976},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.49954479698706966},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.50498766861734967},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.510964307510544},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.51737585900183281},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.49185773561933149},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.49170475767313976},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.49954479698706966},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.50498766861734967},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.510964307510544},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.51737585900183281},null,{"$f":"AG145*IF($D145=\"BT\",Balance!D$98,IF($D145=\"MT\",Balance!D$102,Balance!D$105))","v":0.57568038675568867},{"$f":"AH145*IF($D145=\"BT\",Balance!E$98,IF($D145=\"MT\",Balance!E$102,Balance!E$105))","v":0.57544898312234738},{"$f":"AI145*IF($D145=\"BT\",Balance!F$98,IF($D145=\"MT\",Balance!F$102,Balance!F$105))","v":0.53529797808200696},{"$f":"AJ145*IF($D145=\"BT\",Balance!G$98,IF($D145=\"MT\",Balance!G$102,Balance!G$105))","v":0.56276029000768635},{"$f":"AK145*IF($D145=\"BT\",Balance!H$98,IF($D145=\"MT\",Balance!H$102,Balance!H$105))","v":0.56942605141350633},{"$f":"AL145*IF($D145=\"BT\",Balance!I$98,IF($D145=\"MT\",Balance!I$102,Balance!I$105))","v":0.57657131269623862},{"$f":"+SUMPRODUCT(BC145:BF145,PremisaCosto!$F$84:$I$84)","v":1.8385632306583544},{"$f":"+AN145*IF($D145=\"BT\",Balance!D$99,Balance!D$103)","v":0.57018721763189806},{"$f":"+AO145*IF($D145=\"BT\",Balance!E$99,Balance!E$103)","v":0.56995844627046799},{"$f":"+AP145*IF($D145=\"BT\",Balance!F$99,Balance!F$103)","v":0.53314003137896515},{"$f":"+AQ145*IF($D145=\"BT\",Balance!G$99,Balance!G$103)","v":0.55923851827251081},{"$f":"+AR145*IF($D145=\"BT\",Balance!H$99,Balance!H$103)","v":0.56586226286950358},{"$f":"+AS145*IF($D145=\"BT\",Balance!I$99,Balance!I$103)","v":0.5729627974844661},{"$f":"+SUMPRODUCT(BJ145:BM145,PremisaCosto!$F$84:$I$84)","v":1.8281911375189497},{"$f":"+AT145*IF($D145=\"BT\",Balance!D$100,0)","v":0.53878390054379433},{"$f":"+AU145*IF($D145=\"BT\",Balance!E$100,0)","v":0.53857015319627433},{"$f":"+AV145*IF($D145=\"BT\",Balance!F$100,0)","v":0.52073488064486873},{"$f":"+AW145*IF($D145=\"BT\",Balance!G$100,0)","v":0.53903855980982696},{"$f":"+AX145*IF($D145=\"BT\",Balance!H$100,0)","v":0.5454213179365538},{"$f":"+AY145*IF($D145=\"BT\",Balance!I$100,0)","v":0.55226531253439648},{"$f":"+SUMPRODUCT(BQ145:BT145,PremisaCosto!$F$84:$I$84)","v":1.7686731601434942}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!F228","v":"Pp"},{"$f":"+PremisaCosto!B228","v":"BT"},null,{"$f":"+[1]Potencia!F146","v":0},{"$f":"+[1]Potencia!G146","v":0},{"$f":"+[1]Potencia!H146","v":0},{"$f":"+[1]Potencia!I146","v":0},{"$f":"+[1]Potencia!J146","v":0},{"$f":"+[1]Potencia!K146","v":0},null,{"$f":"+[1]Potencia!M146","v":0},{"$f":"+[1]Potencia!N146","v":0},{"$f":"+[1]Potencia!O146","v":0},{"$f":"+[1]Potencia!P146","v":0},{"$f":"+[1]Potencia!Q146","v":0},null,{"$f":"+[1]Potencia!S146","v":0},{"$f":"+[1]Potencia!T146","v":0},{"$f":"+[1]Potencia!U146","v":0},{"$f":"+[1]Potencia!V146","v":0},{"$f":"+[1]Potencia!W146","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T146:W146)","v":0},null,{"$f":"+Energía!F146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K146/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI146:AL146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG146*IF($D146=\"BT\",Balance!D$98,IF($D146=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH146*IF($D146=\"BT\",Balance!E$98,IF($D146=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI146*IF($D146=\"BT\",Balance!F$98,IF($D146=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ146*IF($D146=\"BT\",Balance!G$98,IF($D146=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK146*IF($D146=\"BT\",Balance!H$98,IF($D146=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL146*IF($D146=\"BT\",Balance!I$98,IF($D146=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC146:BF146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN146*IF($D146=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO146*IF($D146=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP146*IF($D146=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ146*IF($D146=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR146*IF($D146=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS146*IF($D146=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ146:BM146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT146*IF($D146=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU146*IF($D146=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV146*IF($D146=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW146*IF($D146=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX146*IF($D146=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY146*IF($D146=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ146:BT146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!F229","v":"Pp"},{"$f":"+PremisaCosto!B229","v":"BT"},null,{"$f":"+[1]Potencia!F147","v":0},{"$f":"+[1]Potencia!G147","v":0},{"$f":"+[1]Potencia!H147","v":0},{"$f":"+[1]Potencia!I147","v":0},{"$f":"+[1]Potencia!J147","v":0},{"$f":"+[1]Potencia!K147","v":0},null,{"$f":"+[1]Potencia!M147","v":0},{"$f":"+[1]Potencia!N147","v":0},{"$f":"+[1]Potencia!O147","v":0},{"$f":"+[1]Potencia!P147","v":0},{"$f":"+[1]Potencia!Q147","v":0},null,{"$f":"+[1]Potencia!S147","v":0},{"$f":"+[1]Potencia!T147","v":0},{"$f":"+[1]Potencia!U147","v":0},{"$f":"+[1]Potencia!V147","v":0},{"$f":"+[1]Potencia!W147","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T147:W147)","v":0},null,{"$f":"+Energía!F147/(Parametros!$D$4*24*365)","v":5.2017201374451904E-4},{"$f":"+Energía!G147/(Parametros!$D$4*24*365)","v":5.2377907335421857E-4},{"$f":"+Energía!H147/(Parametros!$D$4*24*365)","v":5.3406069956334643E-4},{"$f":"+Energía!I147/(Parametros!$D$4*24*365)","v":5.4358731205940793E-4},{"$f":"+Energía!J147/(Parametros!$D$4*24*365)","v":5.5354297976469339E-4},{"$f":"+Energía!K147/(Parametros!$D$4*24*365)","v":5.6305299705935519E-4},null,{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":3.701486951783398E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":3.7271543920278197E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":3.8003173155427562E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":3.8681076443515403E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":3.9389510829328109E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":4.0066233221100494E-4},{"$f":"+SUMPRODUCT(AI147:AL147,PremisaCosto!$F$84:$I$84)","v":1.2802336853321836E-3},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":3.701486951783398E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":3.7271543920278197E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":3.8003173155427562E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":3.8681076443515403E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":3.9389510829328109E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":4.0066233221100494E-4},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":3.701486951783398E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":3.7271543920278197E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":3.8003173155427562E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":3.8681076443515403E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":3.9389510829328109E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":4.0066233221100494E-4},null,{"$f":"AG147*IF($D147=\"BT\",Balance!D$98,IF($D147=\"MT\",Balance!D$102,Balance!D$105))","v":4.3322962833768883E-4},{"$f":"AH147*IF($D147=\"BT\",Balance!E$98,IF($D147=\"MT\",Balance!E$102,Balance!E$105))","v":4.3619411269926023E-4},{"$f":"AI147*IF($D147=\"BT\",Balance!F$98,IF($D147=\"MT\",Balance!F$102,Balance!F$105))","v":4.0723118073687678E-4},{"$f":"AJ147*IF($D147=\"BT\",Balance!G$98,IF($D147=\"MT\",Balance!G$102,Balance!G$105))","v":4.3106347243613332E-4},{"$f":"AK147*IF($D147=\"BT\",Balance!H$98,IF($D147=\"MT\",Balance!H$102,Balance!H$105))","v":4.3896243414597041E-4},{"$f":"AL147*IF($D147=\"BT\",Balance!I$98,IF($D147=\"MT\",Balance!I$102,Balance!I$105))","v":4.4650403147244105E-4},{"$f":"+SUMPRODUCT(BC147:BF147,PremisaCosto!$F$84:$I$84)","v":1.4112156559091529E-3},{"$f":"+AN147*IF($D147=\"BT\",Balance!D$99,Balance!D$103)","v":4.2909573100047445E-4},{"$f":"+AO147*IF($D147=\"BT\",Balance!E$99,Balance!E$103)","v":4.3203224966606256E-4},{"$f":"+AP147*IF($D147=\"BT\",Balance!F$99,Balance!F$103)","v":4.0558950970535955E-4},{"$f":"+AQ147*IF($D147=\"BT\",Balance!G$99,Balance!G$103)","v":4.2836586356029835E-4},{"$f":"+AR147*IF($D147=\"BT\",Balance!H$99,Balance!H$103)","v":4.3621516030738558E-4},{"$f":"+AS147*IF($D147=\"BT\",Balance!I$99,Balance!I$103)","v":4.4370955218738699E-4},{"$f":"+SUMPRODUCT(BJ147:BM147,PremisaCosto!$F$84:$I$84)","v":1.4032466826819205E-3},{"$f":"+AT147*IF($D147=\"BT\",Balance!D$100,0)","v":4.0546309090425472E-4},{"$f":"+AU147*IF($D147=\"BT\",Balance!E$100,0)","v":4.0823971714240825E-4},{"$f":"+AV147*IF($D147=\"BT\",Balance!F$100,0)","v":3.9615221610906075E-4},{"$f":"+AW147*IF($D147=\"BT\",Balance!G$100,0)","v":4.1289308697566897E-4},{"$f":"+AX147*IF($D147=\"BT\",Balance!H$100,0)","v":4.2045752694702578E-4},{"$f":"+AY147*IF($D147=\"BT\",Balance!I$100,0)","v":4.2768116113142224E-4},{"$f":"+SUMPRODUCT(BQ147:BT147,PremisaCosto!$F$84:$I$84)","v":1.3575186802646214E-3}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!F230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,{"$f":"+[1]Potencia!F148","v":0},{"$f":"+[1]Potencia!G148","v":0},{"$f":"+[1]Potencia!H148","v":0},{"$f":"+[1]Potencia!I148","v":0},{"$f":"+[1]Potencia!J148","v":0},{"$f":"+[1]Potencia!K148","v":0},null,{"$f":"+[1]Potencia!M148","v":0},{"$f":"+[1]Potencia!N148","v":0},{"$f":"+[1]Potencia!O148","v":0},{"$f":"+[1]Potencia!P148","v":0},{"$f":"+[1]Potencia!Q148","v":0},null,{"$f":"+[1]Potencia!S148","v":0},{"$f":"+[1]Potencia!T148","v":0},{"$f":"+[1]Potencia!U148","v":0},{"$f":"+[1]Potencia!V148","v":0},{"$f":"+[1]Potencia!W148","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T148:W148)","v":0},null,{"$f":"+Energía!F148/(Parametros!$D$4*24*365)","v":152.18198174168788},{"$f":"+Energía!G148/(Parametros!$D$4*24*365)","v":152.26643581092986},{"$f":"+Energía!H148/(Parametros!$D$4*24*365)","v":154.76175219143337},{"$f":"+Energía!I148/(Parametros!$D$4*24*365)","v":156.57761329574197},{"$f":"+Energía!J148/(Parametros!$D$4*24*365)","v":158.55386080492397},{"$f":"+Energía!K148/(Parametros!$D$4*24*365)","v":160.63296196635764},null,{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI148:AL148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG148*IF($D148=\"BT\",Balance!D$98,IF($D148=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH148*IF($D148=\"BT\",Balance!E$98,IF($D148=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI148*IF($D148=\"BT\",Balance!F$98,IF($D148=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ148*IF($D148=\"BT\",Balance!G$98,IF($D148=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK148*IF($D148=\"BT\",Balance!H$98,IF($D148=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL148*IF($D148=\"BT\",Balance!I$98,IF($D148=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC148:BF148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN148*IF($D148=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO148*IF($D148=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP148*IF($D148=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ148*IF($D148=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR148*IF($D148=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS148*IF($D148=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ148:BM148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT148*IF($D148=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU148*IF($D148=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV148*IF($D148=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW148*IF($D148=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX148*IF($D148=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY148*IF($D148=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ148:BT148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!F231","v":"Pp"},{"$f":"+PremisaCosto!B231","v":"BT"},null,{"$f":"+[1]Potencia!F149","v":0},{"$f":"+[1]Potencia!G149","v":0},{"$f":"+[1]Potencia!H149","v":0},{"$f":"+[1]Potencia!I149","v":0},{"$f":"+[1]Potencia!J149","v":0},{"$f":"+[1]Potencia!K149","v":0},null,{"$f":"+[1]Potencia!M149","v":0},{"$f":"+[1]Potencia!N149","v":0},{"$f":"+[1]Potencia!O149","v":0},{"$f":"+[1]Potencia!P149","v":0},{"$f":"+[1]Potencia!Q149","v":0},null,{"$f":"+[1]Potencia!S149","v":0},{"$f":"+[1]Potencia!T149","v":0},{"$f":"+[1]Potencia!U149","v":0},{"$f":"+[1]Potencia!V149","v":0},{"$f":"+[1]Potencia!W149","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T149:W149)","v":0},null,{"$f":"+Energía!F149/(Parametros!$D$4*24*365)","v":106.68530207827793},{"$f":"+Energía!G149/(Parametros!$D$4*24*365)","v":106.78314713631431},{"$f":"+Energía!H149/(Parametros!$D$4*24*365)","v":108.55286140626859},{"$f":"+Energía!I149/(Parametros!$D$4*24*365)","v":109.86449892699514},{"$f":"+Energía!J149/(Parametros!$D$4*24*365)","v":111.28717684627186},{"$f":"+Energía!K149/(Parametros!$D$4*24*365)","v":112.7726616227626},null,{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":75.916089900170434},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":75.985715369447618},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":77.24502461822199},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":78.178371480443488},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":79.190733471409715},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":80.247788132553779},{"$f":"+SUMPRODUCT(AI149:AL149,PremisaCosto!$F$84:$I$84)","v":258.32683153524283},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":75.916089900170434},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":75.985715369447618},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":77.24502461822199},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":78.178371480443488},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":79.190733471409715},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":80.247788132553779},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":75.916089900170434},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":75.985715369447618},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":77.24502461822199},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":78.178371480443488},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":79.190733471409715},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":80.247788132553779},null,{"$f":"AG149*IF($D149=\"BT\",Balance!D$98,IF($D149=\"MT\",Balance!D$102,Balance!D$105))","v":88.853749427524647},{"$f":"AH149*IF($D149=\"BT\",Balance!E$98,IF($D149=\"MT\",Balance!E$102,Balance!E$105))","v":88.9271497963408},{"$f":"AI149*IF($D149=\"BT\",Balance!F$98,IF($D149=\"MT\",Balance!F$102,Balance!F$105))","v":82.77356854564411},{"$f":"AJ149*IF($D149=\"BT\",Balance!G$98,IF($D149=\"MT\",Balance!G$102,Balance!G$105))","v":87.122291772238086},{"$f":"AK149*IF($D149=\"BT\",Balance!H$98,IF($D149=\"MT\",Balance!H$102,Balance!H$105))","v":88.251304457765286},{"$f":"AL149*IF($D149=\"BT\",Balance!I$98,IF($D149=\"MT\",Balance!I$102,Balance!I$105))","v":89.429322492590956},{"$f":"+SUMPRODUCT(BC149:BF149,PremisaCosto!$F$84:$I$84)","v":284.73359966474123},{"$f":"+AN149*IF($D149=\"BT\",Balance!D$99,Balance!D$103)","v":88.005902802700447},{"$f":"+AO149*IF($D149=\"BT\",Balance!E$99,Balance!E$103)","v":88.078668336802636},{"$f":"+AP149*IF($D149=\"BT\",Balance!F$99,Balance!F$103)","v":82.439883464332794},{"$f":"+AQ149*IF($D149=\"BT\",Balance!G$99,Balance!G$103)","v":86.577077708425946},{"$f":"+AR149*IF($D149=\"BT\",Balance!H$99,Balance!H$103)","v":87.698978151234058},{"$f":"+AS149*IF($D149=\"BT\",Balance!I$99,Balance!I$103)","v":88.86962230722456},{"$f":"+SUMPRODUCT(BJ149:BM149,PremisaCosto!$F$84:$I$84)","v":283.12703160020669},{"$f":"+AT149*IF($D149=\"BT\",Balance!D$100,0)","v":83.158938181472791},{"$f":"+AU149*IF($D149=\"BT\",Balance!E$100,0)","v":83.228070765294177},{"$f":"+AV149*IF($D149=\"BT\",Balance!F$100,0)","v":80.521664758768267},{"$f":"+AW149*IF($D149=\"BT\",Balance!G$100,0)","v":83.449872917645493},{"$f":"+AX149*IF($D149=\"BT\",Balance!H$100,0)","v":84.530981094892525},{"$f":"+AY149*IF($D149=\"BT\",Balance!I$100,0)","v":85.659330682187573},{"$f":"+SUMPRODUCT(BQ149:BT149,PremisaCosto!$F$84:$I$84)","v":273.90810070987283}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!F232","v":"Pp"},{"$f":"+PremisaCosto!B232","v":"BT"},null,{"$f":"+[1]Potencia!F150","v":0},{"$f":"+[1]Potencia!G150","v":0},{"$f":"+[1]Potencia!H150","v":0},{"$f":"+[1]Potencia!I150","v":0},{"$f":"+[1]Potencia!J150","v":0},{"$f":"+[1]Potencia!K150","v":0},null,{"$f":"+[1]Potencia!M150","v":0},{"$f":"+[1]Potencia!N150","v":0},{"$f":"+[1]Potencia!O150","v":0},{"$f":"+[1]Potencia!P150","v":0},{"$f":"+[1]Potencia!Q150","v":0},null,{"$f":"+[1]Potencia!S150","v":0},{"$f":"+[1]Potencia!T150","v":0},{"$f":"+[1]Potencia!U150","v":0},{"$f":"+[1]Potencia!V150","v":0},{"$f":"+[1]Potencia!W150","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T150:W150)","v":0},null,{"$f":"+Energía!F150/(Parametros!$D$4*24*365)","v":9.9298322358059535E-2},{"$f":"+Energía!G150/(Parametros!$D$4*24*365)","v":9.9986892597181645E-2},{"$f":"+Energía!H150/(Parametros!$D$4*24*365)","v":0.10194960532816776},{"$f":"+Energía!I150/(Parametros!$D$4*24*365)","v":0.10376818959187027},{"$f":"+Energía!J150/(Parametros!$D$4*24*365)","v":0.10566867842050361},{"$f":"+Energía!K150/(Parametros!$D$4*24*365)","v":0.1074840947404978},null,{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.0659596216351012E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.11495752402415E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.2546220075388745E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.3840304675280272E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.5192671664529989E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.6484501990452439E-2},{"$f":"+SUMPRODUCT(AI150:AL150,PremisaCosto!$F$84:$I$84)","v":0.24439042051616189},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.0659596216351012E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.11495752402415E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.2546220075388745E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.3840304675280272E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.5192671664529989E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.6484501990452439E-2},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.0659596216351012E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.11495752402415E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.2546220075388745E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.3840304675280272E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.5192671664529989E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.6484501990452439E-2},null,{"$f":"AG150*IF($D150=\"BT\",Balance!D$98,IF($D150=\"MT\",Balance!D$102,Balance!D$105))","v":8.2701441356025723E-2},{"$f":"AH150*IF($D150=\"BT\",Balance!E$98,IF($D150=\"MT\",Balance!E$102,Balance!E$105))","v":8.3267347087173607E-2},{"$f":"AI150*IF($D150=\"BT\",Balance!F$98,IF($D150=\"MT\",Balance!F$102,Balance!F$105))","v":7.7738463413228348E-2},{"$f":"AJ150*IF($D150=\"BT\",Balance!G$98,IF($D150=\"MT\",Balance!G$102,Balance!G$105))","v":8.2287932667924515E-2},{"$f":"AK150*IF($D150=\"BT\",Balance!H$98,IF($D150=\"MT\",Balance!H$102,Balance!H$105))","v":8.3795806266334982E-2},{"$f":"AL150*IF($D150=\"BT\",Balance!I$98,IF($D150=\"MT\",Balance!I$102,Balance!I$105))","v":8.5235460731841031E-2},{"$f":"+SUMPRODUCT(BC150:BF150,PremisaCosto!$F$84:$I$84)","v":0.26939424539289542},{"$f":"+AN150*IF($D150=\"BT\",Balance!D$99,Balance!D$103)","v":8.1912300342015992E-2},{"$f":"+AO150*IF($D150=\"BT\",Balance!E$99,Balance!E$103)","v":8.2472867557016619E-2},{"$f":"+AP150*IF($D150=\"BT\",Balance!F$99,Balance!F$103)","v":7.7425076350898722E-2},{"$f":"+AQ150*IF($D150=\"BT\",Balance!G$99,Balance!G$103)","v":8.1772972176643283E-2},{"$f":"+AR150*IF($D150=\"BT\",Balance!H$99,Balance!H$103)","v":8.3271364973798154E-2},{"$f":"+AS150*IF($D150=\"BT\",Balance!I$99,Balance!I$103)","v":8.4702008147814645E-2},{"$f":"+SUMPRODUCT(BJ150:BM150,PremisaCosto!$F$84:$I$84)","v":0.26787300693432442},{"$f":"+AT150*IF($D150=\"BT\",Balance!D$100,0)","v":7.7400943613010961E-2},{"$f":"+AU150*IF($D150=\"BT\",Balance!E$100,0)","v":7.7930988136704696E-2},{"$f":"+AV150*IF($D150=\"BT\",Balance!F$100,0)","v":7.5623542633298152E-2},{"$f":"+AW150*IF($D150=\"BT\",Balance!G$100,0)","v":7.881929393852613E-2},{"$f":"+AX150*IF($D150=\"BT\",Balance!H$100,0)","v":8.0263308954495238E-2},{"$f":"+AY150*IF($D150=\"BT\",Balance!I$100,0)","v":8.1642265793551938E-2},{"$f":"+SUMPRODUCT(BQ150:BT150,PremisaCosto!$F$84:$I$84)","v":0.25914375237074994}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!F233","v":"Pp"},{"$f":"+PremisaCosto!B233","v":"BT"},null,{"$f":"+[1]Potencia!F151","v":0},{"$f":"+[1]Potencia!G151","v":0},{"$f":"+[1]Potencia!H151","v":0},{"$f":"+[1]Potencia!I151","v":0},{"$f":"+[1]Potencia!J151","v":0},{"$f":"+[1]Potencia!K151","v":0},null,{"$f":"+[1]Potencia!M151","v":0},{"$f":"+[1]Potencia!N151","v":0},{"$f":"+[1]Potencia!O151","v":0},{"$f":"+[1]Potencia!P151","v":0},{"$f":"+[1]Potencia!Q151","v":0},null,{"$f":"+[1]Potencia!S151","v":0},{"$f":"+[1]Potencia!T151","v":0},{"$f":"+[1]Potencia!U151","v":0},{"$f":"+[1]Potencia!V151","v":0},{"$f":"+[1]Potencia!W151","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T151:W151)","v":0},null,{"$f":"+Energía!F151/(Parametros!$D$4*24*365)","v":34.925851274545529},{"$f":"+Energía!G151/(Parametros!$D$4*24*365)","v":34.914991564282055},{"$f":"+Energía!H151/(Parametros!$D$4*24*365)","v":35.471698909264902},{"$f":"+Energía!I151/(Parametros!$D$4*24*365)","v":35.858189482458066},{"$f":"+Energía!J151/(Parametros!$D$4*24*365)","v":36.282581713980719},{"$f":"+Energía!K151/(Parametros!$D$4*24*365)","v":36.737855524879286},null,{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":24.852852394352794},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":24.845124743733717},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":25.241271579581763},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":25.516294029052567},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":25.818286882553309},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":26.142254728958331},{"$f":"+SUMPRODUCT(AI151:AL151,PremisaCosto!$F$84:$I$84)","v":84.285617634297267},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":24.852852394352794},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":24.845124743733717},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":25.241271579581763},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":25.516294029052567},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":25.818286882553309},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":26.142254728958331},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":24.852852394352794},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":24.845124743733717},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":25.241271579581763},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":25.516294029052567},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":25.818286882553309},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":26.142254728958331},null,{"$f":"AG151*IF($D151=\"BT\",Balance!D$98,IF($D151=\"MT\",Balance!D$102,Balance!D$105))","v":29.088288426220984},{"$f":"AH151*IF($D151=\"BT\",Balance!E$98,IF($D151=\"MT\",Balance!E$102,Balance!E$105))","v":29.076598398166045},{"$f":"AI151*IF($D151=\"BT\",Balance!F$98,IF($D151=\"MT\",Balance!F$102,Balance!F$105))","v":27.047827786941561},{"$f":"AJ151*IF($D151=\"BT\",Balance!G$98,IF($D151=\"MT\",Balance!G$102,Balance!G$105))","v":28.435460745065949},{"$f":"AK151*IF($D151=\"BT\",Balance!H$98,IF($D151=\"MT\",Balance!H$102,Balance!H$105))","v":28.772274183730694},{"$f":"AL151*IF($D151=\"BT\",Balance!I$98,IF($D151=\"MT\",Balance!I$102,Balance!I$105))","v":29.13331548749661},{"$f":"+SUMPRODUCT(BC151:BF151,PremisaCosto!$F$84:$I$84)","v":92.899934101577728},{"$f":"+AN151*IF($D151=\"BT\",Balance!D$99,Balance!D$103)","v":28.810726620185989},{"$f":"+AO151*IF($D151=\"BT\",Balance!E$99,Balance!E$103)","v":28.799169573518206},{"$f":"+AP151*IF($D151=\"BT\",Balance!F$99,Balance!F$103)","v":26.938789880603103},{"$f":"+AQ151*IF($D151=\"BT\",Balance!G$99,Balance!G$103)","v":28.257510730278479},{"$f":"+AR151*IF($D151=\"BT\",Balance!H$99,Balance!H$103)","v":28.592201106873127},{"$f":"+AS151*IF($D151=\"BT\",Balance!I$99,Balance!I$103)","v":28.950982426882845},{"$f":"+SUMPRODUCT(BJ151:BM151,PremisaCosto!$F$84:$I$84)","v":92.375847268878346},{"$f":"+AT151*IF($D151=\"BT\",Balance!D$100,0)","v":27.223962912381403},{"$f":"+AU151*IF($D151=\"BT\",Balance!E$100,0)","v":27.213164873031626},{"$f":"+AV151*IF($D151=\"BT\",Balance!F$100,0)","v":26.311975667836752},{"$f":"+AW151*IF($D151=\"BT\",Balance!G$100,0)","v":27.236836144461908},{"$f":"+AX151*IF($D151=\"BT\",Balance!H$100,0)","v":27.559349745883527},{"$f":"+AY151*IF($D151=\"BT\",Balance!I$100,0)","v":27.905168412952243},{"$f":"+SUMPRODUCT(BQ151:BT151,PremisaCosto!$F$84:$I$84)","v":89.36849013946231}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!F234","v":"Pp"},{"$f":"+PremisaCosto!B234","v":"BT"},null,{"$f":"+[1]Potencia!F152","v":0},{"$f":"+[1]Potencia!G152","v":0},{"$f":"+[1]Potencia!H152","v":0},{"$f":"+[1]Potencia!I152","v":0},{"$f":"+[1]Potencia!J152","v":0},{"$f":"+[1]Potencia!K152","v":0},null,{"$f":"+[1]Potencia!M152","v":0},{"$f":"+[1]Potencia!N152","v":0},{"$f":"+[1]Potencia!O152","v":0},{"$f":"+[1]Potencia!P152","v":0},{"$f":"+[1]Potencia!Q152","v":0},null,{"$f":"+[1]Potencia!S152","v":0},{"$f":"+[1]Potencia!T152","v":0},{"$f":"+[1]Potencia!U152","v":0},{"$f":"+[1]Potencia!V152","v":0},{"$f":"+[1]Potencia!W152","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T152:W152)","v":0},null,{"$f":"+Energía!F152/(Parametros!$D$4*24*365)","v":9.7112442170372901},{"$f":"+Energía!G152/(Parametros!$D$4*24*365)","v":9.7082273237576899},{"$f":"+Energía!H152/(Parametros!$D$4*24*365)","v":9.8630229918921515},{"$f":"+Energía!I152/(Parametros!$D$4*24*365)","v":9.9704906119644647},{"$f":"+Energía!J152/(Parametros!$D$4*24*365)","v":10.08849681244134},{"$f":"+Energía!K152/(Parametros!$D$4*24*365)","v":10.215089089580834},null,{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":6.910414786867082},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":6.9082679987250257},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":7.0184188970149357},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":7.0948916758123461},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":7.1788635927461977},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":7.2689452675858837},{"$f":"+SUMPRODUCT(AI152:AL152,PremisaCosto!$F$84:$I$84)","v":23.435902251519124},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":6.910414786867082},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":6.9082679987250257},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":7.0184188970149357},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":7.0948916758123461},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":7.1788635927461977},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":7.2689452675858837},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":6.910414786867082},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":6.9082679987250257},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":7.0184188970149357},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":7.0948916758123461},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":7.1788635927461977},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":7.2689452675858837},null,{"$f":"AG152*IF($D152=\"BT\",Balance!D$98,IF($D152=\"MT\",Balance!D$102,Balance!D$105))","v":8.0880912691891744},{"$f":"AH152*IF($D152=\"BT\",Balance!E$98,IF($D152=\"MT\",Balance!E$102,Balance!E$105))","v":8.0848430546315431},{"$f":"AI152*IF($D152=\"BT\",Balance!F$98,IF($D152=\"MT\",Balance!F$102,Balance!F$105))","v":7.5207378148348329},{"$f":"AJ152*IF($D152=\"BT\",Balance!G$98,IF($D152=\"MT\",Balance!G$102,Balance!G$105))","v":7.9065758337927452},{"$f":"AK152*IF($D152=\"BT\",Balance!H$98,IF($D152=\"MT\",Balance!H$102,Balance!H$105))","v":8.0002299361571172},{"$f":"AL152*IF($D152=\"BT\",Balance!I$98,IF($D152=\"MT\",Balance!I$102,Balance!I$105))","v":8.1006201621677469},{"$f":"+SUMPRODUCT(BC152:BF152,PremisaCosto!$F$84:$I$84)","v":25.83114230062619},{"$f":"+AN152*IF($D152=\"BT\",Balance!D$99,Balance!D$103)","v":8.0109143247379357},{"$f":"+AO152*IF($D152=\"BT\",Balance!E$99,Balance!E$103)","v":8.007703064753974},{"$f":"+AP152*IF($D152=\"BT\",Balance!F$99,Balance!F$103)","v":7.4904194649876787},{"$f":"+AQ152*IF($D152=\"BT\",Balance!G$99,Balance!G$103)","v":7.8570962315750883},{"$f":"+AR152*IF($D152=\"BT\",Balance!H$99,Balance!H$103)","v":7.9501599969172627},{"$f":"+AS152*IF($D152=\"BT\",Balance!I$99,Balance!I$103)","v":8.0499218175982286},{"$f":"+SUMPRODUCT(BJ152:BM152,PremisaCosto!$F$84:$I$84)","v":25.685418170730664},{"$f":"+AT152*IF($D152=\"BT\",Balance!D$100,0)","v":7.5697096205178109},{"$f":"+AU152*IF($D152=\"BT\",Balance!E$100,0)","v":7.56670928302775},{"$f":"+AV152*IF($D152=\"BT\",Balance!F$100,0)","v":7.3161317036945608},{"$f":"+AW152*IF($D152=\"BT\",Balance!G$100,0)","v":7.5732942180703828},{"$f":"+AX152*IF($D152=\"BT\",Balance!H$100,0)","v":7.6629721185790967},{"$f":"+AY152*IF($D152=\"BT\",Balance!I$100,0)","v":7.7591295769842237},{"$f":"+SUMPRODUCT(BQ152:BT152,PremisaCosto!$F$84:$I$84)","v":24.84921227210577}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!F235","v":"Pp"},{"$f":"+PremisaCosto!B235","v":"BT"},null,{"$f":"+[1]Potencia!F153","v":0},{"$f":"+[1]Potencia!G153","v":0},{"$f":"+[1]Potencia!H153","v":0},{"$f":"+[1]Potencia!I153","v":0},{"$f":"+[1]Potencia!J153","v":0},{"$f":"+[1]Potencia!K153","v":0},null,{"$f":"+[1]Potencia!M153","v":0},{"$f":"+[1]Potencia!N153","v":0},{"$f":"+[1]Potencia!O153","v":0},{"$f":"+[1]Potencia!P153","v":0},{"$f":"+[1]Potencia!Q153","v":0},null,{"$f":"+[1]Potencia!S153","v":0},{"$f":"+[1]Potencia!T153","v":0},{"$f":"+[1]Potencia!U153","v":0},{"$f":"+[1]Potencia!V153","v":0},{"$f":"+[1]Potencia!W153","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T153:W153)","v":0},null,{"$f":"+Energía!F153/(Parametros!$D$4*24*365)","v":1.7368056979476956E-3},{"$f":"+Energía!G153/(Parametros!$D$4*24*365)","v":1.7488493325866791E-3},{"$f":"+Energía!H153/(Parametros!$D$4*24*365)","v":1.7831787207743183E-3},{"$f":"+Energía!I153/(Parametros!$D$4*24*365)","v":1.8149871887966401E-3},{"$f":"+Energía!J153/(Parametros!$D$4*24*365)","v":1.8482282320295162E-3},{"$f":"+Energía!K153/(Parametros!$D$4*24*365)","v":1.8799812902266495E-3},null,{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.2358918701639188E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.2444619883729578E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.2688904041818991E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.2915249608727306E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.3151789223583613E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":1.3377740500258091E-3},{"$f":"+SUMPRODUCT(AI153:AL153,PremisaCosto!$F$84:$I$84)","v":4.2745805245908283E-3},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.2358918701639188E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.2444619883729578E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.2688904041818991E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.2915249608727306E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.3151789223583613E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":1.3377740500258091E-3},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.2358918701639188E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.2444619883729578E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.2688904041818991E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.2915249608727306E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.3151789223583613E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":1.3377740500258091E-3},null,{"$f":"AG153*IF($D153=\"BT\",Balance!D$98,IF($D153=\"MT\",Balance!D$102,Balance!D$105))","v":1.4465132055070864E-3},{"$f":"AH153*IF($D153=\"BT\",Balance!E$98,IF($D153=\"MT\",Balance!E$102,Balance!E$105))","v":1.4564113414978913E-3},{"$f":"AI153*IF($D153=\"BT\",Balance!F$98,IF($D153=\"MT\",Balance!F$102,Balance!F$105))","v":1.3597068208155367E-3},{"$f":"AJ153*IF($D153=\"BT\",Balance!G$98,IF($D153=\"MT\",Balance!G$102,Balance!G$105))","v":1.4392806135700808E-3},{"$f":"AK153*IF($D153=\"BT\",Balance!H$98,IF($D153=\"MT\",Balance!H$102,Balance!H$105))","v":1.4656545078646972E-3},{"$f":"AL153*IF($D153=\"BT\",Balance!I$98,IF($D153=\"MT\",Balance!I$102,Balance!I$105))","v":1.4908351959104687E-3},{"$f":"+SUMPRODUCT(BC153:BF153,PremisaCosto!$F$84:$I$84)","v":4.7119170725317353E-3},{"$f":"+AN153*IF($D153=\"BT\",Balance!D$99,Balance!D$103)","v":1.4327105089753751E-3},{"$f":"+AO153*IF($D153=\"BT\",Balance!E$99,Balance!E$103)","v":1.4425152701231523E-3},{"$f":"+AP153*IF($D153=\"BT\",Balance!F$99,Balance!F$103)","v":1.3542254348002268E-3},{"$f":"+AQ153*IF($D153=\"BT\",Balance!G$99,Balance!G$103)","v":1.4302735498631018E-3},{"$f":"+AR153*IF($D153=\"BT\",Balance!H$99,Balance!H$103)","v":1.4564816174926667E-3},{"$f":"+AS153*IF($D153=\"BT\",Balance!I$99,Balance!I$103)","v":1.4815046909681892E-3},{"$f":"+SUMPRODUCT(BJ153:BM153,PremisaCosto!$F$84:$I$84)","v":4.6853094163292856E-3},{"$f":"+AT153*IF($D153=\"BT\",Balance!D$100,0)","v":1.3538033342483224E-3},{"$f":"+AU153*IF($D153=\"BT\",Balance!E$100,0)","v":1.3630742295369428E-3},{"$f":"+AV153*IF($D153=\"BT\",Balance!F$100,0)","v":1.3227151942294848E-3},{"$f":"+AW153*IF($D153=\"BT\",Balance!G$100,0)","v":1.378611396142439E-3},{"$f":"+AX153*IF($D153=\"BT\",Balance!H$100,0)","v":1.4038683536428257E-3},{"$f":"+AY153*IF($D153=\"BT\",Balance!I$100,0)","v":1.4279873924989059E-3},{"$f":"+SUMPRODUCT(BQ153:BT153,PremisaCosto!$F$84:$I$84)","v":4.5326278935722041E-3}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!F236","v":"Pp"},{"$f":"+PremisaCosto!B236","v":"BT"},null,{"$f":"+[1]Potencia!F154","v":0},{"$f":"+[1]Potencia!G154","v":0},{"$f":"+[1]Potencia!H154","v":0},{"$f":"+[1]Potencia!I154","v":0},{"$f":"+[1]Potencia!J154","v":0},{"$f":"+[1]Potencia!K154","v":0},null,{"$f":"+[1]Potencia!M154","v":0},{"$f":"+[1]Potencia!N154","v":0},{"$f":"+[1]Potencia!O154","v":0},{"$f":"+[1]Potencia!P154","v":0},{"$f":"+[1]Potencia!Q154","v":0},null,{"$f":"+[1]Potencia!S154","v":0},{"$f":"+[1]Potencia!T154","v":0},{"$f":"+[1]Potencia!U154","v":0},{"$f":"+[1]Potencia!V154","v":0},{"$f":"+[1]Potencia!W154","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T154:W154)","v":0},null,{"$f":"+Energía!F154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K154/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI154:AL154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG154*IF($D154=\"BT\",Balance!D$98,IF($D154=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH154*IF($D154=\"BT\",Balance!E$98,IF($D154=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI154*IF($D154=\"BT\",Balance!F$98,IF($D154=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ154*IF($D154=\"BT\",Balance!G$98,IF($D154=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK154*IF($D154=\"BT\",Balance!H$98,IF($D154=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL154*IF($D154=\"BT\",Balance!I$98,IF($D154=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC154:BF154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN154*IF($D154=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO154*IF($D154=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP154*IF($D154=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ154*IF($D154=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR154*IF($D154=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS154*IF($D154=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ154:BM154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT154*IF($D154=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU154*IF($D154=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV154*IF($D154=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW154*IF($D154=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX154*IF($D154=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY154*IF($D154=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ154:BT154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!F237","v":"Pp"},{"$f":"+PremisaCosto!B237","v":"BT"},null,{"$f":"+[1]Potencia!F155","v":0},{"$f":"+[1]Potencia!G155","v":0},{"$f":"+[1]Potencia!H155","v":0},{"$f":"+[1]Potencia!I155","v":0},{"$f":"+[1]Potencia!J155","v":0},{"$f":"+[1]Potencia!K155","v":0},null,{"$f":"+[1]Potencia!M155","v":0},{"$f":"+[1]Potencia!N155","v":0},{"$f":"+[1]Potencia!O155","v":0},{"$f":"+[1]Potencia!P155","v":0},{"$f":"+[1]Potencia!Q155","v":0},null,{"$f":"+[1]Potencia!S155","v":0},{"$f":"+[1]Potencia!T155","v":0},{"$f":"+[1]Potencia!U155","v":0},{"$f":"+[1]Potencia!V155","v":0},{"$f":"+[1]Potencia!W155","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T155:W155)","v":0},null,{"$f":"+Energía!F155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K155/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI155:AL155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG155*IF($D155=\"BT\",Balance!D$98,IF($D155=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH155*IF($D155=\"BT\",Balance!E$98,IF($D155=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI155*IF($D155=\"BT\",Balance!F$98,IF($D155=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ155*IF($D155=\"BT\",Balance!G$98,IF($D155=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK155*IF($D155=\"BT\",Balance!H$98,IF($D155=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL155*IF($D155=\"BT\",Balance!I$98,IF($D155=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC155:BF155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN155*IF($D155=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO155*IF($D155=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP155*IF($D155=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ155*IF($D155=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR155*IF($D155=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS155*IF($D155=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ155:BM155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT155*IF($D155=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU155*IF($D155=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV155*IF($D155=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW155*IF($D155=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX155*IF($D155=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY155*IF($D155=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ155:BT155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!F238","v":"Pp"},{"$f":"+PremisaCosto!B238","v":"BT"},null,{"$f":"+[1]Potencia!F156","v":0},{"$f":"+[1]Potencia!G156","v":0},{"$f":"+[1]Potencia!H156","v":0},{"$f":"+[1]Potencia!I156","v":0},{"$f":"+[1]Potencia!J156","v":0},{"$f":"+[1]Potencia!K156","v":0},null,{"$f":"+[1]Potencia!M156","v":0},{"$f":"+[1]Potencia!N156","v":0},{"$f":"+[1]Potencia!O156","v":0},{"$f":"+[1]Potencia!P156","v":0},{"$f":"+[1]Potencia!Q156","v":0},null,{"$f":"+[1]Potencia!S156","v":0},{"$f":"+[1]Potencia!T156","v":0},{"$f":"+[1]Potencia!U156","v":0},{"$f":"+[1]Potencia!V156","v":0},{"$f":"+[1]Potencia!W156","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T156:W156)","v":0},null,{"$f":"+Energía!F156/(Parametros!$D$4*24*365)","v":0.75566094908841952},{"$f":"+Energía!G156/(Parametros!$D$4*24*365)","v":0.75542592287730748},{"$f":"+Energía!H156/(Parametros!$D$4*24*365)","v":0.767470892631407},{"$f":"+Energía!I156/(Parametros!$D$4*24*365)","v":0.77583299663842209},{"$f":"+Energía!J156/(Parametros!$D$4*24*365)","v":0.78501514889776036},{"$f":"+Energía!K156/(Parametros!$D$4*24*365)","v":0.79486547498633142},null,{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.53772003666402857},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.53755279459202709},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.54612386285432746},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.55207424427692819},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.55860816303441096},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.56561754695439348},{"$f":"+SUMPRODUCT(AI156:AL156,PremisaCosto!$F$84:$I$84)","v":1.8236158243394383},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.53772003666402857},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.53755279459202709},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.54612386285432746},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.55207424427692819},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.55860816303441096},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.56561754695439348},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.53772003666402857},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.53755279459202709},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.54612386285432746},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.55207424427692819},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.55860816303441096},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.56561754695439348},null,{"$f":"AG156*IF($D156=\"BT\",Balance!D$98,IF($D156=\"MT\",Balance!D$102,Balance!D$105))","v":0.62935856499898191},{"$f":"AH156*IF($D156=\"BT\",Balance!E$98,IF($D156=\"MT\",Balance!E$102,Balance!E$105))","v":0.62910558459185717},{"$f":"AI156*IF($D156=\"BT\",Balance!F$98,IF($D156=\"MT\",Balance!F$102,Balance!F$105))","v":0.58521077855570924},{"$f":"AJ156*IF($D156=\"BT\",Balance!G$98,IF($D156=\"MT\",Balance!G$102,Balance!G$105))","v":0.61523375940191083},{"$f":"AK156*IF($D156=\"BT\",Balance!H$98,IF($D156=\"MT\",Balance!H$102,Balance!H$105))","v":0.62252105653675815},{"$f":"AL156*IF($D156=\"BT\",Balance!I$98,IF($D156=\"MT\",Balance!I$102,Balance!I$105))","v":0.63033256356548673},{"$f":"+SUMPRODUCT(BC156:BF156,PremisaCosto!$F$84:$I$84)","v":2.0099964201109719},{"$f":"+AN156*IF($D156=\"BT\",Balance!D$99,Balance!D$103)","v":0.62335319619263974},{"$f":"+AO156*IF($D156=\"BT\",Balance!E$99,Balance!E$103)","v":0.62310309349841075},{"$f":"+AP156*IF($D156=\"BT\",Balance!F$99,Balance!F$103)","v":0.58285161838347455},{"$f":"+AQ156*IF($D156=\"BT\",Balance!G$99,Balance!G$103)","v":0.61138360703178207},{"$f":"+AR156*IF($D156=\"BT\",Balance!H$99,Balance!H$103)","v":0.61862496958362523},{"$f":"+AS156*IF($D156=\"BT\",Balance!I$99,Balance!I$103)","v":0.62638757949497326},{"$f":"+SUMPRODUCT(BJ156:BM156,PremisaCosto!$F$84:$I$84)","v":1.9986572016758271},{"$f":"+AT156*IF($D156=\"BT\",Balance!D$100,0)","v":0.58902173895790766},{"$f":"+AU156*IF($D156=\"BT\",Balance!E$100,0)","v":0.58878806116202942},{"$f":"+AV156*IF($D156=\"BT\",Balance!F$100,0)","v":0.56928977392216529},{"$f":"+AW156*IF($D156=\"BT\",Balance!G$100,0)","v":0.58930014342316517},{"$f":"+AX156*IF($D156=\"BT\",Balance!H$100,0)","v":0.59627804919829663},{"$f":"+AY156*IF($D156=\"BT\",Balance!I$100,0)","v":0.6037601985263874},{"$f":"+SUMPRODUCT(BQ156:BT156,PremisaCosto!$F$84:$I$84)","v":1.933589588301402}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!F239","v":"Pp"},{"$f":"+PremisaCosto!B239","v":"BT"},null,{"$f":"+[1]Potencia!F157","v":0},{"$f":"+[1]Potencia!G157","v":0},{"$f":"+[1]Potencia!H157","v":0},{"$f":"+[1]Potencia!I157","v":0},{"$f":"+[1]Potencia!J157","v":0},{"$f":"+[1]Potencia!K157","v":0},null,{"$f":"+[1]Potencia!M157","v":0},{"$f":"+[1]Potencia!N157","v":0},{"$f":"+[1]Potencia!O157","v":0},{"$f":"+[1]Potencia!P157","v":0},{"$f":"+[1]Potencia!Q157","v":0},null,{"$f":"+[1]Potencia!S157","v":0},{"$f":"+[1]Potencia!T157","v":0},{"$f":"+[1]Potencia!U157","v":0},{"$f":"+[1]Potencia!V157","v":0},{"$f":"+[1]Potencia!W157","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T157:W157)","v":0},null,{"$f":"+Energía!F157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K157/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI157:AL157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG157*IF($D157=\"BT\",Balance!D$98,IF($D157=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH157*IF($D157=\"BT\",Balance!E$98,IF($D157=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI157*IF($D157=\"BT\",Balance!F$98,IF($D157=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ157*IF($D157=\"BT\",Balance!G$98,IF($D157=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK157*IF($D157=\"BT\",Balance!H$98,IF($D157=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL157*IF($D157=\"BT\",Balance!I$98,IF($D157=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC157:BF157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN157*IF($D157=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO157*IF($D157=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP157*IF($D157=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ157*IF($D157=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR157*IF($D157=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS157*IF($D157=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ157:BM157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT157*IF($D157=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU157*IF($D157=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV157*IF($D157=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW157*IF($D157=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX157*IF($D157=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY157*IF($D157=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ157:BT157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!F240","v":"Pp"},{"$f":"+PremisaCosto!B240","v":"BT"},null,{"$f":"+[1]Potencia!F158","v":0},{"$f":"+[1]Potencia!G158","v":0},{"$f":"+[1]Potencia!H158","v":0},{"$f":"+[1]Potencia!I158","v":0},{"$f":"+[1]Potencia!J158","v":0},{"$f":"+[1]Potencia!K158","v":0},null,{"$f":"+[1]Potencia!M158","v":0},{"$f":"+[1]Potencia!N158","v":0},{"$f":"+[1]Potencia!O158","v":0},{"$f":"+[1]Potencia!P158","v":0},{"$f":"+[1]Potencia!Q158","v":0},null,{"$f":"+[1]Potencia!S158","v":0},{"$f":"+[1]Potencia!T158","v":0},{"$f":"+[1]Potencia!U158","v":0},{"$f":"+[1]Potencia!V158","v":0},{"$f":"+[1]Potencia!W158","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T158:W158)","v":0},null,{"$f":"+Energía!F158/(Parametros!$D$4*24*365)","v":2.8880946827288308E-3},{"$f":"+Energía!G158/(Parametros!$D$4*24*365)","v":2.9081217687769011E-3},{"$f":"+Energía!H158/(Parametros!$D$4*24*365)","v":2.9652073273993837E-3},{"$f":"+Energía!I158/(Parametros!$D$4*24*365)","v":3.0181009052299788E-3},{"$f":"+Energía!J158/(Parametros!$D$4*24*365)","v":3.0733766797870704E-3},{"$f":"+Energía!K158/(Parametros!$D$4*24*365)","v":3.1261781178799348E-3},null,{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":2.0551364743137185E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":2.0693875289130503E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":2.1100089858144527E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":2.1476474751987058E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":2.1869811096247374E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":2.2245540333830174E-3},{"$f":"+SUMPRODUCT(AI158:AL158,PremisaCosto!$F$84:$I$84)","v":7.1081027074905269E-3},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":2.0551364743137185E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":2.0693875289130503E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":2.1100089858144527E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":2.1476474751987058E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":2.1869811096247374E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":2.2245540333830174E-3},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":2.0551364743137185E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":2.0693875289130503E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":2.1100089858144527E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":2.1476474751987058E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":2.1869811096247374E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":2.2245540333830174E-3},null,{"$f":"AG158*IF($D158=\"BT\",Balance!D$98,IF($D158=\"MT\",Balance!D$102,Balance!D$105))","v":2.4053739012133662E-3},{"$f":"AH158*IF($D158=\"BT\",Balance!E$98,IF($D158=\"MT\",Balance!E$102,Balance!E$105))","v":2.4218332863695474E-3},{"$f":"AI158*IF($D158=\"BT\",Balance!F$98,IF($D158=\"MT\",Balance!F$102,Balance!F$105))","v":2.2610255389579775E-3},{"$f":"AJ158*IF($D158=\"BT\",Balance!G$98,IF($D158=\"MT\",Balance!G$102,Balance!G$105))","v":2.3933469886230313E-3},{"$f":"AK158*IF($D158=\"BT\",Balance!H$98,IF($D158=\"MT\",Balance!H$102,Balance!H$105))","v":2.4372035374385617E-3},{"$f":"AL158*IF($D158=\"BT\",Balance!I$98,IF($D158=\"MT\",Balance!I$102,Balance!I$105))","v":2.4790759307283701E-3},{"$f":"+SUMPRODUCT(BC158:BF158,PremisaCosto!$F$84:$I$84)","v":7.8353397036401984E-3},{"$f":"+AN158*IF($D158=\"BT\",Balance!D$99,Balance!D$103)","v":2.3824217111625967E-3},{"$f":"+AO158*IF($D158=\"BT\",Balance!E$99,Balance!E$103)","v":2.3987258254165875E-3},{"$f":"+AP158*IF($D158=\"BT\",Balance!F$99,Balance!F$103)","v":2.2519106668548363E-3},{"$f":"+AQ158*IF($D158=\"BT\",Balance!G$99,Balance!G$103)","v":2.3783693472957E-3},{"$f":"+AR158*IF($D158=\"BT\",Balance!H$99,Balance!H$103)","v":2.4219501467224788E-3},{"$f":"+AS158*IF($D158=\"BT\",Balance!I$99,Balance!I$103)","v":2.4635604463291564E-3},{"$f":"+SUMPRODUCT(BJ158:BM158,PremisaCosto!$F$84:$I$84)","v":7.7910944374662231E-3},{"$f":"+AT158*IF($D158=\"BT\",Balance!D$100,0)","v":2.251208765449876E-3},{"$f":"+AU158*IF($D158=\"BT\",Balance!E$100,0)","v":2.2666251263121413E-3},{"$f":"+AV158*IF($D158=\"BT\",Balance!F$100,0)","v":2.1995130046687885E-3},{"$f":"+AW158*IF($D158=\"BT\",Balance!G$100,0)","v":2.2924615271893551E-3},{"$f":"+AX158*IF($D158=\"BT\",Balance!H$100,0)","v":2.3344607472201109E-3},{"$f":"+AY158*IF($D158=\"BT\",Balance!I$100,0)","v":2.3745677482249366E-3},{"$f":"+SUMPRODUCT(BQ158:BT158,PremisaCosto!$F$84:$I$84)","v":7.5372038067832818E-3}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!F241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,{"$f":"+[1]Potencia!F159","v":0},{"$f":"+[1]Potencia!G159","v":0},{"$f":"+[1]Potencia!H159","v":0},{"$f":"+[1]Potencia!I159","v":0},{"$f":"+[1]Potencia!J159","v":0},{"$f":"+[1]Potencia!K159","v":0},null,{"$f":"+[1]Potencia!M159","v":0},{"$f":"+[1]Potencia!N159","v":0},{"$f":"+[1]Potencia!O159","v":0},{"$f":"+[1]Potencia!P159","v":0},{"$f":"+[1]Potencia!Q159","v":0},null,{"$f":"+[1]Potencia!S159","v":0},{"$f":"+[1]Potencia!T159","v":0},{"$f":"+[1]Potencia!U159","v":0},{"$f":"+[1]Potencia!V159","v":0},{"$f":"+[1]Potencia!W159","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T159:W159)","v":0},null,{"$f":"+Energía!F159/(Parametros!$D$4*24*365)","v":211.15484992174916},{"$f":"+Energía!G159/(Parametros!$D$4*24*365)","v":211.78695529387812},{"$f":"+Energía!H159/(Parametros!$D$4*24*365)","v":215.52103456238098},{"$f":"+Energía!I159/(Parametros!$D$4*24*365)","v":218.5551169509373},{"$f":"+Energía!J159/(Parametros!$D$4*24*365)","v":221.79232419404178},{"$f":"+Energía!K159/(Parametros!$D$4*24*365)","v":225.04703821206505},null,{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI159:AL159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG159*IF($D159=\"BT\",Balance!D$98,IF($D159=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH159*IF($D159=\"BT\",Balance!E$98,IF($D159=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI159*IF($D159=\"BT\",Balance!F$98,IF($D159=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ159*IF($D159=\"BT\",Balance!G$98,IF($D159=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK159*IF($D159=\"BT\",Balance!H$98,IF($D159=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL159*IF($D159=\"BT\",Balance!I$98,IF($D159=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC159:BF159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN159*IF($D159=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO159*IF($D159=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP159*IF($D159=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ159*IF($D159=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR159*IF($D159=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS159*IF($D159=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ159:BM159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT159*IF($D159=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU159*IF($D159=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV159*IF($D159=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW159*IF($D159=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX159*IF($D159=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY159*IF($D159=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ159:BT159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!F242","v":"Pp"},{"$f":"+PremisaCosto!B242","v":"BT"},null,{"$f":"+[1]Potencia!F160","v":0},{"$f":"+[1]Potencia!G160","v":0},{"$f":"+[1]Potencia!H160","v":0},{"$f":"+[1]Potencia!I160","v":0},{"$f":"+[1]Potencia!J160","v":0},{"$f":"+[1]Potencia!K160","v":0},null,{"$f":"+[1]Potencia!M160","v":0},{"$f":"+[1]Potencia!N160","v":0},{"$f":"+[1]Potencia!O160","v":0},{"$f":"+[1]Potencia!P160","v":0},{"$f":"+[1]Potencia!Q160","v":0},null,{"$f":"+[1]Potencia!S160","v":0},{"$f":"+[1]Potencia!T160","v":0},{"$f":"+[1]Potencia!U160","v":0},{"$f":"+[1]Potencia!V160","v":0},{"$f":"+[1]Potencia!W160","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T160:W160)","v":0},null,{"$f":"+Energía!F160/(Parametros!$D$4*24*365)","v":184.4987892965442},{"$f":"+Energía!G160/(Parametros!$D$4*24*365)","v":185.13326169591102},{"$f":"+Energía!H160/(Parametros!$D$4*24*365)","v":188.43932459434421},{"$f":"+Energía!I160/(Parametros!$D$4*24*365)","v":191.1725063972946},{"$f":"+Energía!J160/(Parametros!$D$4*24*365)","v":194.08009859352012},{"$f":"+Energía!K160/(Parametros!$D$4*24*365)","v":196.98305097272467},null,{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":131.28731326487835},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":131.73879685981788},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":134.09135492849089},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":136.03625709799545},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":138.10526778889394},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":140.17097683693044},{"$f":"+SUMPRODUCT(AI160:AL160,PremisaCosto!$F$84:$I$84)","v":449.81536719462156},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":131.28731326487835},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":131.73879685981788},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":134.09135492849089},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":136.03625709799545},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":138.10526778889394},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":140.17097683693044},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":131.28731326487835},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":131.73879685981788},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":134.09135492849089},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":136.03625709799545},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":138.10526778889394},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":140.17097683693044},null,{"$f":"AG160*IF($D160=\"BT\",Balance!D$98,IF($D160=\"MT\",Balance!D$102,Balance!D$105))","v":153.66136547852216},{"$f":"AH160*IF($D160=\"BT\",Balance!E$98,IF($D160=\"MT\",Balance!E$102,Balance!E$105))","v":154.17576402857915},{"$f":"AI160*IF($D160=\"BT\",Balance!F$98,IF($D160=\"MT\",Balance!F$102,Balance!F$105))","v":143.68847719848409},{"$f":"AJ160*IF($D160=\"BT\",Balance!G$98,IF($D160=\"MT\",Balance!G$102,Balance!G$105))","v":151.59935232802218},{"$f":"AK160*IF($D160=\"BT\",Balance!H$98,IF($D160=\"MT\",Balance!H$102,Balance!H$105))","v":153.9065178536213},{"$f":"AL160*IF($D160=\"BT\",Balance!I$98,IF($D160=\"MT\",Balance!I$102,Balance!I$105))","v":156.20861064663001},{"$f":"+SUMPRODUCT(BC160:BF160,PremisaCosto!$F$84:$I$84)","v":495.81336121036253},{"$f":"+AN160*IF($D160=\"BT\",Balance!D$99,Balance!D$103)","v":152.19512155605145},{"$f":"+AO160*IF($D160=\"BT\",Balance!E$99,Balance!E$103)","v":152.70472534592744},{"$f":"+AP160*IF($D160=\"BT\",Balance!F$99,Balance!F$103)","v":143.10922585001728},{"$f":"+AQ160*IF($D160=\"BT\",Balance!G$99,Balance!G$103)","v":150.65063877523676},{"$f":"+AR160*IF($D160=\"BT\",Balance!H$99,Balance!H$103)","v":152.94328428920576},{"$f":"+AS160*IF($D160=\"BT\",Balance!I$99,Balance!I$103)","v":155.23096723060178},{"$f":"+SUMPRODUCT(BJ160:BM160,PremisaCosto!$F$84:$I$84)","v":493.01485862969218},{"$f":"+AT160*IF($D160=\"BT\",Balance!D$100,0)","v":143.81290688393531},{"$f":"+AU160*IF($D160=\"BT\",Balance!E$100,0)","v":144.29509354849341},{"$f":"+AV160*IF($D160=\"BT\",Balance!F$100,0)","v":139.77934736852805},{"$f":"+AW160*IF($D160=\"BT\",Balance!G$100,0)","v":145.20906680512849},{"$f":"+AX160*IF($D160=\"BT\",Balance!H$100,0)","v":147.41843229401076},{"$f":"+AY160*IF($D160=\"BT\",Balance!I$100,0)","v":149.62346422666158},{"$f":"+SUMPRODUCT(BQ160:BT160,PremisaCosto!$F$84:$I$84)","v":476.9563030254933}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!F243","v":"Pp"},{"$f":"+PremisaCosto!B243","v":"BT"},null,{"$f":"+[1]Potencia!F161","v":0},{"$f":"+[1]Potencia!G161","v":0},{"$f":"+[1]Potencia!H161","v":0},{"$f":"+[1]Potencia!I161","v":0},{"$f":"+[1]Potencia!J161","v":0},{"$f":"+[1]Potencia!K161","v":0},null,{"$f":"+[1]Potencia!M161","v":0},{"$f":"+[1]Potencia!N161","v":0},{"$f":"+[1]Potencia!O161","v":0},{"$f":"+[1]Potencia!P161","v":0},{"$f":"+[1]Potencia!Q161","v":0},null,{"$f":"+[1]Potencia!S161","v":0},{"$f":"+[1]Potencia!T161","v":0},{"$f":"+[1]Potencia!U161","v":0},{"$f":"+[1]Potencia!V161","v":0},{"$f":"+[1]Potencia!W161","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T161:W161)","v":0},null,{"$f":"+Energía!F161/(Parametros!$D$4*24*365)","v":0.70412933031422031},{"$f":"+Energía!G161/(Parametros!$D$4*24*365)","v":0.70901201604177033},{"$f":"+Energía!H161/(Parametros!$D$4*24*365)","v":0.72292970939297396},{"$f":"+Energía!I161/(Parametros!$D$4*24*365)","v":0.73582538063204495},{"$f":"+Energía!J161/(Parametros!$D$4*24*365)","v":0.74930184120455967},{"$f":"+Energía!K161/(Parametros!$D$4*24*365)","v":0.76217504839762429},null,{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.50105070239441174},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.50452516796207725},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.51442884577964332},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.52360526388070516},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.53319496529626165},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.54235539822876766},{"$f":"+SUMPRODUCT(AI161:AL161,PremisaCosto!$F$84:$I$84)","v":1.7329845967864803},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.50105070239441174},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.50452516796207725},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.51442884577964332},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.52360526388070516},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.53319496529626165},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.54235539822876766},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.50105070239441174},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.50452516796207725},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.51442884577964332},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.52360526388070516},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.53319496529626165},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.54235539822876766},null,{"$f":"AG161*IF($D161=\"BT\",Balance!D$98,IF($D161=\"MT\",Balance!D$102,Balance!D$105))","v":0.58644002371015602},{"$f":"AH161*IF($D161=\"BT\",Balance!E$98,IF($D161=\"MT\",Balance!E$102,Balance!E$105))","v":0.59045288932592443},{"$f":"AI161*IF($D161=\"BT\",Balance!F$98,IF($D161=\"MT\",Balance!F$102,Balance!F$105))","v":0.55124730089027718},{"$f":"AJ161*IF($D161=\"BT\",Balance!G$98,IF($D161=\"MT\",Balance!G$102,Balance!G$105))","v":0.58350781308748401},{"$f":"AK161*IF($D161=\"BT\",Balance!H$98,IF($D161=\"MT\",Balance!H$102,Balance!H$105))","v":0.59420021958372615},{"$f":"AL161*IF($D161=\"BT\",Balance!I$98,IF($D161=\"MT\",Balance!I$102,Balance!I$105))","v":0.60440888082399702},{"$f":"+SUMPRODUCT(BC161:BF161,PremisaCosto!$F$84:$I$84)","v":1.9102879594985234},{"$f":"+AN161*IF($D161=\"BT\",Balance!D$99,Balance!D$103)","v":0.58084418562827467},{"$f":"+AO161*IF($D161=\"BT\",Balance!E$99,Balance!E$103)","v":0.58481919556118389},{"$f":"+AP161*IF($D161=\"BT\",Balance!F$99,Balance!F$103)","v":0.54902505768327114},{"$f":"+AQ161*IF($D161=\"BT\",Balance!G$99,Balance!G$103)","v":0.57985620269514881},{"$f":"+AR161*IF($D161=\"BT\",Balance!H$99,Balance!H$103)","v":0.59048138035931796},{"$f":"+AS161*IF($D161=\"BT\",Balance!I$99,Balance!I$103)","v":0.60062614208456044},{"$f":"+SUMPRODUCT(BJ161:BM161,PremisaCosto!$F$84:$I$84)","v":1.8995007821158141},{"$f":"+AT161*IF($D161=\"BT\",Balance!D$100,0)","v":0.54885393124161508},{"$f":"+AU161*IF($D161=\"BT\",Balance!E$100,0)","v":0.55261250325614919},{"$f":"+AV161*IF($D161=\"BT\",Balance!F$100,0)","v":0.53625029271253533},{"$f":"+AW161*IF($D161=\"BT\",Balance!G$100,0)","v":0.55891152376825148},{"$f":"+AX161*IF($D161=\"BT\",Balance!H$100,0)","v":0.5691511058881954},{"$f":"+AY161*IF($D161=\"BT\",Balance!I$100,0)","v":0.57892935724793138},{"$f":"+SUMPRODUCT(BQ161:BT161,PremisaCosto!$F$84:$I$84)","v":1.837601204922271}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!F244","v":"Pp"},{"$f":"+PremisaCosto!B244","v":"BT"},null,{"$f":"+[1]Potencia!F162","v":0},{"$f":"+[1]Potencia!G162","v":0},{"$f":"+[1]Potencia!H162","v":0},{"$f":"+[1]Potencia!I162","v":0},{"$f":"+[1]Potencia!J162","v":0},{"$f":"+[1]Potencia!K162","v":0},null,{"$f":"+[1]Potencia!M162","v":0},{"$f":"+[1]Potencia!N162","v":0},{"$f":"+[1]Potencia!O162","v":0},{"$f":"+[1]Potencia!P162","v":0},{"$f":"+[1]Potencia!Q162","v":0},null,{"$f":"+[1]Potencia!S162","v":0},{"$f":"+[1]Potencia!T162","v":0},{"$f":"+[1]Potencia!U162","v":0},{"$f":"+[1]Potencia!V162","v":0},{"$f":"+[1]Potencia!W162","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T162:W162)","v":0},null,{"$f":"+Energía!F162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K162/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI162:AL162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG162*IF($D162=\"BT\",Balance!D$98,IF($D162=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH162*IF($D162=\"BT\",Balance!E$98,IF($D162=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI162*IF($D162=\"BT\",Balance!F$98,IF($D162=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ162*IF($D162=\"BT\",Balance!G$98,IF($D162=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK162*IF($D162=\"BT\",Balance!H$98,IF($D162=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL162*IF($D162=\"BT\",Balance!I$98,IF($D162=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC162:BF162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN162*IF($D162=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO162*IF($D162=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP162*IF($D162=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ162*IF($D162=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR162*IF($D162=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS162*IF($D162=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ162:BM162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT162*IF($D162=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU162*IF($D162=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV162*IF($D162=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW162*IF($D162=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX162*IF($D162=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY162*IF($D162=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ162:BT162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!F245","v":"Pp"},{"$f":"+PremisaCosto!B245","v":"BT"},null,{"$f":"+[1]Potencia!F163","v":0},{"$f":"+[1]Potencia!G163","v":0},{"$f":"+[1]Potencia!H163","v":0},{"$f":"+[1]Potencia!I163","v":0},{"$f":"+[1]Potencia!J163","v":0},{"$f":"+[1]Potencia!K163","v":0},null,{"$f":"+[1]Potencia!M163","v":0},{"$f":"+[1]Potencia!N163","v":0},{"$f":"+[1]Potencia!O163","v":0},{"$f":"+[1]Potencia!P163","v":0},{"$f":"+[1]Potencia!Q163","v":0},null,{"$f":"+[1]Potencia!S163","v":0},{"$f":"+[1]Potencia!T163","v":0},{"$f":"+[1]Potencia!U163","v":0},{"$f":"+[1]Potencia!V163","v":0},{"$f":"+[1]Potencia!W163","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T163:W163)","v":0},null,{"$f":"+Energía!F163/(Parametros!$D$4*24*365)","v":25.826563292834049},{"$f":"+Energía!G163/(Parametros!$D$4*24*365)","v":25.818777343814634},{"$f":"+Energía!H163/(Parametros!$D$4*24*365)","v":26.23057392974868},{"$f":"+Energía!I163/(Parametros!$D$4*24*365)","v":26.516616060316192},{"$f":"+Energía!J163/(Parametros!$D$4*24*365)","v":26.830676484299214},{"$f":"+Energía!K163/(Parametros!$D$4*24*365)","v":27.167514119228795},null,{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":18.37789894724812},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":18.372358551390381},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":18.66538848174962},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":18.868932922046248},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":19.092414872387327},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":19.332104836018047},{"$f":"+SUMPRODUCT(AI163:AL163,PremisaCosto!$F$84:$I$84)","v":62.328166865838242},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":18.37789894724812},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":18.372358551390381},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":18.66538848174962},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":18.868932922046248},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":19.092414872387327},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":19.332104836018047},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":18.37789894724812},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":18.372358551390381},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":18.66538848174962},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":18.868932922046248},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":19.092414872387327},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":19.332104836018047},null,{"$f":"AG163*IF($D163=\"BT\",Balance!D$98,IF($D163=\"MT\",Balance!D$102,Balance!D$105))","v":21.509870044814935},{"$f":"AH163*IF($D163=\"BT\",Balance!E$98,IF($D163=\"MT\",Balance!E$102,Balance!E$105))","v":21.501429223478695},{"$f":"AI163*IF($D163=\"BT\",Balance!F$98,IF($D163=\"MT\",Balance!F$102,Balance!F$105))","v":20.001298731681867},{"$f":"AJ163*IF($D163=\"BT\",Balance!G$98,IF($D163=\"MT\",Balance!G$102,Balance!G$105))","v":21.027614778040356},{"$f":"AK163*IF($D163=\"BT\",Balance!H$98,IF($D163=\"MT\",Balance!H$102,Balance!H$105))","v":21.276864651661949},{"$f":"AL163*IF($D163=\"BT\",Balance!I$98,IF($D163=\"MT\",Balance!I$102,Balance!I$105))","v":21.543983679464144},{"$f":"+SUMPRODUCT(BC163:BF163,PremisaCosto!$F$84:$I$84)","v":68.698355742654542},{"$f":"+AN163*IF($D163=\"BT\",Balance!D$99,Balance!D$103)","v":21.304621860743882},{"$f":"+AO163*IF($D163=\"BT\",Balance!E$99,Balance!E$103)","v":21.296277432473644},{"$f":"+AP163*IF($D163=\"BT\",Balance!F$99,Balance!F$103)","v":19.92066749744998},{"$f":"+AQ163*IF($D163=\"BT\",Balance!G$99,Balance!G$103)","v":20.896023298153864},{"$f":"+AR163*IF($D163=\"BT\",Balance!H$99,Balance!H$103)","v":21.143702063983241},{"$f":"+AS163*IF($D163=\"BT\",Balance!I$99,Balance!I$103)","v":21.409149026546746},{"$f":"+SUMPRODUCT(BJ163:BM163,PremisaCosto!$F$84:$I$84)","v":68.310799491247195},{"$f":"+AT163*IF($D163=\"BT\",Balance!D$100,0)","v":20.131260243635509},{"$f":"+AU163*IF($D163=\"BT\",Balance!E$100,0)","v":20.123465972596424},{"$f":"+AV163*IF($D163=\"BT\",Balance!F$100,0)","v":19.457151594525733},{"$f":"+AW163*IF($D163=\"BT\",Balance!G$100,0)","v":20.141249102767883},{"$f":"+AX163*IF($D163=\"BT\",Balance!H$100,0)","v":20.379916814588992},{"$f":"+AY163*IF($D163=\"BT\",Balance!I$100,0)","v":20.635773265125234},{"$f":"+SUMPRODUCT(BQ163:BT163,PremisaCosto!$F$84:$I$84)","v":66.08689311501125}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!F246","v":"Pp"},{"$f":"+PremisaCosto!B246","v":"BT"},null,{"$f":"+[1]Potencia!F164","v":0},{"$f":"+[1]Potencia!G164","v":0},{"$f":"+[1]Potencia!H164","v":0},{"$f":"+[1]Potencia!I164","v":0},{"$f":"+[1]Potencia!J164","v":0},{"$f":"+[1]Potencia!K164","v":0},null,{"$f":"+[1]Potencia!M164","v":0},{"$f":"+[1]Potencia!N164","v":0},{"$f":"+[1]Potencia!O164","v":0},{"$f":"+[1]Potencia!P164","v":0},{"$f":"+[1]Potencia!Q164","v":0},null,{"$f":"+[1]Potencia!S164","v":0},{"$f":"+[1]Potencia!T164","v":0},{"$f":"+[1]Potencia!U164","v":0},{"$f":"+[1]Potencia!V164","v":0},{"$f":"+[1]Potencia!W164","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T164:W164)","v":0},null,{"$f":"+Energía!F164/(Parametros!$D$4*24*365)","v":6.4874593670803081E-3},{"$f":"+Energía!G164/(Parametros!$D$4*24*365)","v":6.5324457408840629E-3},{"$f":"+Energía!H164/(Parametros!$D$4*24*365)","v":6.6606756927014739E-3},{"$f":"+Energía!I164/(Parametros!$D$4*24*365)","v":6.7794892963577297E-3},{"$f":"+Energía!J164/(Parametros!$D$4*24*365)","v":6.9036539726640474E-3},{"$f":"+Energía!K164/(Parametros!$D$4*24*365)","v":7.0222606049878912E-3},null,{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":4.6164048743435049E-3},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":4.6484166841377229E-3},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":4.7396637103018563E-3},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":4.824210166475486E-3},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":4.9125643872094697E-3},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":4.9969635648548288E-3},{"$f":"+SUMPRODUCT(AI164:AL164,PremisaCosto!$F$84:$I$84)","v":1.5966764444269435E-2},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":4.6164048743435049E-3},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":4.6484166841377229E-3},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":4.7396637103018563E-3},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":4.824210166475486E-3},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":4.9125643872094697E-3},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":4.9969635648548288E-3},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":4.6164048743435049E-3},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":4.6484166841377229E-3},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":4.7396637103018563E-3},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":4.824210166475486E-3},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":4.9125643872094697E-3},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":4.9969635648548288E-3},null,{"$f":"AG164*IF($D164=\"BT\",Balance!D$98,IF($D164=\"MT\",Balance!D$102,Balance!D$105))","v":5.4031349941799402E-3},{"$f":"AH164*IF($D164=\"BT\",Balance!E$98,IF($D164=\"MT\",Balance!E$102,Balance!E$105))","v":5.4401073251240765E-3},{"$f":"AI164*IF($D164=\"BT\",Balance!F$98,IF($D164=\"MT\",Balance!F$102,Balance!F$105))","v":5.0788886526605508E-3},{"$f":"AJ164*IF($D164=\"BT\",Balance!G$98,IF($D164=\"MT\",Balance!G$102,Balance!G$105))","v":5.3761192224298596E-3},{"$f":"AK164*IF($D164=\"BT\",Balance!H$98,IF($D164=\"MT\",Balance!H$102,Balance!H$105))","v":5.47463315970573E-3},{"$f":"AL164*IF($D164=\"BT\",Balance!I$98,IF($D164=\"MT\",Balance!I$102,Balance!I$105))","v":5.5686901349477512E-3},{"$f":"+SUMPRODUCT(BC164:BF164,PremisaCosto!$F$84:$I$84)","v":1.7600339856797386E-2},{"$f":"+AN164*IF($D164=\"BT\",Balance!D$99,Balance!D$103)","v":5.3515780278414332E-3},{"$f":"+AO164*IF($D164=\"BT\",Balance!E$99,Balance!E$103)","v":5.3882015773987005E-3},{"$f":"+AP164*IF($D164=\"BT\",Balance!F$99,Balance!F$103)","v":5.0584141291766492E-3},{"$f":"+AQ164*IF($D164=\"BT\",Balance!G$99,Balance!G$103)","v":5.342475297905212E-3},{"$f":"+AR164*IF($D164=\"BT\",Balance!H$99,Balance!H$103)","v":5.4403698257947768E-3},{"$f":"+AS164*IF($D164=\"BT\",Balance!I$99,Balance!I$103)","v":5.5338380661418343E-3},{"$f":"+SUMPRODUCT(BJ164:BM164,PremisaCosto!$F$84:$I$84)","v":1.7500952752833709E-2},{"$f":"+AT164*IF($D164=\"BT\",Balance!D$100,0)","v":5.0568374645085529E-3},{"$f":"+AU164*IF($D164=\"BT\",Balance!E$100,0)","v":5.0914668744376258E-3},{"$f":"+AV164*IF($D164=\"BT\",Balance!F$100,0)","v":4.9407144892047346E-3},{"$f":"+AW164*IF($D164=\"BT\",Balance!G$100,0)","v":5.1495025759279089E-3},{"$f":"+AX164*IF($D164=\"BT\",Balance!H$100,0)","v":5.2438444391043424E-3},{"$f":"+AY164*IF($D164=\"BT\",Balance!I$100,0)","v":5.3339358550507244E-3},{"$f":"+SUMPRODUCT(BQ164:BT164,PremisaCosto!$F$84:$I$84)","v":1.6930644182242906E-2}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!F247","v":"Pp"},{"$f":"+PremisaCosto!B247","v":"BT"},null,{"$f":"+[1]Potencia!F165","v":0},{"$f":"+[1]Potencia!G165","v":0},{"$f":"+[1]Potencia!H165","v":0},{"$f":"+[1]Potencia!I165","v":0},{"$f":"+[1]Potencia!J165","v":0},{"$f":"+[1]Potencia!K165","v":0},null,{"$f":"+[1]Potencia!M165","v":0},{"$f":"+[1]Potencia!N165","v":0},{"$f":"+[1]Potencia!O165","v":0},{"$f":"+[1]Potencia!P165","v":0},{"$f":"+[1]Potencia!Q165","v":0},null,{"$f":"+[1]Potencia!S165","v":0},{"$f":"+[1]Potencia!T165","v":0},{"$f":"+[1]Potencia!U165","v":0},{"$f":"+[1]Potencia!V165","v":0},{"$f":"+[1]Potencia!W165","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T165:W165)","v":0},null,{"$f":"+Energía!F165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K165/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI165:AL165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG165*IF($D165=\"BT\",Balance!D$98,IF($D165=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH165*IF($D165=\"BT\",Balance!E$98,IF($D165=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI165*IF($D165=\"BT\",Balance!F$98,IF($D165=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ165*IF($D165=\"BT\",Balance!G$98,IF($D165=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK165*IF($D165=\"BT\",Balance!H$98,IF($D165=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL165*IF($D165=\"BT\",Balance!I$98,IF($D165=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC165:BF165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN165*IF($D165=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO165*IF($D165=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP165*IF($D165=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ165*IF($D165=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR165*IF($D165=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS165*IF($D165=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ165:BM165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT165*IF($D165=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU165*IF($D165=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV165*IF($D165=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW165*IF($D165=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX165*IF($D165=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY165*IF($D165=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ165:BT165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!F248","v":"Pp"},{"$f":"+PremisaCosto!B248","v":"BT"},null,{"$f":"+[1]Potencia!F166","v":0},{"$f":"+[1]Potencia!G166","v":0},{"$f":"+[1]Potencia!H166","v":0},{"$f":"+[1]Potencia!I166","v":0},{"$f":"+[1]Potencia!J166","v":0},{"$f":"+[1]Potencia!K166","v":0},null,{"$f":"+[1]Potencia!M166","v":0},{"$f":"+[1]Potencia!N166","v":0},{"$f":"+[1]Potencia!O166","v":0},{"$f":"+[1]Potencia!P166","v":0},{"$f":"+[1]Potencia!Q166","v":0},null,{"$f":"+[1]Potencia!S166","v":0},{"$f":"+[1]Potencia!T166","v":0},{"$f":"+[1]Potencia!U166","v":0},{"$f":"+[1]Potencia!V166","v":0},{"$f":"+[1]Potencia!W166","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T166:W166)","v":0},null,{"$f":"+Energía!F166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K166/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI166:AL166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG166*IF($D166=\"BT\",Balance!D$98,IF($D166=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH166*IF($D166=\"BT\",Balance!E$98,IF($D166=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI166*IF($D166=\"BT\",Balance!F$98,IF($D166=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ166*IF($D166=\"BT\",Balance!G$98,IF($D166=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK166*IF($D166=\"BT\",Balance!H$98,IF($D166=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL166*IF($D166=\"BT\",Balance!I$98,IF($D166=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC166:BF166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN166*IF($D166=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO166*IF($D166=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP166*IF($D166=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ166*IF($D166=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR166*IF($D166=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS166*IF($D166=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ166:BM166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT166*IF($D166=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU166*IF($D166=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV166*IF($D166=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW166*IF($D166=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX166*IF($D166=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY166*IF($D166=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ166:BT166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!F249","v":"Pp"},{"$f":"+PremisaCosto!B249","v":"BT"},null,{"$f":"+[1]Potencia!F167","v":0},{"$f":"+[1]Potencia!G167","v":0},{"$f":"+[1]Potencia!H167","v":0},{"$f":"+[1]Potencia!I167","v":0},{"$f":"+[1]Potencia!J167","v":0},{"$f":"+[1]Potencia!K167","v":0},null,{"$f":"+[1]Potencia!M167","v":0},{"$f":"+[1]Potencia!N167","v":0},{"$f":"+[1]Potencia!O167","v":0},{"$f":"+[1]Potencia!P167","v":0},{"$f":"+[1]Potencia!Q167","v":0},null,{"$f":"+[1]Potencia!S167","v":0},{"$f":"+[1]Potencia!T167","v":0},{"$f":"+[1]Potencia!U167","v":0},{"$f":"+[1]Potencia!V167","v":0},{"$f":"+[1]Potencia!W167","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T167:W167)","v":0},null,{"$f":"+Energía!F167/(Parametros!$D$4*24*365)","v":4.5975602576195373E-2},{"$f":"+Energía!G167/(Parametros!$D$4*24*365)","v":4.5961303211261781E-2},{"$f":"+Energía!H167/(Parametros!$D$4*24*365)","v":4.669413814619499E-2},{"$f":"+Energía!I167/(Parametros!$D$4*24*365)","v":4.7202901727257524E-2},{"$f":"+Energía!J167/(Parametros!$D$4*24*365)","v":4.7761558335857858E-2},{"$f":"+Energía!K167/(Parametros!$D$4*24*365)","v":4.8360867692839184E-2},null,{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":3.2715734130161954E-2},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":3.270555885903588E-2},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":3.3227036154582688E-2},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":3.3589066734292135E-2},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":3.3986600644733793E-2},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":3.4413062604687988E-2},{"$f":"+SUMPRODUCT(AI167:AL167,PremisaCosto!$F$84:$I$84)","v":0.11095165959367398},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":3.2715734130161954E-2},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":3.270555885903588E-2},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":3.3227036154582688E-2},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":3.3589066734292135E-2},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":3.3986600644733793E-2},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":3.4413062604687988E-2},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":3.2715734130161954E-2},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":3.270555885903588E-2},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":3.3227036154582688E-2},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":3.3589066734292135E-2},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":3.3986600644733793E-2},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":3.4413062604687988E-2},null,{"$f":"AG167*IF($D167=\"BT\",Balance!D$98,IF($D167=\"MT\",Balance!D$102,Balance!D$105))","v":3.8291166557201738E-2},{"$f":"AH167*IF($D167=\"BT\",Balance!E$98,IF($D167=\"MT\",Balance!E$102,Balance!E$105))","v":3.8275774830698522E-2},{"$f":"AI167*IF($D167=\"BT\",Balance!F$98,IF($D167=\"MT\",Balance!F$102,Balance!F$105))","v":3.5605145681591878E-2},{"$f":"AJ167*IF($D167=\"BT\",Balance!G$98,IF($D167=\"MT\",Balance!G$102,Balance!G$105))","v":3.7431791133104006E-2},{"$f":"AK167*IF($D167=\"BT\",Balance!H$98,IF($D167=\"MT\",Balance!H$102,Balance!H$105))","v":3.7875161770862316E-2},{"$f":"AL167*IF($D167=\"BT\",Balance!I$98,IF($D167=\"MT\",Balance!I$102,Balance!I$105))","v":3.8350426164380634E-2},{"$f":"+SUMPRODUCT(BC167:BF167,PremisaCosto!$F$84:$I$84)","v":0.12229134865586992},{"$f":"+AN167*IF($D167=\"BT\",Balance!D$99,Balance!D$103)","v":3.7925790458440863E-2},{"$f":"+AO167*IF($D167=\"BT\",Balance!E$99,Balance!E$103)","v":3.7910573816523636E-2},{"$f":"+AP167*IF($D167=\"BT\",Balance!F$99,Balance!F$103)","v":3.5461610660200218E-2},{"$f":"+AQ167*IF($D167=\"BT\",Balance!G$99,Balance!G$103)","v":3.719754179755163E-2},{"$f":"+AR167*IF($D167=\"BT\",Balance!H$99,Balance!H$103)","v":3.763811770291673E-2},{"$f":"+AS167*IF($D167=\"BT\",Balance!I$99,Balance!I$103)","v":3.8110407118783343E-2},{"$f":"+SUMPRODUCT(BJ167:BM167,PremisaCosto!$F$84:$I$84)","v":0.12160145274299024},{"$f":"+AT167*IF($D167=\"BT\",Balance!D$100,0)","v":3.5837010516074137E-2},{"$f":"+AU167*IF($D167=\"BT\",Balance!E$100,0)","v":3.5822793190847607E-2},{"$f":"+AV167*IF($D167=\"BT\",Balance!F$100,0)","v":3.4636486678465424E-2},{"$f":"+AW167*IF($D167=\"BT\",Balance!G$100,0)","v":3.5853949082326059E-2},{"$f":"+AX167*IF($D167=\"BT\",Balance!H$100,0)","v":3.6278495862358276E-2},{"$f":"+AY167*IF($D167=\"BT\",Balance!I$100,0)","v":3.6733721614514755E-2},{"$f":"+SUMPRODUCT(BQ167:BT167,PremisaCosto!$F$84:$I$84)","v":0.11764263664075168}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!F250","v":"Pp"},{"$f":"+PremisaCosto!B250","v":"BT"},null,{"$f":"+[1]Potencia!F168","v":0},{"$f":"+[1]Potencia!G168","v":0},{"$f":"+[1]Potencia!H168","v":0},{"$f":"+[1]Potencia!I168","v":0},{"$f":"+[1]Potencia!J168","v":0},{"$f":"+[1]Potencia!K168","v":0},null,{"$f":"+[1]Potencia!M168","v":0},{"$f":"+[1]Potencia!N168","v":0},{"$f":"+[1]Potencia!O168","v":0},{"$f":"+[1]Potencia!P168","v":0},{"$f":"+[1]Potencia!Q168","v":0},null,{"$f":"+[1]Potencia!S168","v":0},{"$f":"+[1]Potencia!T168","v":0},{"$f":"+[1]Potencia!U168","v":0},{"$f":"+[1]Potencia!V168","v":0},{"$f":"+[1]Potencia!W168","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T168:W168)","v":0},null,{"$f":"+Energía!F168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J168/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K168/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI168:AL168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":0},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG168*IF($D168=\"BT\",Balance!D$98,IF($D168=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH168*IF($D168=\"BT\",Balance!E$98,IF($D168=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI168*IF($D168=\"BT\",Balance!F$98,IF($D168=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ168*IF($D168=\"BT\",Balance!G$98,IF($D168=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK168*IF($D168=\"BT\",Balance!H$98,IF($D168=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL168*IF($D168=\"BT\",Balance!I$98,IF($D168=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC168:BF168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN168*IF($D168=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO168*IF($D168=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP168*IF($D168=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ168*IF($D168=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR168*IF($D168=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS168*IF($D168=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ168:BM168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT168*IF($D168=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU168*IF($D168=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV168*IF($D168=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW168*IF($D168=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX168*IF($D168=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY168*IF($D168=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ168:BT168,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!F251","v":"Pp"},{"$f":"+PremisaCosto!B251","v":"BT"},null,{"$f":"+[1]Potencia!F169","v":0},{"$f":"+[1]Potencia!G169","v":0},{"$f":"+[1]Potencia!H169","v":0},{"$f":"+[1]Potencia!I169","v":0},{"$f":"+[1]Potencia!J169","v":0},{"$f":"+[1]Potencia!K169","v":0},null,{"$f":"+[1]Potencia!M169","v":0},{"$f":"+[1]Potencia!N169","v":0},{"$f":"+[1]Potencia!O169","v":0},{"$f":"+[1]Potencia!P169","v":0},{"$f":"+[1]Potencia!Q169","v":0},null,{"$f":"+[1]Potencia!S169","v":0},{"$f":"+[1]Potencia!T169","v":0},{"$f":"+[1]Potencia!U169","v":0},{"$f":"+[1]Potencia!V169","v":0},{"$f":"+[1]Potencia!W169","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T169:W169)","v":0},null,{"$f":"+Energía!F169/(Parametros!$D$4*24*365)","v":7.2904940113445532E-2},{"$f":"+Energía!G169/(Parametros!$D$4*24*365)","v":7.3410489158534931E-2},{"$f":"+Energía!H169/(Parametros!$D$4*24*365)","v":7.4851515056197804E-2},{"$f":"+Energía!I169/(Parametros!$D$4*24*365)","v":7.6186721670851401E-2},{"$f":"+Energía!J169/(Parametros!$D$4*24*365)","v":7.7582062709325064E-2},{"$f":"+Energía!K169/(Parametros!$D$4*24*365)","v":7.8914943416140013E-2},null,{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.1878355124850686E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.2238098276046828E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.3263516487031322E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.4213634857779074E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.5206544224436167E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":5.6155007504696861E-2},{"$f":"+SUMPRODUCT(AI169:AL169,PremisaCosto!$F$84:$I$84)","v":0.17943172199610091},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.1878355124850686E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.2238098276046828E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.3263516487031322E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.4213634857779074E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.5206544224436167E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":5.6155007504696861E-2},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.1878355124850686E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.2238098276046828E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.3263516487031322E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.4213634857779074E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.5206544224436167E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":5.6155007504696861E-2},null,{"$f":"AG169*IF($D169=\"BT\",Balance!D$98,IF($D169=\"MT\",Balance!D$102,Balance!D$105))","v":6.071949138894301E-2},{"$f":"AH169*IF($D169=\"BT\",Balance!E$98,IF($D169=\"MT\",Balance!E$102,Balance!E$105))","v":6.1134980014122597E-2},{"$f":"AI169*IF($D169=\"BT\",Balance!F$98,IF($D169=\"MT\",Balance!F$102,Balance!F$105))","v":5.7075667393616185E-2},{"$f":"AJ169*IF($D169=\"BT\",Balance!G$98,IF($D169=\"MT\",Balance!G$102,Balance!G$105))","v":6.0415892844410679E-2},{"$f":"AK169*IF($D169=\"BT\",Balance!H$98,IF($D169=\"MT\",Balance!H$102,Balance!H$105))","v":6.1522975338658276E-2},{"$f":"AL169*IF($D169=\"BT\",Balance!I$98,IF($D169=\"MT\",Balance!I$102,Balance!I$105))","v":6.2579971268693274E-2},{"$f":"+SUMPRODUCT(BC169:BF169,PremisaCosto!$F$84:$I$84)","v":0.19778955838201828},{"$f":"+AN169*IF($D169=\"BT\",Balance!D$99,Balance!D$103)","v":6.0140103167659796E-2},{"$f":"+AO169*IF($D169=\"BT\",Balance!E$99,Balance!E$103)","v":6.055167224827139E-2},{"$f":"+AP169*IF($D169=\"BT\",Balance!F$99,Balance!F$103)","v":5.6845578259490791E-2},{"$f":"+AQ169*IF($D169=\"BT\",Balance!G$99,Balance!G$103)","v":6.0037808271719992E-2},{"$f":"+AR169*IF($D169=\"BT\",Balance!H$99,Balance!H$103)","v":6.1137929951007655E-2},{"$f":"+AS169*IF($D169=\"BT\",Balance!I$99,Balance!I$103)","v":6.2188309780681746E-2},{"$f":"+SUMPRODUCT(BJ169:BM169,PremisaCosto!$F$84:$I$84)","v":0.1966726633923882},{"$f":"+AT169*IF($D169=\"BT\",Balance!D$100,0)","v":5.6827859976153292E-2},{"$f":"+AU169*IF($D169=\"BT\",Balance!E$100,0)","v":5.7217019262430127E-2},{"$f":"+AV169*IF($D169=\"BT\",Balance!F$100,0)","v":5.5522890174989015E-2},{"$f":"+AW169*IF($D169=\"BT\",Balance!G$100,0)","v":5.7869214382612458E-2},{"$f":"+AX169*IF($D169=\"BT\",Balance!H$100,0)","v":5.8929411833708679E-2},{"$f":"+AY169*IF($D169=\"BT\",Balance!I$100,0)","v":5.9941843498041783E-2},{"$f":"+SUMPRODUCT(BQ169:BT169,PremisaCosto!$F$84:$I$84)","v":0.19026363486018799}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!F252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,{"$f":"+[1]Potencia!F170","v":0},{"$f":"+[1]Potencia!G170","v":0},{"$f":"+[1]Potencia!H170","v":0},{"$f":"+[1]Potencia!I170","v":0},{"$f":"+[1]Potencia!J170","v":0},{"$f":"+[1]Potencia!K170","v":0},null,{"$f":"+[1]Potencia!M170","v":0},{"$f":"+[1]Potencia!N170","v":0},{"$f":"+[1]Potencia!O170","v":0},{"$f":"+[1]Potencia!P170","v":0},{"$f":"+[1]Potencia!Q170","v":0},null,{"$f":"+[1]Potencia!S170","v":0},{"$f":"+[1]Potencia!T170","v":0},{"$f":"+[1]Potencia!U170","v":0},{"$f":"+[1]Potencia!V170","v":0},{"$f":"+[1]Potencia!W170","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T170:W170)","v":0},null,{"$f":"+Energía!F170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K170/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI170:AL170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG170*IF($D170=\"BT\",Balance!D$98,IF($D170=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH170*IF($D170=\"BT\",Balance!E$98,IF($D170=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI170*IF($D170=\"BT\",Balance!F$98,IF($D170=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ170*IF($D170=\"BT\",Balance!G$98,IF($D170=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK170*IF($D170=\"BT\",Balance!H$98,IF($D170=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL170*IF($D170=\"BT\",Balance!I$98,IF($D170=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC170:BF170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN170*IF($D170=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO170*IF($D170=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP170*IF($D170=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ170*IF($D170=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR170*IF($D170=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS170*IF($D170=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ170:BM170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT170*IF($D170=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU170*IF($D170=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV170*IF($D170=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW170*IF($D170=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX170*IF($D170=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY170*IF($D170=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ170:BT170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!F253","v":"Pp"},{"$f":"+PremisaCosto!B253","v":"BT"},null,{"$f":"+[1]Potencia!F171","v":0},{"$f":"+[1]Potencia!G171","v":0},{"$f":"+[1]Potencia!H171","v":0},{"$f":"+[1]Potencia!I171","v":0},{"$f":"+[1]Potencia!J171","v":0},{"$f":"+[1]Potencia!K171","v":0},null,{"$f":"+[1]Potencia!M171","v":0},{"$f":"+[1]Potencia!N171","v":0},{"$f":"+[1]Potencia!O171","v":0},{"$f":"+[1]Potencia!P171","v":0},{"$f":"+[1]Potencia!Q171","v":0},null,{"$f":"+[1]Potencia!S171","v":0},{"$f":"+[1]Potencia!T171","v":0},{"$f":"+[1]Potencia!U171","v":0},{"$f":"+[1]Potencia!V171","v":0},{"$f":"+[1]Potencia!W171","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T171:W171)","v":0},null,{"$f":"+Energía!F171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K171/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI171:AL171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG171*IF($D171=\"BT\",Balance!D$98,IF($D171=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH171*IF($D171=\"BT\",Balance!E$98,IF($D171=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI171*IF($D171=\"BT\",Balance!F$98,IF($D171=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ171*IF($D171=\"BT\",Balance!G$98,IF($D171=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK171*IF($D171=\"BT\",Balance!H$98,IF($D171=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL171*IF($D171=\"BT\",Balance!I$98,IF($D171=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC171:BF171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN171*IF($D171=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO171*IF($D171=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP171*IF($D171=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ171*IF($D171=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR171*IF($D171=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS171*IF($D171=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ171:BM171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT171*IF($D171=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU171*IF($D171=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV171*IF($D171=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW171*IF($D171=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX171*IF($D171=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY171*IF($D171=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ171:BT171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!F254","v":"Pp"},{"$f":"+PremisaCosto!B254","v":"BT"},null,{"$f":"+[1]Potencia!F172","v":0},{"$f":"+[1]Potencia!G172","v":0},{"$f":"+[1]Potencia!H172","v":0},{"$f":"+[1]Potencia!I172","v":0},{"$f":"+[1]Potencia!J172","v":0},{"$f":"+[1]Potencia!K172","v":0},null,{"$f":"+[1]Potencia!M172","v":0},{"$f":"+[1]Potencia!N172","v":0},{"$f":"+[1]Potencia!O172","v":0},{"$f":"+[1]Potencia!P172","v":0},{"$f":"+[1]Potencia!Q172","v":0},null,{"$f":"+[1]Potencia!S172","v":0},{"$f":"+[1]Potencia!T172","v":0},{"$f":"+[1]Potencia!U172","v":0},{"$f":"+[1]Potencia!V172","v":0},{"$f":"+[1]Potencia!W172","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T172:W172)","v":0},null,{"$f":"+Energía!F172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K172/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI172:AL172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG172*IF($D172=\"BT\",Balance!D$98,IF($D172=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH172*IF($D172=\"BT\",Balance!E$98,IF($D172=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI172*IF($D172=\"BT\",Balance!F$98,IF($D172=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ172*IF($D172=\"BT\",Balance!G$98,IF($D172=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK172*IF($D172=\"BT\",Balance!H$98,IF($D172=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL172*IF($D172=\"BT\",Balance!I$98,IF($D172=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC172:BF172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN172*IF($D172=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO172*IF($D172=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP172*IF($D172=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ172*IF($D172=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR172*IF($D172=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS172*IF($D172=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ172:BM172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT172*IF($D172=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU172*IF($D172=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV172*IF($D172=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW172*IF($D172=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX172*IF($D172=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY172*IF($D172=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ172:BT172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!F255","v":"Pp"},{"$f":"+PremisaCosto!B255","v":"BT"},null,{"$f":"+[1]Potencia!F173","v":0},{"$f":"+[1]Potencia!G173","v":0},{"$f":"+[1]Potencia!H173","v":0},{"$f":"+[1]Potencia!I173","v":0},{"$f":"+[1]Potencia!J173","v":0},{"$f":"+[1]Potencia!K173","v":0},null,{"$f":"+[1]Potencia!M173","v":0},{"$f":"+[1]Potencia!N173","v":0},{"$f":"+[1]Potencia!O173","v":0},{"$f":"+[1]Potencia!P173","v":0},{"$f":"+[1]Potencia!Q173","v":0},null,{"$f":"+[1]Potencia!S173","v":0},{"$f":"+[1]Potencia!T173","v":0},{"$f":"+[1]Potencia!U173","v":0},{"$f":"+[1]Potencia!V173","v":0},{"$f":"+[1]Potencia!W173","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T173:W173)","v":0},null,{"$f":"+Energía!F173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K173/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI173:AL173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG173*IF($D173=\"BT\",Balance!D$98,IF($D173=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH173*IF($D173=\"BT\",Balance!E$98,IF($D173=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI173*IF($D173=\"BT\",Balance!F$98,IF($D173=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ173*IF($D173=\"BT\",Balance!G$98,IF($D173=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK173*IF($D173=\"BT\",Balance!H$98,IF($D173=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL173*IF($D173=\"BT\",Balance!I$98,IF($D173=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC173:BF173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN173*IF($D173=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO173*IF($D173=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP173*IF($D173=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ173*IF($D173=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR173*IF($D173=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS173*IF($D173=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ173:BM173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT173*IF($D173=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU173*IF($D173=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV173*IF($D173=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW173*IF($D173=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX173*IF($D173=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY173*IF($D173=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ173:BT173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!F256","v":"Pp"},{"$f":"+PremisaCosto!B256","v":"BT"},null,{"$f":"+[1]Potencia!F174","v":0},{"$f":"+[1]Potencia!G174","v":0},{"$f":"+[1]Potencia!H174","v":0},{"$f":"+[1]Potencia!I174","v":0},{"$f":"+[1]Potencia!J174","v":0},{"$f":"+[1]Potencia!K174","v":0},null,{"$f":"+[1]Potencia!M174","v":0},{"$f":"+[1]Potencia!N174","v":0},{"$f":"+[1]Potencia!O174","v":0},{"$f":"+[1]Potencia!P174","v":0},{"$f":"+[1]Potencia!Q174","v":0},null,{"$f":"+[1]Potencia!S174","v":0},{"$f":"+[1]Potencia!T174","v":0},{"$f":"+[1]Potencia!U174","v":0},{"$f":"+[1]Potencia!V174","v":0},{"$f":"+[1]Potencia!W174","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T174:W174)","v":0},null,{"$f":"+Energía!F174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K174/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI174:AL174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG174*IF($D174=\"BT\",Balance!D$98,IF($D174=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH174*IF($D174=\"BT\",Balance!E$98,IF($D174=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI174*IF($D174=\"BT\",Balance!F$98,IF($D174=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ174*IF($D174=\"BT\",Balance!G$98,IF($D174=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK174*IF($D174=\"BT\",Balance!H$98,IF($D174=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL174*IF($D174=\"BT\",Balance!I$98,IF($D174=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC174:BF174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN174*IF($D174=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO174*IF($D174=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP174*IF($D174=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ174*IF($D174=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR174*IF($D174=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS174*IF($D174=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ174:BM174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT174*IF($D174=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU174*IF($D174=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV174*IF($D174=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW174*IF($D174=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX174*IF($D174=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY174*IF($D174=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ174:BT174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!F257","v":"Pp"},{"$f":"+PremisaCosto!B257","v":"BT"},null,{"$f":"+[1]Potencia!F175","v":0},{"$f":"+[1]Potencia!G175","v":0},{"$f":"+[1]Potencia!H175","v":0},{"$f":"+[1]Potencia!I175","v":0},{"$f":"+[1]Potencia!J175","v":0},{"$f":"+[1]Potencia!K175","v":0},null,{"$f":"+[1]Potencia!M175","v":0},{"$f":"+[1]Potencia!N175","v":0},{"$f":"+[1]Potencia!O175","v":0},{"$f":"+[1]Potencia!P175","v":0},{"$f":"+[1]Potencia!Q175","v":0},null,{"$f":"+[1]Potencia!S175","v":0},{"$f":"+[1]Potencia!T175","v":0},{"$f":"+[1]Potencia!U175","v":0},{"$f":"+[1]Potencia!V175","v":0},{"$f":"+[1]Potencia!W175","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T175:W175)","v":0},null,{"$f":"+Energía!F175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K175/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI175:AL175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG175*IF($D175=\"BT\",Balance!D$98,IF($D175=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH175*IF($D175=\"BT\",Balance!E$98,IF($D175=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI175*IF($D175=\"BT\",Balance!F$98,IF($D175=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ175*IF($D175=\"BT\",Balance!G$98,IF($D175=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK175*IF($D175=\"BT\",Balance!H$98,IF($D175=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL175*IF($D175=\"BT\",Balance!I$98,IF($D175=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC175:BF175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN175*IF($D175=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO175*IF($D175=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP175*IF($D175=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ175*IF($D175=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR175*IF($D175=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS175*IF($D175=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ175:BM175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT175*IF($D175=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU175*IF($D175=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV175*IF($D175=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW175*IF($D175=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX175*IF($D175=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY175*IF($D175=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ175:BT175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!F258","v":"Pp"},{"$f":"+PremisaCosto!B258","v":"BT"},null,{"$f":"+[1]Potencia!F176","v":0},{"$f":"+[1]Potencia!G176","v":0},{"$f":"+[1]Potencia!H176","v":0},{"$f":"+[1]Potencia!I176","v":0},{"$f":"+[1]Potencia!J176","v":0},{"$f":"+[1]Potencia!K176","v":0},null,{"$f":"+[1]Potencia!M176","v":0},{"$f":"+[1]Potencia!N176","v":0},{"$f":"+[1]Potencia!O176","v":0},{"$f":"+[1]Potencia!P176","v":0},{"$f":"+[1]Potencia!Q176","v":0},null,{"$f":"+[1]Potencia!S176","v":0},{"$f":"+[1]Potencia!T176","v":0},{"$f":"+[1]Potencia!U176","v":0},{"$f":"+[1]Potencia!V176","v":0},{"$f":"+[1]Potencia!W176","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T176:W176)","v":0},null,{"$f":"+Energía!F176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K176/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI176:AL176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG176*IF($D176=\"BT\",Balance!D$98,IF($D176=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH176*IF($D176=\"BT\",Balance!E$98,IF($D176=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI176*IF($D176=\"BT\",Balance!F$98,IF($D176=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ176*IF($D176=\"BT\",Balance!G$98,IF($D176=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK176*IF($D176=\"BT\",Balance!H$98,IF($D176=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL176*IF($D176=\"BT\",Balance!I$98,IF($D176=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC176:BF176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN176*IF($D176=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO176*IF($D176=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP176*IF($D176=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ176*IF($D176=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR176*IF($D176=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS176*IF($D176=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ176:BM176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT176*IF($D176=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU176*IF($D176=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV176*IF($D176=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW176*IF($D176=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX176*IF($D176=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY176*IF($D176=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ176:BT176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!F259","v":"Pp"},{"$f":"+PremisaCosto!B259","v":"BT"},null,{"$f":"+[1]Potencia!F177","v":0},{"$f":"+[1]Potencia!G177","v":0},{"$f":"+[1]Potencia!H177","v":0},{"$f":"+[1]Potencia!I177","v":0},{"$f":"+[1]Potencia!J177","v":0},{"$f":"+[1]Potencia!K177","v":0},null,{"$f":"+[1]Potencia!M177","v":0},{"$f":"+[1]Potencia!N177","v":0},{"$f":"+[1]Potencia!O177","v":0},{"$f":"+[1]Potencia!P177","v":0},{"$f":"+[1]Potencia!Q177","v":0},null,{"$f":"+[1]Potencia!S177","v":0},{"$f":"+[1]Potencia!T177","v":0},{"$f":"+[1]Potencia!U177","v":0},{"$f":"+[1]Potencia!V177","v":0},{"$f":"+[1]Potencia!W177","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T177:W177)","v":0},null,{"$f":"+Energía!F177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K177/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI177:AL177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG177*IF($D177=\"BT\",Balance!D$98,IF($D177=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH177*IF($D177=\"BT\",Balance!E$98,IF($D177=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI177*IF($D177=\"BT\",Balance!F$98,IF($D177=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ177*IF($D177=\"BT\",Balance!G$98,IF($D177=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK177*IF($D177=\"BT\",Balance!H$98,IF($D177=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL177*IF($D177=\"BT\",Balance!I$98,IF($D177=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC177:BF177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN177*IF($D177=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO177*IF($D177=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP177*IF($D177=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ177*IF($D177=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR177*IF($D177=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS177*IF($D177=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ177:BM177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT177*IF($D177=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU177*IF($D177=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV177*IF($D177=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW177*IF($D177=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX177*IF($D177=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY177*IF($D177=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ177:BT177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!F260","v":"Pp"},{"$f":"+PremisaCosto!B260","v":"BT"},null,{"$f":"+[1]Potencia!F178","v":0},{"$f":"+[1]Potencia!G178","v":0},{"$f":"+[1]Potencia!H178","v":0},{"$f":"+[1]Potencia!I178","v":0},{"$f":"+[1]Potencia!J178","v":0},{"$f":"+[1]Potencia!K178","v":0},null,{"$f":"+[1]Potencia!M178","v":0},{"$f":"+[1]Potencia!N178","v":0},{"$f":"+[1]Potencia!O178","v":0},{"$f":"+[1]Potencia!P178","v":0},{"$f":"+[1]Potencia!Q178","v":0},null,{"$f":"+[1]Potencia!S178","v":0},{"$f":"+[1]Potencia!T178","v":0},{"$f":"+[1]Potencia!U178","v":0},{"$f":"+[1]Potencia!V178","v":0},{"$f":"+[1]Potencia!W178","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T178:W178)","v":0},null,{"$f":"+Energía!F178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K178/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI178:AL178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG178*IF($D178=\"BT\",Balance!D$98,IF($D178=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH178*IF($D178=\"BT\",Balance!E$98,IF($D178=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI178*IF($D178=\"BT\",Balance!F$98,IF($D178=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ178*IF($D178=\"BT\",Balance!G$98,IF($D178=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK178*IF($D178=\"BT\",Balance!H$98,IF($D178=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL178*IF($D178=\"BT\",Balance!I$98,IF($D178=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC178:BF178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN178*IF($D178=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO178*IF($D178=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP178*IF($D178=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ178*IF($D178=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR178*IF($D178=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS178*IF($D178=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ178:BM178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT178*IF($D178=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU178*IF($D178=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV178*IF($D178=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW178*IF($D178=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX178*IF($D178=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY178*IF($D178=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ178:BT178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!F261","v":"Pp"},{"$f":"+PremisaCosto!B261","v":"BT"},null,{"$f":"+[1]Potencia!F179","v":0},{"$f":"+[1]Potencia!G179","v":0},{"$f":"+[1]Potencia!H179","v":0},{"$f":"+[1]Potencia!I179","v":0},{"$f":"+[1]Potencia!J179","v":0},{"$f":"+[1]Potencia!K179","v":0},null,{"$f":"+[1]Potencia!M179","v":0},{"$f":"+[1]Potencia!N179","v":0},{"$f":"+[1]Potencia!O179","v":0},{"$f":"+[1]Potencia!P179","v":0},{"$f":"+[1]Potencia!Q179","v":0},null,{"$f":"+[1]Potencia!S179","v":0},{"$f":"+[1]Potencia!T179","v":0},{"$f":"+[1]Potencia!U179","v":0},{"$f":"+[1]Potencia!V179","v":0},{"$f":"+[1]Potencia!W179","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T179:W179)","v":0},null,{"$f":"+Energía!F179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K179/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI179:AL179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG179*IF($D179=\"BT\",Balance!D$98,IF($D179=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH179*IF($D179=\"BT\",Balance!E$98,IF($D179=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI179*IF($D179=\"BT\",Balance!F$98,IF($D179=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ179*IF($D179=\"BT\",Balance!G$98,IF($D179=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK179*IF($D179=\"BT\",Balance!H$98,IF($D179=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL179*IF($D179=\"BT\",Balance!I$98,IF($D179=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC179:BF179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN179*IF($D179=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO179*IF($D179=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP179*IF($D179=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ179*IF($D179=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR179*IF($D179=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS179*IF($D179=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ179:BM179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT179*IF($D179=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU179*IF($D179=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV179*IF($D179=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW179*IF($D179=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX179*IF($D179=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY179*IF($D179=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ179:BT179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!F262","v":"Pp"},{"$f":"+PremisaCosto!B262","v":"BT"},null,{"$f":"+[1]Potencia!F180","v":0},{"$f":"+[1]Potencia!G180","v":0},{"$f":"+[1]Potencia!H180","v":0},{"$f":"+[1]Potencia!I180","v":0},{"$f":"+[1]Potencia!J180","v":0},{"$f":"+[1]Potencia!K180","v":0},null,{"$f":"+[1]Potencia!M180","v":0},{"$f":"+[1]Potencia!N180","v":0},{"$f":"+[1]Potencia!O180","v":0},{"$f":"+[1]Potencia!P180","v":0},{"$f":"+[1]Potencia!Q180","v":0},null,{"$f":"+[1]Potencia!S180","v":0},{"$f":"+[1]Potencia!T180","v":0},{"$f":"+[1]Potencia!U180","v":0},{"$f":"+[1]Potencia!V180","v":0},{"$f":"+[1]Potencia!W180","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T180:W180)","v":0},null,{"$f":"+Energía!F180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K180/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI180:AL180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG180*IF($D180=\"BT\",Balance!D$98,IF($D180=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH180*IF($D180=\"BT\",Balance!E$98,IF($D180=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI180*IF($D180=\"BT\",Balance!F$98,IF($D180=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ180*IF($D180=\"BT\",Balance!G$98,IF($D180=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK180*IF($D180=\"BT\",Balance!H$98,IF($D180=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL180*IF($D180=\"BT\",Balance!I$98,IF($D180=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC180:BF180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN180*IF($D180=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO180*IF($D180=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP180*IF($D180=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ180*IF($D180=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR180*IF($D180=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS180*IF($D180=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ180:BM180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT180*IF($D180=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU180*IF($D180=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV180*IF($D180=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW180*IF($D180=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX180*IF($D180=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY180*IF($D180=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ180:BT180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!F263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,{"$f":"+[1]Potencia!F181","v":0},{"$f":"+[1]Potencia!G181","v":0},{"$f":"+[1]Potencia!H181","v":0},{"$f":"+[1]Potencia!I181","v":0},{"$f":"+[1]Potencia!J181","v":0},{"$f":"+[1]Potencia!K181","v":0},null,{"$f":"+[1]Potencia!M181","v":0},{"$f":"+[1]Potencia!N181","v":0},{"$f":"+[1]Potencia!O181","v":0},{"$f":"+[1]Potencia!P181","v":0},{"$f":"+[1]Potencia!Q181","v":0},null,{"$f":"+[1]Potencia!S181","v":0},{"$f":"+[1]Potencia!T181","v":0},{"$f":"+[1]Potencia!U181","v":0},{"$f":"+[1]Potencia!V181","v":0},{"$f":"+[1]Potencia!W181","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T181:W181)","v":0},null,{"$f":"+Energía!F181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K181/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI181:AL181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG181*IF($D181=\"BT\",Balance!D$98,IF($D181=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH181*IF($D181=\"BT\",Balance!E$98,IF($D181=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI181*IF($D181=\"BT\",Balance!F$98,IF($D181=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ181*IF($D181=\"BT\",Balance!G$98,IF($D181=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK181*IF($D181=\"BT\",Balance!H$98,IF($D181=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL181*IF($D181=\"BT\",Balance!I$98,IF($D181=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC181:BF181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN181*IF($D181=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO181*IF($D181=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP181*IF($D181=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ181*IF($D181=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR181*IF($D181=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS181*IF($D181=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ181:BM181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT181*IF($D181=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU181*IF($D181=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV181*IF($D181=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW181*IF($D181=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX181*IF($D181=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY181*IF($D181=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ181:BT181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!F264","v":"Pp"},{"$f":"+PremisaCosto!B264","v":"BT"},null,{"$f":"+[1]Potencia!F182","v":0},{"$f":"+[1]Potencia!G182","v":0},{"$f":"+[1]Potencia!H182","v":0},{"$f":"+[1]Potencia!I182","v":0},{"$f":"+[1]Potencia!J182","v":0},{"$f":"+[1]Potencia!K182","v":0},null,{"$f":"+[1]Potencia!M182","v":0},{"$f":"+[1]Potencia!N182","v":0},{"$f":"+[1]Potencia!O182","v":0},{"$f":"+[1]Potencia!P182","v":0},{"$f":"+[1]Potencia!Q182","v":0},null,{"$f":"+[1]Potencia!S182","v":0},{"$f":"+[1]Potencia!T182","v":0},{"$f":"+[1]Potencia!U182","v":0},{"$f":"+[1]Potencia!V182","v":0},{"$f":"+[1]Potencia!W182","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T182:W182)","v":0},null,{"$f":"+Energía!F182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K182/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI182:AL182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG182*IF($D182=\"BT\",Balance!D$98,IF($D182=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH182*IF($D182=\"BT\",Balance!E$98,IF($D182=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI182*IF($D182=\"BT\",Balance!F$98,IF($D182=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ182*IF($D182=\"BT\",Balance!G$98,IF($D182=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK182*IF($D182=\"BT\",Balance!H$98,IF($D182=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL182*IF($D182=\"BT\",Balance!I$98,IF($D182=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC182:BF182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN182*IF($D182=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO182*IF($D182=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP182*IF($D182=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ182*IF($D182=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR182*IF($D182=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS182*IF($D182=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ182:BM182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT182*IF($D182=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU182*IF($D182=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV182*IF($D182=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW182*IF($D182=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX182*IF($D182=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY182*IF($D182=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ182:BT182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!F265","v":"Pp"},{"$f":"+PremisaCosto!B265","v":"BT"},null,{"$f":"+[1]Potencia!F183","v":0},{"$f":"+[1]Potencia!G183","v":0},{"$f":"+[1]Potencia!H183","v":0},{"$f":"+[1]Potencia!I183","v":0},{"$f":"+[1]Potencia!J183","v":0},{"$f":"+[1]Potencia!K183","v":0},null,{"$f":"+[1]Potencia!M183","v":0},{"$f":"+[1]Potencia!N183","v":0},{"$f":"+[1]Potencia!O183","v":0},{"$f":"+[1]Potencia!P183","v":0},{"$f":"+[1]Potencia!Q183","v":0},null,{"$f":"+[1]Potencia!S183","v":0},{"$f":"+[1]Potencia!T183","v":0},{"$f":"+[1]Potencia!U183","v":0},{"$f":"+[1]Potencia!V183","v":0},{"$f":"+[1]Potencia!W183","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T183:W183)","v":0},null,{"$f":"+Energía!F183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K183/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI183:AL183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG183*IF($D183=\"BT\",Balance!D$98,IF($D183=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH183*IF($D183=\"BT\",Balance!E$98,IF($D183=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI183*IF($D183=\"BT\",Balance!F$98,IF($D183=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ183*IF($D183=\"BT\",Balance!G$98,IF($D183=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK183*IF($D183=\"BT\",Balance!H$98,IF($D183=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL183*IF($D183=\"BT\",Balance!I$98,IF($D183=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC183:BF183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN183*IF($D183=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO183*IF($D183=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP183*IF($D183=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ183*IF($D183=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR183*IF($D183=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS183*IF($D183=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ183:BM183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT183*IF($D183=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU183*IF($D183=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV183*IF($D183=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW183*IF($D183=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX183*IF($D183=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY183*IF($D183=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ183:BT183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!F266","v":"Pp"},{"$f":"+PremisaCosto!B266","v":"BT"},null,{"$f":"+[1]Potencia!F184","v":0},{"$f":"+[1]Potencia!G184","v":0},{"$f":"+[1]Potencia!H184","v":0},{"$f":"+[1]Potencia!I184","v":0},{"$f":"+[1]Potencia!J184","v":0},{"$f":"+[1]Potencia!K184","v":0},null,{"$f":"+[1]Potencia!M184","v":0},{"$f":"+[1]Potencia!N184","v":0},{"$f":"+[1]Potencia!O184","v":0},{"$f":"+[1]Potencia!P184","v":0},{"$f":"+[1]Potencia!Q184","v":0},null,{"$f":"+[1]Potencia!S184","v":0},{"$f":"+[1]Potencia!T184","v":0},{"$f":"+[1]Potencia!U184","v":0},{"$f":"+[1]Potencia!V184","v":0},{"$f":"+[1]Potencia!W184","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T184:W184)","v":0},null,{"$f":"+Energía!F184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K184/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI184:AL184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG184*IF($D184=\"BT\",Balance!D$98,IF($D184=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH184*IF($D184=\"BT\",Balance!E$98,IF($D184=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI184*IF($D184=\"BT\",Balance!F$98,IF($D184=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ184*IF($D184=\"BT\",Balance!G$98,IF($D184=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK184*IF($D184=\"BT\",Balance!H$98,IF($D184=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL184*IF($D184=\"BT\",Balance!I$98,IF($D184=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC184:BF184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN184*IF($D184=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO184*IF($D184=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP184*IF($D184=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ184*IF($D184=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR184*IF($D184=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS184*IF($D184=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ184:BM184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT184*IF($D184=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU184*IF($D184=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV184*IF($D184=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW184*IF($D184=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX184*IF($D184=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY184*IF($D184=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ184:BT184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!F267","v":"Pp"},{"$f":"+PremisaCosto!B267","v":"BT"},null,{"$f":"+[1]Potencia!F185","v":0},{"$f":"+[1]Potencia!G185","v":0},{"$f":"+[1]Potencia!H185","v":0},{"$f":"+[1]Potencia!I185","v":0},{"$f":"+[1]Potencia!J185","v":0},{"$f":"+[1]Potencia!K185","v":0},null,{"$f":"+[1]Potencia!M185","v":0},{"$f":"+[1]Potencia!N185","v":0},{"$f":"+[1]Potencia!O185","v":0},{"$f":"+[1]Potencia!P185","v":0},{"$f":"+[1]Potencia!Q185","v":0},null,{"$f":"+[1]Potencia!S185","v":0},{"$f":"+[1]Potencia!T185","v":0},{"$f":"+[1]Potencia!U185","v":0},{"$f":"+[1]Potencia!V185","v":0},{"$f":"+[1]Potencia!W185","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T185:W185)","v":0},null,{"$f":"+Energía!F185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K185/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI185:AL185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG185*IF($D185=\"BT\",Balance!D$98,IF($D185=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH185*IF($D185=\"BT\",Balance!E$98,IF($D185=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI185*IF($D185=\"BT\",Balance!F$98,IF($D185=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ185*IF($D185=\"BT\",Balance!G$98,IF($D185=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK185*IF($D185=\"BT\",Balance!H$98,IF($D185=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL185*IF($D185=\"BT\",Balance!I$98,IF($D185=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC185:BF185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN185*IF($D185=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO185*IF($D185=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP185*IF($D185=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ185*IF($D185=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR185*IF($D185=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS185*IF($D185=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ185:BM185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT185*IF($D185=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU185*IF($D185=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV185*IF($D185=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW185*IF($D185=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX185*IF($D185=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY185*IF($D185=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ185:BT185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!F268","v":"Pp"},{"$f":"+PremisaCosto!B268","v":"BT"},null,{"$f":"+[1]Potencia!F186","v":0},{"$f":"+[1]Potencia!G186","v":0},{"$f":"+[1]Potencia!H186","v":0},{"$f":"+[1]Potencia!I186","v":0},{"$f":"+[1]Potencia!J186","v":0},{"$f":"+[1]Potencia!K186","v":0},null,{"$f":"+[1]Potencia!M186","v":0},{"$f":"+[1]Potencia!N186","v":0},{"$f":"+[1]Potencia!O186","v":0},{"$f":"+[1]Potencia!P186","v":0},{"$f":"+[1]Potencia!Q186","v":0},null,{"$f":"+[1]Potencia!S186","v":0},{"$f":"+[1]Potencia!T186","v":0},{"$f":"+[1]Potencia!U186","v":0},{"$f":"+[1]Potencia!V186","v":0},{"$f":"+[1]Potencia!W186","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T186:W186)","v":0},null,{"$f":"+Energía!F186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K186/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI186:AL186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG186*IF($D186=\"BT\",Balance!D$98,IF($D186=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH186*IF($D186=\"BT\",Balance!E$98,IF($D186=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI186*IF($D186=\"BT\",Balance!F$98,IF($D186=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ186*IF($D186=\"BT\",Balance!G$98,IF($D186=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK186*IF($D186=\"BT\",Balance!H$98,IF($D186=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL186*IF($D186=\"BT\",Balance!I$98,IF($D186=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC186:BF186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN186*IF($D186=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO186*IF($D186=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP186*IF($D186=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ186*IF($D186=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR186*IF($D186=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS186*IF($D186=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ186:BM186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT186*IF($D186=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU186*IF($D186=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV186*IF($D186=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW186*IF($D186=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX186*IF($D186=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY186*IF($D186=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ186:BT186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!F269","v":"Pp"},{"$f":"+PremisaCosto!B269","v":"BT"},null,{"$f":"+[1]Potencia!F187","v":0},{"$f":"+[1]Potencia!G187","v":0},{"$f":"+[1]Potencia!H187","v":0},{"$f":"+[1]Potencia!I187","v":0},{"$f":"+[1]Potencia!J187","v":0},{"$f":"+[1]Potencia!K187","v":0},null,{"$f":"+[1]Potencia!M187","v":0},{"$f":"+[1]Potencia!N187","v":0},{"$f":"+[1]Potencia!O187","v":0},{"$f":"+[1]Potencia!P187","v":0},{"$f":"+[1]Potencia!Q187","v":0},null,{"$f":"+[1]Potencia!S187","v":0},{"$f":"+[1]Potencia!T187","v":0},{"$f":"+[1]Potencia!U187","v":0},{"$f":"+[1]Potencia!V187","v":0},{"$f":"+[1]Potencia!W187","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T187:W187)","v":0},null,{"$f":"+Energía!F187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K187/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI187:AL187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG187*IF($D187=\"BT\",Balance!D$98,IF($D187=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH187*IF($D187=\"BT\",Balance!E$98,IF($D187=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI187*IF($D187=\"BT\",Balance!F$98,IF($D187=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ187*IF($D187=\"BT\",Balance!G$98,IF($D187=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK187*IF($D187=\"BT\",Balance!H$98,IF($D187=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL187*IF($D187=\"BT\",Balance!I$98,IF($D187=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC187:BF187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN187*IF($D187=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO187*IF($D187=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP187*IF($D187=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ187*IF($D187=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR187*IF($D187=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS187*IF($D187=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ187:BM187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT187*IF($D187=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU187*IF($D187=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV187*IF($D187=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW187*IF($D187=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX187*IF($D187=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY187*IF($D187=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ187:BT187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!F270","v":"Pp"},{"$f":"+PremisaCosto!B270","v":"BT"},null,{"$f":"+[1]Potencia!F188","v":0},{"$f":"+[1]Potencia!G188","v":0},{"$f":"+[1]Potencia!H188","v":0},{"$f":"+[1]Potencia!I188","v":0},{"$f":"+[1]Potencia!J188","v":0},{"$f":"+[1]Potencia!K188","v":0},null,{"$f":"+[1]Potencia!M188","v":0},{"$f":"+[1]Potencia!N188","v":0},{"$f":"+[1]Potencia!O188","v":0},{"$f":"+[1]Potencia!P188","v":0},{"$f":"+[1]Potencia!Q188","v":0},null,{"$f":"+[1]Potencia!S188","v":0},{"$f":"+[1]Potencia!T188","v":0},{"$f":"+[1]Potencia!U188","v":0},{"$f":"+[1]Potencia!V188","v":0},{"$f":"+[1]Potencia!W188","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T188:W188)","v":0},null,{"$f":"+Energía!F188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K188/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI188:AL188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG188*IF($D188=\"BT\",Balance!D$98,IF($D188=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH188*IF($D188=\"BT\",Balance!E$98,IF($D188=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI188*IF($D188=\"BT\",Balance!F$98,IF($D188=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ188*IF($D188=\"BT\",Balance!G$98,IF($D188=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK188*IF($D188=\"BT\",Balance!H$98,IF($D188=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL188*IF($D188=\"BT\",Balance!I$98,IF($D188=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC188:BF188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN188*IF($D188=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO188*IF($D188=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP188*IF($D188=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ188*IF($D188=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR188*IF($D188=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS188*IF($D188=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ188:BM188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT188*IF($D188=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU188*IF($D188=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV188*IF($D188=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW188*IF($D188=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX188*IF($D188=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY188*IF($D188=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ188:BT188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!F271","v":"Pp"},{"$f":"+PremisaCosto!B271","v":"BT"},null,{"$f":"+[1]Potencia!F189","v":0},{"$f":"+[1]Potencia!G189","v":0},{"$f":"+[1]Potencia!H189","v":0},{"$f":"+[1]Potencia!I189","v":0},{"$f":"+[1]Potencia!J189","v":0},{"$f":"+[1]Potencia!K189","v":0},null,{"$f":"+[1]Potencia!M189","v":0},{"$f":"+[1]Potencia!N189","v":0},{"$f":"+[1]Potencia!O189","v":0},{"$f":"+[1]Potencia!P189","v":0},{"$f":"+[1]Potencia!Q189","v":0},null,{"$f":"+[1]Potencia!S189","v":0},{"$f":"+[1]Potencia!T189","v":0},{"$f":"+[1]Potencia!U189","v":0},{"$f":"+[1]Potencia!V189","v":0},{"$f":"+[1]Potencia!W189","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T189:W189)","v":0},null,{"$f":"+Energía!F189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K189/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI189:AL189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG189*IF($D189=\"BT\",Balance!D$98,IF($D189=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH189*IF($D189=\"BT\",Balance!E$98,IF($D189=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI189*IF($D189=\"BT\",Balance!F$98,IF($D189=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ189*IF($D189=\"BT\",Balance!G$98,IF($D189=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK189*IF($D189=\"BT\",Balance!H$98,IF($D189=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL189*IF($D189=\"BT\",Balance!I$98,IF($D189=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC189:BF189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN189*IF($D189=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO189*IF($D189=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP189*IF($D189=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ189*IF($D189=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR189*IF($D189=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS189*IF($D189=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ189:BM189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT189*IF($D189=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU189*IF($D189=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV189*IF($D189=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW189*IF($D189=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX189*IF($D189=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY189*IF($D189=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ189:BT189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!F272","v":"Pp"},{"$f":"+PremisaCosto!B272","v":"BT"},null,{"$f":"+[1]Potencia!F190","v":0},{"$f":"+[1]Potencia!G190","v":0},{"$f":"+[1]Potencia!H190","v":0},{"$f":"+[1]Potencia!I190","v":0},{"$f":"+[1]Potencia!J190","v":0},{"$f":"+[1]Potencia!K190","v":0},null,{"$f":"+[1]Potencia!M190","v":0},{"$f":"+[1]Potencia!N190","v":0},{"$f":"+[1]Potencia!O190","v":0},{"$f":"+[1]Potencia!P190","v":0},{"$f":"+[1]Potencia!Q190","v":0},null,{"$f":"+[1]Potencia!S190","v":0},{"$f":"+[1]Potencia!T190","v":0},{"$f":"+[1]Potencia!U190","v":0},{"$f":"+[1]Potencia!V190","v":0},{"$f":"+[1]Potencia!W190","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T190:W190)","v":0},null,{"$f":"+Energía!F190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K190/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI190:AL190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG190*IF($D190=\"BT\",Balance!D$98,IF($D190=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH190*IF($D190=\"BT\",Balance!E$98,IF($D190=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI190*IF($D190=\"BT\",Balance!F$98,IF($D190=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ190*IF($D190=\"BT\",Balance!G$98,IF($D190=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK190*IF($D190=\"BT\",Balance!H$98,IF($D190=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL190*IF($D190=\"BT\",Balance!I$98,IF($D190=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC190:BF190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN190*IF($D190=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO190*IF($D190=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP190*IF($D190=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ190*IF($D190=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR190*IF($D190=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS190*IF($D190=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ190:BM190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT190*IF($D190=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU190*IF($D190=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV190*IF($D190=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW190*IF($D190=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX190*IF($D190=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY190*IF($D190=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ190:BT190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!F273","v":"Pp"},{"$f":"+PremisaCosto!B273","v":"BT"},null,{"$f":"+[1]Potencia!F191","v":0},{"$f":"+[1]Potencia!G191","v":0},{"$f":"+[1]Potencia!H191","v":0},{"$f":"+[1]Potencia!I191","v":0},{"$f":"+[1]Potencia!J191","v":0},{"$f":"+[1]Potencia!K191","v":0},null,{"$f":"+[1]Potencia!M191","v":0},{"$f":"+[1]Potencia!N191","v":0},{"$f":"+[1]Potencia!O191","v":0},{"$f":"+[1]Potencia!P191","v":0},{"$f":"+[1]Potencia!Q191","v":0},null,{"$f":"+[1]Potencia!S191","v":0},{"$f":"+[1]Potencia!T191","v":0},{"$f":"+[1]Potencia!U191","v":0},{"$f":"+[1]Potencia!V191","v":0},{"$f":"+[1]Potencia!W191","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T191:W191)","v":0},null,{"$f":"+Energía!F191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K191/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI191:AL191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG191*IF($D191=\"BT\",Balance!D$98,IF($D191=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH191*IF($D191=\"BT\",Balance!E$98,IF($D191=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI191*IF($D191=\"BT\",Balance!F$98,IF($D191=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ191*IF($D191=\"BT\",Balance!G$98,IF($D191=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK191*IF($D191=\"BT\",Balance!H$98,IF($D191=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL191*IF($D191=\"BT\",Balance!I$98,IF($D191=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC191:BF191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN191*IF($D191=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO191*IF($D191=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP191*IF($D191=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ191*IF($D191=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR191*IF($D191=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS191*IF($D191=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ191:BM191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT191*IF($D191=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU191*IF($D191=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV191*IF($D191=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW191*IF($D191=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX191*IF($D191=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY191*IF($D191=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ191:BT191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!F274","v":"Pfp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,{"$f":"+[1]Potencia!F192","v":0},{"$f":"+[1]Potencia!G192","v":0},{"$f":"+[1]Potencia!H192","v":0},{"$f":"+[1]Potencia!I192","v":0},{"$f":"+[1]Potencia!J192","v":0},{"$f":"+[1]Potencia!K192","v":0},null,{"$f":"+[1]Potencia!M192","v":0},{"$f":"+[1]Potencia!N192","v":0},{"$f":"+[1]Potencia!O192","v":0},{"$f":"+[1]Potencia!P192","v":0},{"$f":"+[1]Potencia!Q192","v":0},null,{"$f":"+[1]Potencia!S192","v":0},{"$f":"+[1]Potencia!T192","v":0},{"$f":"+[1]Potencia!U192","v":0},{"$f":"+[1]Potencia!V192","v":0},{"$f":"+[1]Potencia!W192","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T192:W192)","v":0},null,{"$f":"+F192","v":0},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":0},{"$f":"+J192","v":0},{"$f":"+K192","v":0},null,{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI192:AL192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG192*IF($D192=\"BT\",Balance!D$98,IF($D192=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH192*IF($D192=\"BT\",Balance!E$98,IF($D192=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI192*IF($D192=\"BT\",Balance!F$98,IF($D192=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ192*IF($D192=\"BT\",Balance!G$98,IF($D192=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK192*IF($D192=\"BT\",Balance!H$98,IF($D192=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL192*IF($D192=\"BT\",Balance!I$98,IF($D192=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC192:BF192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN192*IF($D192=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO192*IF($D192=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP192*IF($D192=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ192*IF($D192=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR192*IF($D192=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS192*IF($D192=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ192:BM192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT192*IF($D192=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU192*IF($D192=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV192*IF($D192=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW192*IF($D192=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX192*IF($D192=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY192*IF($D192=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ192:BT192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!F275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,{"$f":"+[1]Potencia!F193","v":0},{"$f":"+[1]Potencia!G193","v":0},{"$f":"+[1]Potencia!H193","v":0},{"$f":"+[1]Potencia!I193","v":0},{"$f":"+[1]Potencia!J193","v":0},{"$f":"+[1]Potencia!K193","v":0},null,{"$f":"+[1]Potencia!M193","v":0},{"$f":"+[1]Potencia!N193","v":0},{"$f":"+[1]Potencia!O193","v":0},{"$f":"+[1]Potencia!P193","v":0},{"$f":"+[1]Potencia!Q193","v":0},null,{"$f":"+[1]Potencia!S193","v":0},{"$f":"+[1]Potencia!T193","v":0},{"$f":"+[1]Potencia!U193","v":0},{"$f":"+[1]Potencia!V193","v":0},{"$f":"+[1]Potencia!W193","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T193:W193)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI193:AL193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG193*IF($D193=\"BT\",Balance!D$98,IF($D193=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH193*IF($D193=\"BT\",Balance!E$98,IF($D193=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI193*IF($D193=\"BT\",Balance!F$98,IF($D193=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ193*IF($D193=\"BT\",Balance!G$98,IF($D193=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK193*IF($D193=\"BT\",Balance!H$98,IF($D193=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL193*IF($D193=\"BT\",Balance!I$98,IF($D193=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC193:BF193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN193*IF($D193=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO193*IF($D193=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP193*IF($D193=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ193*IF($D193=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR193*IF($D193=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS193*IF($D193=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ193:BM193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT193*IF($D193=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU193*IF($D193=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV193*IF($D193=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW193*IF($D193=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX193*IF($D193=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY193*IF($D193=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ193:BT193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!F276","v":"Pp"},{"$f":"+PremisaCosto!B276","v":"MT"},null,{"$f":"+[1]Potencia!F194","v":0},{"$f":"+[1]Potencia!G194","v":0},{"$f":"+[1]Potencia!H194","v":0},{"$f":"+[1]Potencia!I194","v":0},{"$f":"+[1]Potencia!J194","v":0},{"$f":"+[1]Potencia!K194","v":0},null,{"$f":"+[1]Potencia!M194","v":0},{"$f":"+[1]Potencia!N194","v":0},{"$f":"+[1]Potencia!O194","v":0},{"$f":"+[1]Potencia!P194","v":0},{"$f":"+[1]Potencia!Q194","v":0},null,{"$f":"+[1]Potencia!S194","v":0},{"$f":"+[1]Potencia!T194","v":0},{"$f":"+[1]Potencia!U194","v":0},{"$f":"+[1]Potencia!V194","v":0},{"$f":"+[1]Potencia!W194","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T194:W194)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI194:AL194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG194*IF($D194=\"BT\",Balance!D$98,IF($D194=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH194*IF($D194=\"BT\",Balance!E$98,IF($D194=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI194*IF($D194=\"BT\",Balance!F$98,IF($D194=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ194*IF($D194=\"BT\",Balance!G$98,IF($D194=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK194*IF($D194=\"BT\",Balance!H$98,IF($D194=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL194*IF($D194=\"BT\",Balance!I$98,IF($D194=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC194:BF194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN194*IF($D194=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO194*IF($D194=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP194*IF($D194=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ194*IF($D194=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR194*IF($D194=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS194*IF($D194=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ194:BM194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT194*IF($D194=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU194*IF($D194=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV194*IF($D194=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW194*IF($D194=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX194*IF($D194=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY194*IF($D194=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ194:BT194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!F277","v":"Pp"},{"$f":"+PremisaCosto!B277","v":"BT"},null,{"$f":"+[1]Potencia!F195","v":0},{"$f":"+[1]Potencia!G195","v":0},{"$f":"+[1]Potencia!H195","v":0},{"$f":"+[1]Potencia!I195","v":0},{"$f":"+[1]Potencia!J195","v":0},{"$f":"+[1]Potencia!K195","v":0},null,{"$f":"+[1]Potencia!M195","v":0},{"$f":"+[1]Potencia!N195","v":0},{"$f":"+[1]Potencia!O195","v":0},{"$f":"+[1]Potencia!P195","v":0},{"$f":"+[1]Potencia!Q195","v":0},null,{"$f":"+[1]Potencia!S195","v":0},{"$f":"+[1]Potencia!T195","v":0},{"$f":"+[1]Potencia!U195","v":0},{"$f":"+[1]Potencia!V195","v":0},{"$f":"+[1]Potencia!W195","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T195:W195)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI195:AL195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG195*IF($D195=\"BT\",Balance!D$98,IF($D195=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH195*IF($D195=\"BT\",Balance!E$98,IF($D195=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI195*IF($D195=\"BT\",Balance!F$98,IF($D195=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ195*IF($D195=\"BT\",Balance!G$98,IF($D195=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK195*IF($D195=\"BT\",Balance!H$98,IF($D195=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL195*IF($D195=\"BT\",Balance!I$98,IF($D195=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC195:BF195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN195*IF($D195=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO195*IF($D195=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP195*IF($D195=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ195*IF($D195=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR195*IF($D195=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS195*IF($D195=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ195:BM195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT195*IF($D195=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU195*IF($D195=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV195*IF($D195=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW195*IF($D195=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX195*IF($D195=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY195*IF($D195=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ195:BT195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!F278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,{"$f":"+[1]Potencia!F196","v":0},{"$f":"+[1]Potencia!G196","v":0},{"$f":"+[1]Potencia!H196","v":0},{"$f":"+[1]Potencia!I196","v":0},{"$f":"+[1]Potencia!J196","v":0},{"$f":"+[1]Potencia!K196","v":0},null,{"$f":"+[1]Potencia!M196","v":0},{"$f":"+[1]Potencia!N196","v":0},{"$f":"+[1]Potencia!O196","v":0},{"$f":"+[1]Potencia!P196","v":0},{"$f":"+[1]Potencia!Q196","v":0},null,{"$f":"+[1]Potencia!S196","v":0},{"$f":"+[1]Potencia!T196","v":0},{"$f":"+[1]Potencia!U196","v":0},{"$f":"+[1]Potencia!V196","v":0},{"$f":"+[1]Potencia!W196","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T196:W196)","v":0},null,{"$f":"+Energía!F196/(Parametros!$D$4*24*365)","v":0.29120406864129411},{"$f":"+Energía!G196/(Parametros!$D$4*24*365)","v":0.29254252010191473},{"$f":"+Energía!H196/(Parametros!$D$4*24*365)","v":0.29793885458846314},{"$f":"+Energía!I196/(Parametros!$D$4*24*365)","v":0.3025909216446675},{"$f":"+Energía!J196/(Parametros!$D$4*24*365)","v":0.30750765129339902},{"$f":"+Energía!K196/(Parametros!$D$4*24*365)","v":0.31233849717608048},null,{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI196:AL196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG196*IF($D196=\"BT\",Balance!D$98,IF($D196=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH196*IF($D196=\"BT\",Balance!E$98,IF($D196=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI196*IF($D196=\"BT\",Balance!F$98,IF($D196=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ196*IF($D196=\"BT\",Balance!G$98,IF($D196=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK196*IF($D196=\"BT\",Balance!H$98,IF($D196=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL196*IF($D196=\"BT\",Balance!I$98,IF($D196=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC196:BF196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN196*IF($D196=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO196*IF($D196=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP196*IF($D196=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ196*IF($D196=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR196*IF($D196=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS196*IF($D196=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ196:BM196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT196*IF($D196=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU196*IF($D196=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV196*IF($D196=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW196*IF($D196=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX196*IF($D196=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY196*IF($D196=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ196:BT196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!F279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,{"$f":"+[1]Potencia!F197","v":0},{"$f":"+[1]Potencia!G197","v":0},{"$f":"+[1]Potencia!H197","v":0},{"$f":"+[1]Potencia!I197","v":0},{"$f":"+[1]Potencia!J197","v":0},{"$f":"+[1]Potencia!K197","v":0},null,{"$f":"+[1]Potencia!M197","v":0},{"$f":"+[1]Potencia!N197","v":0},{"$f":"+[1]Potencia!O197","v":0},{"$f":"+[1]Potencia!P197","v":0},{"$f":"+[1]Potencia!Q197","v":0},null,{"$f":"+[1]Potencia!S197","v":0},{"$f":"+[1]Potencia!T197","v":0},{"$f":"+[1]Potencia!U197","v":0},{"$f":"+[1]Potencia!V197","v":0},{"$f":"+[1]Potencia!W197","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T197:W197)","v":0},null,{"$f":"+Energía!F197/(Parametros!$D$12*24*365)","v":0.31996270432510349},{"$f":"+Energía!G197/(Parametros!$D$12*24*365)","v":0.32143333813508501},{"$f":"+Energía!H197/(Parametros!$D$12*24*365)","v":0.32736260204892714},{"$f":"+Energía!I197/(Parametros!$D$12*24*365)","v":0.33247409641420128},{"$f":"+Energía!J197/(Parametros!$D$12*24*365)","v":0.33787639083331322},{"$f":"+Energía!K197/(Parametros!$D$12*24*365)","v":0.34318431980563996},null,{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI197:AL197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG197*IF($D197=\"BT\",Balance!D$98,IF($D197=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH197*IF($D197=\"BT\",Balance!E$98,IF($D197=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI197*IF($D197=\"BT\",Balance!F$98,IF($D197=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ197*IF($D197=\"BT\",Balance!G$98,IF($D197=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK197*IF($D197=\"BT\",Balance!H$98,IF($D197=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL197*IF($D197=\"BT\",Balance!I$98,IF($D197=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC197:BF197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN197*IF($D197=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO197*IF($D197=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP197*IF($D197=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ197*IF($D197=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR197*IF($D197=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS197*IF($D197=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ197:BM197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT197*IF($D197=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU197*IF($D197=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV197*IF($D197=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW197*IF($D197=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX197*IF($D197=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY197*IF($D197=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ197:BT197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!F280","v":"Pp"},{"$f":"+PremisaCosto!B280","v":"BT"},null,{"$f":"+[1]Potencia!F198","v":0},{"$f":"+[1]Potencia!G198","v":0},{"$f":"+[1]Potencia!H198","v":0},{"$f":"+[1]Potencia!I198","v":0},{"$f":"+[1]Potencia!J198","v":0},{"$f":"+[1]Potencia!K198","v":0},null,{"$f":"+[1]Potencia!M198","v":0},{"$f":"+[1]Potencia!N198","v":0},{"$f":"+[1]Potencia!O198","v":0},{"$f":"+[1]Potencia!P198","v":0},{"$f":"+[1]Potencia!Q198","v":0},null,{"$f":"+[1]Potencia!S198","v":0},{"$f":"+[1]Potencia!T198","v":0},{"$f":"+[1]Potencia!U198","v":0},{"$f":"+[1]Potencia!V198","v":0},{"$f":"+[1]Potencia!W198","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T198:W198)","v":0},null,{"$f":"+Energía!F198/(Parametros!$D$12*24*365)","v":5.836133268353353E-2},{"$f":"+Energía!G198/(Parametros!$D$12*24*365)","v":5.8620198934915414E-2},{"$f":"+Energía!H198/(Parametros!$D$12*24*365)","v":5.9696746819315291E-2},{"$f":"+Energía!I198/(Parametros!$D$12*24*365)","v":6.0619703663578516E-2},{"$f":"+Energía!J198/(Parametros!$D$12*24*365)","v":6.1596039572033801E-2},{"$f":"+Energía!K198/(Parametros!$D$12*24*365)","v":6.2557416576790523E-2},null,{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":2.9581093440953318E-2},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":2.9712302692331452E-2},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":3.0257963013948449E-2},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":3.0725774001064941E-2},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":3.1220640763179208E-2},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":3.1707925437843884E-2},{"$f":"+SUMPRODUCT(AI198:AL198,PremisaCosto!$F$84:$I$84)","v":0.10162541024244948},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":2.9581093440953318E-2},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":2.9712302692331452E-2},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":3.0257963013948449E-2},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":3.0725774001064941E-2},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":3.1220640763179208E-2},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":3.1707925437843884E-2},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":2.9581093440953318E-2},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":2.9712302692331452E-2},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":3.0257963013948449E-2},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":3.0725774001064941E-2},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":3.1220640763179208E-2},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":3.1707925437843884E-2},null,{"$f":"AG198*IF($D198=\"BT\",Balance!D$98,IF($D198=\"MT\",Balance!D$102,Balance!D$105))","v":3.4622318771303819E-2},{"$f":"AH198*IF($D198=\"BT\",Balance!E$98,IF($D198=\"MT\",Balance!E$102,Balance!E$105))","v":3.4772725103244459E-2},{"$f":"AI198*IF($D198=\"BT\",Balance!F$98,IF($D198=\"MT\",Balance!F$102,Balance!F$105))","v":3.2423571459330003E-2},{"$f":"AJ198*IF($D198=\"BT\",Balance!G$98,IF($D198=\"MT\",Balance!G$102,Balance!G$105))","v":3.4240926189134803E-2},{"$f":"AK198*IF($D198=\"BT\",Balance!H$98,IF($D198=\"MT\",Balance!H$102,Balance!H$105))","v":3.4792735874236855E-2},{"$f":"AL198*IF($D198=\"BT\",Balance!I$98,IF($D198=\"MT\",Balance!I$102,Balance!I$105))","v":3.5335781278707366E-2},{"$f":"+SUMPRODUCT(BC198:BF198,PremisaCosto!$F$84:$I$84)","v":0.11201910012169639},{"$f":"+AN198*IF($D198=\"BT\",Balance!D$99,Balance!D$103)","v":3.4291950989381668E-2},{"$f":"+AO198*IF($D198=\"BT\",Balance!E$99,Balance!E$103)","v":3.4440947770728009E-2},{"$f":"+AP198*IF($D198=\"BT\",Balance!F$99,Balance!F$103)","v":3.2292862317886577E-2},{"$f":"+AQ198*IF($D198=\"BT\",Balance!G$99,Balance!G$103)","v":3.402664538755678E-2},{"$f":"+AR198*IF($D198=\"BT\",Balance!H$99,Balance!H$103)","v":3.4574983361482431E-2},{"$f":"+AS198*IF($D198=\"BT\",Balance!I$99,Balance!I$103)","v":3.5114629616360853E-2},{"$f":"+SUMPRODUCT(BJ198:BM198,PremisaCosto!$F$84:$I$84)","v":0.11138674980995501},{"$f":"+AT198*IF($D198=\"BT\",Balance!D$100,0)","v":3.2403306387768595E-2},{"$f":"+AU198*IF($D198=\"BT\",Balance!E$100,0)","v":3.2544243599653036E-2},{"$f":"+AV198*IF($D198=\"BT\",Balance!F$100,0)","v":3.1541469060747999E-2},{"$f":"+AW198*IF($D198=\"BT\",Balance!G$100,0)","v":3.2797586942912613E-2},{"$f":"+AX198*IF($D198=\"BT\",Balance!H$100,0)","v":3.3326012759757211E-2},{"$f":"+AY198*IF($D198=\"BT\",Balance!I$100,0)","v":3.3846162411853391E-2},{"$f":"+SUMPRODUCT(BQ198:BT198,PremisaCosto!$F$84:$I$84)","v":0.10775815693420281}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!F281","v":"Pfp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,{"$f":"+[1]Potencia!F199","v":0},{"$f":"+[1]Potencia!G199","v":0},{"$f":"+[1]Potencia!H199","v":0},{"$f":"+[1]Potencia!I199","v":0},{"$f":"+[1]Potencia!J199","v":0},{"$f":"+[1]Potencia!K199","v":0},null,{"$f":"+[1]Potencia!M199","v":0},{"$f":"+[1]Potencia!N199","v":0},{"$f":"+[1]Potencia!O199","v":0},{"$f":"+[1]Potencia!P199","v":0},{"$f":"+[1]Potencia!Q199","v":0},null,{"$f":"+[1]Potencia!S199","v":0},{"$f":"+[1]Potencia!T199","v":0},{"$f":"+[1]Potencia!U199","v":0},{"$f":"+[1]Potencia!V199","v":0},{"$f":"+[1]Potencia!W199","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T199:W199)","v":0},null,{"$f":"+Energía!F199/(Parametros!$D$12*24*365)","v":9.6469003008875523E-2},{"$f":"+Energía!G199/(Parametros!$D$12*24*365)","v":9.6929706567148277E-2},{"$f":"+Energía!H199/(Parametros!$D$12*24*365)","v":9.8726523425580151E-2},{"$f":"+Energía!I199/(Parametros!$D$12*24*365)","v":0.10028495648101191},{"$f":"+Energía!J199/(Parametros!$D$12*24*365)","v":0.10193044404971222},{"$f":"+Energía!K199/(Parametros!$D$12*24*365)","v":0.1035433219009349},null,{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.4071591330857465E-2},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.4234305807762516E-2},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.4868918043687185E-2},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.5419336235282727E-2},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.6000500943449192E-2},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":3.6570148325504079E-2},{"$f":"+SUMPRODUCT(AI199:AL199,PremisaCosto!$F$84:$I$84)","v":0.11716010516387138},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.4071591330857465E-2},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.4234305807762516E-2},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.4868918043687185E-2},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.5419336235282727E-2},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.6000500943449192E-2},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":3.6570148325504079E-2},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.4071591330857465E-2},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.4234305807762516E-2},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.4868918043687185E-2},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.5419336235282727E-2},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.6000500943449192E-2},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":3.6570148325504079E-2},null,{"$f":"AG199*IF($D199=\"BT\",Balance!D$98,IF($D199=\"MT\",Balance!D$102,Balance!D$105))","v":3.9878089647267696E-2},{"$f":"AH199*IF($D199=\"BT\",Balance!E$98,IF($D199=\"MT\",Balance!E$102,Balance!E$105))","v":4.0064888853632019E-2},{"$f":"AI199*IF($D199=\"BT\",Balance!F$98,IF($D199=\"MT\",Balance!F$102,Balance!F$105))","v":3.7364539555350622E-2},{"$f":"AJ199*IF($D199=\"BT\",Balance!G$98,IF($D199=\"MT\",Balance!G$102,Balance!G$105))","v":3.9471450830121609E-2},{"$f":"AK199*IF($D199=\"BT\",Balance!H$98,IF($D199=\"MT\",Balance!H$102,Balance!H$105))","v":4.0119481536806688E-2},{"$f":"AL199*IF($D199=\"BT\",Balance!I$98,IF($D199=\"MT\",Balance!I$102,Balance!I$105))","v":4.0754314409280054E-2},{"$f":"+SUMPRODUCT(BC199:BF199,PremisaCosto!$F$84:$I$84)","v":0.12914318337236963},{"$f":"+AN199*IF($D199=\"BT\",Balance!D$99,Balance!D$103)","v":3.9497571054302169E-2},{"$f":"+AO199*IF($D199=\"BT\",Balance!E$99,Balance!E$103)","v":3.968261734882593E-2},{"$f":"+AP199*IF($D199=\"BT\",Balance!F$99,Balance!F$103)","v":3.7213911889554002E-2},{"$f":"+AQ199*IF($D199=\"BT\",Balance!G$99,Balance!G$103)","v":3.9224437239525164E-2},{"$f":"+AR199*IF($D199=\"BT\",Balance!H$99,Balance!H$103)","v":3.9868391253288248E-2},{"$f":"+AS199*IF($D199=\"BT\",Balance!I$99,Balance!I$103)","v":4.0499250447107643E-2},{"$f":"+SUMPRODUCT(BJ199:BM199,PremisaCosto!$F$84:$I$84)","v":0.12841413428829224},{"$f":"+AT199*IF($D199=\"BT\",Balance!D$100,0)","v":3.7322224589715326E-2},{"$f":"+AU199*IF($D199=\"BT\",Balance!E$100,0)","v":3.7497248167183944E-2},{"$f":"+AV199*IF($D199=\"BT\",Balance!F$100,0)","v":3.6348015203459615E-2},{"$f":"+AW199*IF($D199=\"BT\",Balance!G$100,0)","v":3.7807632107060264E-2},{"$f":"+AX199*IF($D199=\"BT\",Balance!H$100,0)","v":3.8428204049354306E-2},{"$f":"+AY199*IF($D199=\"BT\",Balance!I$100,0)","v":3.9036271296806299E-2},{"$f":"+SUMPRODUCT(BQ199:BT199,PremisaCosto!$F$84:$I$84)","v":0.12423065920170086}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!F282","v":"Pfp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,{"$f":"+[1]Potencia!F200","v":0},{"$f":"+[1]Potencia!G200","v":0},{"$f":"+[1]Potencia!H200","v":0},{"$f":"+[1]Potencia!I200","v":0},{"$f":"+[1]Potencia!J200","v":0},{"$f":"+[1]Potencia!K200","v":0},null,{"$f":"+[1]Potencia!M200","v":0},{"$f":"+[1]Potencia!N200","v":0},{"$f":"+[1]Potencia!O200","v":0},{"$f":"+[1]Potencia!P200","v":0},{"$f":"+[1]Potencia!Q200","v":0},null,{"$f":"+[1]Potencia!S200","v":0},{"$f":"+[1]Potencia!T200","v":0},{"$f":"+[1]Potencia!U200","v":0},{"$f":"+[1]Potencia!V200","v":0},{"$f":"+[1]Potencia!W200","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T200:W200)","v":0},null,{"$f":"+Energía!F200/(Parametros!$D$12*24*365)","v":0.16513236863269448},{"$f":"+Energía!G200/(Parametros!$D$12*24*365)","v":0.16588343263302127},{"$f":"+Energía!H200/(Parametros!$D$12*24*365)","v":0.1689393318040317},{"$f":"+Energía!I200/(Parametros!$D$12*24*365)","v":0.17156943626961083},{"$f":"+Energía!J200/(Parametros!$D$12*24*365)","v":0.17434990721156715},{"$f":"+Energía!K200/(Parametros!$D$12*24*365)","v":0.17708358132791449},null,{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":5.8322594865337508E-2},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":5.8587860856322185E-2},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":5.9667164512994107E-2},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":6.0596083043440933E-2},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":6.1578109048549996E-2},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":6.2543607026334214E-2},{"$f":"+SUMPRODUCT(AI200:AL200,PremisaCosto!$F$84:$I$84)","v":0.20042746993997232},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":5.8322594865337508E-2},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":5.8587860856322185E-2},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":5.9667164512994107E-2},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":6.0596083043440933E-2},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":6.1578109048549996E-2},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":6.2543607026334214E-2},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":5.8322594865337508E-2},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":5.8587860856322185E-2},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":5.9667164512994107E-2},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":6.0596083043440933E-2},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":6.1578109048549996E-2},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":6.2543607026334214E-2},null,{"$f":"AG200*IF($D200=\"BT\",Balance!D$98,IF($D200=\"MT\",Balance!D$102,Balance!D$105))","v":6.8261961817874139E-2},{"$f":"AH200*IF($D200=\"BT\",Balance!E$98,IF($D200=\"MT\",Balance!E$102,Balance!E$105))","v":6.8566196334215151E-2},{"$f":"AI200*IF($D200=\"BT\",Balance!F$98,IF($D200=\"MT\",Balance!F$102,Balance!F$105))","v":6.3937634250885722E-2},{"$f":"AJ200*IF($D200=\"BT\",Balance!G$98,IF($D200=\"MT\",Balance!G$102,Balance!G$105))","v":6.7528518785864605E-2},{"$f":"AK200*IF($D200=\"BT\",Balance!H$98,IF($D200=\"MT\",Balance!H$102,Balance!H$105))","v":6.8623539792556962E-2},{"$f":"AL200*IF($D200=\"BT\",Balance!I$98,IF($D200=\"MT\",Balance!I$102,Balance!I$105))","v":6.9699521105416454E-2},{"$f":"+SUMPRODUCT(BC200:BF200,PremisaCosto!$F$84:$I$84)","v":0.22092642459354661},{"$f":"+AN200*IF($D200=\"BT\",Balance!D$99,Balance!D$103)","v":6.7610602991667587E-2},{"$f":"+AO200*IF($D200=\"BT\",Balance!E$99,Balance!E$103)","v":6.7911985033460853E-2},{"$f":"+AP200*IF($D200=\"BT\",Balance!F$99,Balance!F$103)","v":6.3679882470230112E-2},{"$f":"+AQ200*IF($D200=\"BT\",Balance!G$99,Balance!G$103)","v":6.7105923174551871E-2},{"$f":"+AR200*IF($D200=\"BT\",Balance!H$99,Balance!H$103)","v":6.8194055078335425E-2},{"$f":"+AS200*IF($D200=\"BT\",Balance!I$99,Balance!I$103)","v":6.9263301375742409E-2},{"$f":"+SUMPRODUCT(BJ200:BM200,PremisaCosto!$F$84:$I$84)","v":0.21967927133048909},{"$f":"+AT200*IF($D200=\"BT\",Balance!D$100,0)","v":6.3886918667274459E-2},{"$f":"+AU200*IF($D200=\"BT\",Balance!E$100,0)","v":6.4171990822603997E-2},{"$f":"+AV200*IF($D200=\"BT\",Balance!F$100,0)","v":6.2198173173838453E-2},{"$f":"+AW200*IF($D200=\"BT\",Balance!G$100,0)","v":6.4682025648835545E-2},{"$f":"+AX200*IF($D200=\"BT\",Balance!H$100,0)","v":6.5730644782087636E-2},{"$f":"+AY200*IF($D200=\"BT\",Balance!I$100,0)","v":6.6761260852150783E-2},{"$f":"+SUMPRODUCT(BQ200:BT200,PremisaCosto!$F$84:$I$84)","v":0.21252277744331624}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!F283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,{"$f":"+[1]Potencia!F201","v":0},{"$f":"+[1]Potencia!G201","v":0},{"$f":"+[1]Potencia!H201","v":0},{"$f":"+[1]Potencia!I201","v":0},{"$f":"+[1]Potencia!J201","v":0},{"$f":"+[1]Potencia!K201","v":0},null,{"$f":"+[1]Potencia!M201","v":0},{"$f":"+[1]Potencia!N201","v":0},{"$f":"+[1]Potencia!O201","v":0},{"$f":"+[1]Potencia!P201","v":0},{"$f":"+[1]Potencia!Q201","v":0},null,{"$f":"+[1]Potencia!S201","v":0},{"$f":"+[1]Potencia!T201","v":0},{"$f":"+[1]Potencia!U201","v":0},{"$f":"+[1]Potencia!V201","v":0},{"$f":"+[1]Potencia!W201","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T201:W201)","v":0},null,{"$f":"+Energía!F201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K201/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI201:AL201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG201*IF($D201=\"BT\",Balance!D$98,IF($D201=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH201*IF($D201=\"BT\",Balance!E$98,IF($D201=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI201*IF($D201=\"BT\",Balance!F$98,IF($D201=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ201*IF($D201=\"BT\",Balance!G$98,IF($D201=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK201*IF($D201=\"BT\",Balance!H$98,IF($D201=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL201*IF($D201=\"BT\",Balance!I$98,IF($D201=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC201:BF201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN201*IF($D201=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO201*IF($D201=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP201*IF($D201=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ201*IF($D201=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR201*IF($D201=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS201*IF($D201=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ201:BM201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT201*IF($D201=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU201*IF($D201=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV201*IF($D201=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW201*IF($D201=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX201*IF($D201=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY201*IF($D201=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ201:BT201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!F284","v":"Pp"},{"$f":"+PremisaCosto!B284","v":"BT"},null,{"$f":"+[1]Potencia!F202","v":0},{"$f":"+[1]Potencia!G202","v":0},{"$f":"+[1]Potencia!H202","v":0},{"$f":"+[1]Potencia!I202","v":0},{"$f":"+[1]Potencia!J202","v":0},{"$f":"+[1]Potencia!K202","v":0},null,{"$f":"+[1]Potencia!M202","v":0},{"$f":"+[1]Potencia!N202","v":0},{"$f":"+[1]Potencia!O202","v":0},{"$f":"+[1]Potencia!P202","v":0},{"$f":"+[1]Potencia!Q202","v":0},null,{"$f":"+[1]Potencia!S202","v":0},{"$f":"+[1]Potencia!T202","v":0},{"$f":"+[1]Potencia!U202","v":0},{"$f":"+[1]Potencia!V202","v":0},{"$f":"+[1]Potencia!W202","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T202:W202)","v":0},null,{"$f":"+Energía!F202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K202/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI202:AL202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG202*IF($D202=\"BT\",Balance!D$98,IF($D202=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH202*IF($D202=\"BT\",Balance!E$98,IF($D202=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI202*IF($D202=\"BT\",Balance!F$98,IF($D202=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ202*IF($D202=\"BT\",Balance!G$98,IF($D202=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK202*IF($D202=\"BT\",Balance!H$98,IF($D202=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL202*IF($D202=\"BT\",Balance!I$98,IF($D202=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC202:BF202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN202*IF($D202=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO202*IF($D202=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP202*IF($D202=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ202*IF($D202=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR202*IF($D202=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS202*IF($D202=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ202:BM202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT202*IF($D202=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU202*IF($D202=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV202*IF($D202=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW202*IF($D202=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX202*IF($D202=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY202*IF($D202=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ202:BT202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!F285","v":"Pfp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,{"$f":"+[1]Potencia!F203","v":0},{"$f":"+[1]Potencia!G203","v":0},{"$f":"+[1]Potencia!H203","v":0},{"$f":"+[1]Potencia!I203","v":0},{"$f":"+[1]Potencia!J203","v":0},{"$f":"+[1]Potencia!K203","v":0},null,{"$f":"+[1]Potencia!M203","v":0},{"$f":"+[1]Potencia!N203","v":0},{"$f":"+[1]Potencia!O203","v":0},{"$f":"+[1]Potencia!P203","v":0},{"$f":"+[1]Potencia!Q203","v":0},null,{"$f":"+[1]Potencia!S203","v":0},{"$f":"+[1]Potencia!T203","v":0},{"$f":"+[1]Potencia!U203","v":0},{"$f":"+[1]Potencia!V203","v":0},{"$f":"+[1]Potencia!W203","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T203:W203)","v":0},null,{"$f":"+Energía!F203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K203/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI203:AL203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG203*IF($D203=\"BT\",Balance!D$98,IF($D203=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH203*IF($D203=\"BT\",Balance!E$98,IF($D203=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI203*IF($D203=\"BT\",Balance!F$98,IF($D203=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ203*IF($D203=\"BT\",Balance!G$98,IF($D203=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK203*IF($D203=\"BT\",Balance!H$98,IF($D203=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL203*IF($D203=\"BT\",Balance!I$98,IF($D203=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC203:BF203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN203*IF($D203=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO203*IF($D203=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP203*IF($D203=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ203*IF($D203=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR203*IF($D203=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS203*IF($D203=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ203:BM203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT203*IF($D203=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU203*IF($D203=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV203*IF($D203=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW203*IF($D203=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX203*IF($D203=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY203*IF($D203=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ203:BT203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!F286","v":"Pfp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,{"$f":"+[1]Potencia!F204","v":0},{"$f":"+[1]Potencia!G204","v":0},{"$f":"+[1]Potencia!H204","v":0},{"$f":"+[1]Potencia!I204","v":0},{"$f":"+[1]Potencia!J204","v":0},{"$f":"+[1]Potencia!K204","v":0},null,{"$f":"+[1]Potencia!M204","v":0},{"$f":"+[1]Potencia!N204","v":0},{"$f":"+[1]Potencia!O204","v":0},{"$f":"+[1]Potencia!P204","v":0},{"$f":"+[1]Potencia!Q204","v":0},null,{"$f":"+[1]Potencia!S204","v":0},{"$f":"+[1]Potencia!T204","v":0},{"$f":"+[1]Potencia!U204","v":0},{"$f":"+[1]Potencia!V204","v":0},{"$f":"+[1]Potencia!W204","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T204:W204)","v":0},null,{"$f":"+Energía!F204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K204/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI204:AL204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG204*IF($D204=\"BT\",Balance!D$98,IF($D204=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH204*IF($D204=\"BT\",Balance!E$98,IF($D204=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI204*IF($D204=\"BT\",Balance!F$98,IF($D204=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ204*IF($D204=\"BT\",Balance!G$98,IF($D204=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK204*IF($D204=\"BT\",Balance!H$98,IF($D204=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL204*IF($D204=\"BT\",Balance!I$98,IF($D204=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC204:BF204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN204*IF($D204=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO204*IF($D204=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP204*IF($D204=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ204*IF($D204=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR204*IF($D204=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS204*IF($D204=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ204:BM204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT204*IF($D204=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU204*IF($D204=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV204*IF($D204=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW204*IF($D204=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX204*IF($D204=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY204*IF($D204=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ204:BT204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!F287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,{"$f":"+[1]Potencia!F205","v":0},{"$f":"+[1]Potencia!G205","v":0},{"$f":"+[1]Potencia!H205","v":0},{"$f":"+[1]Potencia!I205","v":0},{"$f":"+[1]Potencia!J205","v":0},{"$f":"+[1]Potencia!K205","v":0},null,{"$f":"+[1]Potencia!M205","v":0},{"$f":"+[1]Potencia!N205","v":0},{"$f":"+[1]Potencia!O205","v":0},{"$f":"+[1]Potencia!P205","v":0},{"$f":"+[1]Potencia!Q205","v":0},null,{"$f":"+[1]Potencia!S205","v":0},{"$f":"+[1]Potencia!T205","v":0},{"$f":"+[1]Potencia!U205","v":0},{"$f":"+[1]Potencia!V205","v":0},{"$f":"+[1]Potencia!W205","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T205:W205)","v":0},null,{"$f":"+Energía!F205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K205/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI205:AL205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG205*IF($D205=\"BT\",Balance!D$98,IF($D205=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH205*IF($D205=\"BT\",Balance!E$98,IF($D205=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI205*IF($D205=\"BT\",Balance!F$98,IF($D205=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ205*IF($D205=\"BT\",Balance!G$98,IF($D205=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK205*IF($D205=\"BT\",Balance!H$98,IF($D205=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL205*IF($D205=\"BT\",Balance!I$98,IF($D205=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC205:BF205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN205*IF($D205=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO205*IF($D205=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP205*IF($D205=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ205*IF($D205=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR205*IF($D205=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS205*IF($D205=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ205:BM205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT205*IF($D205=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU205*IF($D205=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV205*IF($D205=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW205*IF($D205=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX205*IF($D205=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY205*IF($D205=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ205:BT205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!F288","v":"Pp"},{"$f":"+PremisaCosto!B288","v":"BT"},null,{"$f":"+[1]Potencia!F206","v":0},{"$f":"+[1]Potencia!G206","v":0},{"$f":"+[1]Potencia!H206","v":0},{"$f":"+[1]Potencia!I206","v":0},{"$f":"+[1]Potencia!J206","v":0},{"$f":"+[1]Potencia!K206","v":0},null,{"$f":"+[1]Potencia!M206","v":0},{"$f":"+[1]Potencia!N206","v":0},{"$f":"+[1]Potencia!O206","v":0},{"$f":"+[1]Potencia!P206","v":0},{"$f":"+[1]Potencia!Q206","v":0},null,{"$f":"+[1]Potencia!S206","v":0},{"$f":"+[1]Potencia!T206","v":0},{"$f":"+[1]Potencia!U206","v":0},{"$f":"+[1]Potencia!V206","v":0},{"$f":"+[1]Potencia!W206","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T206:W206)","v":0},null,{"$f":"+Energía!F206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K206/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI206:AL206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG206*IF($D206=\"BT\",Balance!D$98,IF($D206=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH206*IF($D206=\"BT\",Balance!E$98,IF($D206=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI206*IF($D206=\"BT\",Balance!F$98,IF($D206=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ206*IF($D206=\"BT\",Balance!G$98,IF($D206=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK206*IF($D206=\"BT\",Balance!H$98,IF($D206=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL206*IF($D206=\"BT\",Balance!I$98,IF($D206=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC206:BF206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN206*IF($D206=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO206*IF($D206=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP206*IF($D206=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ206*IF($D206=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR206*IF($D206=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS206*IF($D206=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ206:BM206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT206*IF($D206=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU206*IF($D206=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV206*IF($D206=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW206*IF($D206=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX206*IF($D206=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY206*IF($D206=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ206:BT206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!F289","v":"Pfp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,{"$f":"+[1]Potencia!F207","v":0},{"$f":"+[1]Potencia!G207","v":0},{"$f":"+[1]Potencia!H207","v":0},{"$f":"+[1]Potencia!I207","v":0},{"$f":"+[1]Potencia!J207","v":0},{"$f":"+[1]Potencia!K207","v":0},null,{"$f":"+[1]Potencia!M207","v":0},{"$f":"+[1]Potencia!N207","v":0},{"$f":"+[1]Potencia!O207","v":0},{"$f":"+[1]Potencia!P207","v":0},{"$f":"+[1]Potencia!Q207","v":0},null,{"$f":"+[1]Potencia!S207","v":0},{"$f":"+[1]Potencia!T207","v":0},{"$f":"+[1]Potencia!U207","v":0},{"$f":"+[1]Potencia!V207","v":0},{"$f":"+[1]Potencia!W207","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T207:W207)","v":0},null,{"$f":"+Energía!F207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K207/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI207:AL207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG207*IF($D207=\"BT\",Balance!D$98,IF($D207=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH207*IF($D207=\"BT\",Balance!E$98,IF($D207=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI207*IF($D207=\"BT\",Balance!F$98,IF($D207=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ207*IF($D207=\"BT\",Balance!G$98,IF($D207=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK207*IF($D207=\"BT\",Balance!H$98,IF($D207=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL207*IF($D207=\"BT\",Balance!I$98,IF($D207=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC207:BF207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN207*IF($D207=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO207*IF($D207=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP207*IF($D207=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ207*IF($D207=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR207*IF($D207=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS207*IF($D207=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ207:BM207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT207*IF($D207=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU207*IF($D207=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV207*IF($D207=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW207*IF($D207=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX207*IF($D207=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY207*IF($D207=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ207:BT207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!F290","v":"Pfp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,{"$f":"+[1]Potencia!F208","v":0},{"$f":"+[1]Potencia!G208","v":0},{"$f":"+[1]Potencia!H208","v":0},{"$f":"+[1]Potencia!I208","v":0},{"$f":"+[1]Potencia!J208","v":0},{"$f":"+[1]Potencia!K208","v":0},null,{"$f":"+[1]Potencia!M208","v":0},{"$f":"+[1]Potencia!N208","v":0},{"$f":"+[1]Potencia!O208","v":0},{"$f":"+[1]Potencia!P208","v":0},{"$f":"+[1]Potencia!Q208","v":0},null,{"$f":"+[1]Potencia!S208","v":0},{"$f":"+[1]Potencia!T208","v":0},{"$f":"+[1]Potencia!U208","v":0},{"$f":"+[1]Potencia!V208","v":0},{"$f":"+[1]Potencia!W208","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T208:W208)","v":0},null,{"$f":"+Energía!F208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K208/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI208:AL208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG208*IF($D208=\"BT\",Balance!D$98,IF($D208=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH208*IF($D208=\"BT\",Balance!E$98,IF($D208=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI208*IF($D208=\"BT\",Balance!F$98,IF($D208=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ208*IF($D208=\"BT\",Balance!G$98,IF($D208=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK208*IF($D208=\"BT\",Balance!H$98,IF($D208=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL208*IF($D208=\"BT\",Balance!I$98,IF($D208=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC208:BF208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN208*IF($D208=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO208*IF($D208=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP208*IF($D208=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ208*IF($D208=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR208*IF($D208=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS208*IF($D208=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ208:BM208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT208*IF($D208=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU208*IF($D208=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV208*IF($D208=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW208*IF($D208=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX208*IF($D208=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY208*IF($D208=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ208:BT208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!F291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,{"$f":"+[1]Potencia!F209","v":0},{"$f":"+[1]Potencia!G209","v":0},{"$f":"+[1]Potencia!H209","v":0},{"$f":"+[1]Potencia!I209","v":0},{"$f":"+[1]Potencia!J209","v":0},{"$f":"+[1]Potencia!K209","v":0},null,{"$f":"+[1]Potencia!M209","v":0},{"$f":"+[1]Potencia!N209","v":0},{"$f":"+[1]Potencia!O209","v":0},{"$f":"+[1]Potencia!P209","v":0},{"$f":"+[1]Potencia!Q209","v":0},null,{"$f":"+[1]Potencia!S209","v":0},{"$f":"+[1]Potencia!T209","v":0},{"$f":"+[1]Potencia!U209","v":0},{"$f":"+[1]Potencia!V209","v":0},{"$f":"+[1]Potencia!W209","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T209:W209)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI209:AL209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG209*IF($D209=\"BT\",Balance!D$98,IF($D209=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH209*IF($D209=\"BT\",Balance!E$98,IF($D209=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI209*IF($D209=\"BT\",Balance!F$98,IF($D209=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ209*IF($D209=\"BT\",Balance!G$98,IF($D209=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK209*IF($D209=\"BT\",Balance!H$98,IF($D209=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL209*IF($D209=\"BT\",Balance!I$98,IF($D209=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC209:BF209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN209*IF($D209=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO209*IF($D209=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP209*IF($D209=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ209*IF($D209=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR209*IF($D209=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS209*IF($D209=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ209:BM209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT209*IF($D209=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU209*IF($D209=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV209*IF($D209=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW209*IF($D209=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX209*IF($D209=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY209*IF($D209=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ209:BT209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!F292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,{"$f":"+[1]Potencia!F210","v":0},{"$f":"+[1]Potencia!G210","v":0},{"$f":"+[1]Potencia!H210","v":0},{"$f":"+[1]Potencia!I210","v":0},{"$f":"+[1]Potencia!J210","v":0},{"$f":"+[1]Potencia!K210","v":0},null,{"$f":"+[1]Potencia!M210","v":0},{"$f":"+[1]Potencia!N210","v":0},{"$f":"+[1]Potencia!O210","v":0},{"$f":"+[1]Potencia!P210","v":0},{"$f":"+[1]Potencia!Q210","v":0},null,{"$f":"+[1]Potencia!S210","v":0},{"$f":"+[1]Potencia!T210","v":0},{"$f":"+[1]Potencia!U210","v":0},{"$f":"+[1]Potencia!V210","v":0},{"$f":"+[1]Potencia!W210","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T210:W210)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI210:AL210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG210*IF($D210=\"BT\",Balance!D$98,IF($D210=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH210*IF($D210=\"BT\",Balance!E$98,IF($D210=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI210*IF($D210=\"BT\",Balance!F$98,IF($D210=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ210*IF($D210=\"BT\",Balance!G$98,IF($D210=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK210*IF($D210=\"BT\",Balance!H$98,IF($D210=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL210*IF($D210=\"BT\",Balance!I$98,IF($D210=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC210:BF210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN210*IF($D210=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO210*IF($D210=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP210*IF($D210=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ210*IF($D210=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR210*IF($D210=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS210*IF($D210=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ210:BM210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT210*IF($D210=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU210*IF($D210=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV210*IF($D210=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW210*IF($D210=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX210*IF($D210=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY210*IF($D210=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ210:BT210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!F293","v":"Pp"},{"$f":"+PremisaCosto!B293","v":"BT"},null,{"$f":"+[1]Potencia!F211","v":0},{"$f":"+[1]Potencia!G211","v":0},{"$f":"+[1]Potencia!H211","v":0},{"$f":"+[1]Potencia!I211","v":0},{"$f":"+[1]Potencia!J211","v":0},{"$f":"+[1]Potencia!K211","v":0},null,{"$f":"+[1]Potencia!M211","v":0},{"$f":"+[1]Potencia!N211","v":0},{"$f":"+[1]Potencia!O211","v":0},{"$f":"+[1]Potencia!P211","v":0},{"$f":"+[1]Potencia!Q211","v":0},null,{"$f":"+[1]Potencia!S211","v":0},{"$f":"+[1]Potencia!T211","v":0},{"$f":"+[1]Potencia!U211","v":0},{"$f":"+[1]Potencia!V211","v":0},{"$f":"+[1]Potencia!W211","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T211:W211)","v":0},null,{"$f":"+Energía!F211/(Parametros!$D$13*24*365)","v":2.035589605842842},{"$f":"+Energía!G211/(Parametros!$D$13*24*365)","v":2.0354162380548058},{"$f":"+Energía!H211/(Parametros!$D$13*24*365)","v":2.0681056033595357},{"$f":"+Energía!I211/(Parametros!$D$13*24*365)","v":2.0910912646334507},{"$f":"+Energía!J211/(Parametros!$D$13*24*365)","v":2.1162694396650492},{"$f":"+Energía!K211/(Parametros!$D$13*24*365)","v":2.143137063044231},null,{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.4485032193434844},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.4483798527285341},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.471641246256131},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.48799759051061},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.5059141034883639},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.5250328093655925},{"$f":"+SUMPRODUCT(AI211:AL211,PremisaCosto!$F$84:$I$84)","v":4.9154719990309061},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.4485032193434844},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.4483798527285341},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.471641246256131},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.48799759051061},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.5059141034883639},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.5250328093655925},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.4485032193434844},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.4483798527285341},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.471641246256131},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.48799759051061},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.5059141034883639},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.5250328093655925},null,{"$f":"AG211*IF($D211=\"BT\",Balance!D$98,IF($D211=\"MT\",Balance!D$102,Balance!D$105))","v":1.6953578914003025},{"$f":"AH211*IF($D211=\"BT\",Balance!E$98,IF($D211=\"MT\",Balance!E$102,Balance!E$105))","v":1.6950592818578698},{"$f":"AI211*IF($D211=\"BT\",Balance!F$98,IF($D211=\"MT\",Balance!F$102,Balance!F$105))","v":1.5769688491088067},{"$f":"AJ211*IF($D211=\"BT\",Balance!G$98,IF($D211=\"MT\",Balance!G$102,Balance!G$105))","v":1.658230502656119},{"$f":"AK211*IF($D211=\"BT\",Balance!H$98,IF($D211=\"MT\",Balance!H$102,Balance!H$105))","v":1.6782125661479679},{"$f":"AL211*IF($D211=\"BT\",Balance!I$98,IF($D211=\"MT\",Balance!I$102,Balance!I$105))","v":1.6995191281192681},{"$f":"+SUMPRODUCT(BC211:BF211,PremisaCosto!$F$84:$I$84)","v":5.4178689913934326},{"$f":"+AN211*IF($D211=\"BT\",Balance!D$99,Balance!D$103)","v":1.6791807072594656},{"$f":"+AO211*IF($D211=\"BT\",Balance!E$99,Balance!E$103)","v":1.6788861966216031},{"$f":"+AP211*IF($D211=\"BT\",Balance!F$99,Balance!F$103)","v":1.5706116146934499},{"$f":"+AQ211*IF($D211=\"BT\",Balance!G$99,Balance!G$103)","v":1.6478532436022144},{"$f":"+AR211*IF($D211=\"BT\",Balance!H$99,Balance!H$103)","v":1.6677093678787751},{"$f":"+AS211*IF($D211=\"BT\",Balance!I$99,Balance!I$103)","v":1.6888825589881435},{"$f":"+SUMPRODUCT(BJ211:BM211,PremisaCosto!$F$84:$I$84)","v":5.3873036166695654},{"$f":"+AT211*IF($D211=\"BT\",Balance!D$100,0)","v":1.5866990756695798},{"$f":"+AU211*IF($D211=\"BT\",Balance!E$100,0)","v":1.5864279265098022},{"$f":"+AV211*IF($D211=\"BT\",Balance!F$100,0)","v":1.5340664808107054},{"$f":"+AW211*IF($D211=\"BT\",Balance!G$100,0)","v":1.5883320089487325},{"$f":"+AX211*IF($D211=\"BT\",Balance!H$100,0)","v":1.6074658111162061},{"$f":"+AY211*IF($D211=\"BT\",Balance!I$100,0)","v":1.6278740231799531},{"$f":"+SUMPRODUCT(BQ211:BT211,PremisaCosto!$F$84:$I$84)","v":5.2119109544016471}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!F294","v":"Pp"},{"$f":"+PremisaCosto!B294","v":"BT"},null,{"$f":"+[1]Potencia!F212","v":0},{"$f":"+[1]Potencia!G212","v":0},{"$f":"+[1]Potencia!H212","v":0},{"$f":"+[1]Potencia!I212","v":0},{"$f":"+[1]Potencia!J212","v":0},{"$f":"+[1]Potencia!K212","v":0},null,{"$f":"+[1]Potencia!M212","v":0},{"$f":"+[1]Potencia!N212","v":0},{"$f":"+[1]Potencia!O212","v":0},{"$f":"+[1]Potencia!P212","v":0},{"$f":"+[1]Potencia!Q212","v":0},null,{"$f":"+[1]Potencia!S212","v":0},{"$f":"+[1]Potencia!T212","v":0},{"$f":"+[1]Potencia!U212","v":0},{"$f":"+[1]Potencia!V212","v":0},{"$f":"+[1]Potencia!W212","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T212:W212)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI212:AL212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG212*IF($D212=\"BT\",Balance!D$98,IF($D212=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH212*IF($D212=\"BT\",Balance!E$98,IF($D212=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI212*IF($D212=\"BT\",Balance!F$98,IF($D212=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ212*IF($D212=\"BT\",Balance!G$98,IF($D212=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK212*IF($D212=\"BT\",Balance!H$98,IF($D212=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL212*IF($D212=\"BT\",Balance!I$98,IF($D212=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC212:BF212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN212*IF($D212=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO212*IF($D212=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP212*IF($D212=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ212*IF($D212=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR212*IF($D212=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS212*IF($D212=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ212:BM212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT212*IF($D212=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU212*IF($D212=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV212*IF($D212=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW212*IF($D212=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX212*IF($D212=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY212*IF($D212=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ212:BT212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!F295","v":"Pp"},{"$f":"+PremisaCosto!B295","v":"BT"},null,{"$f":"+[1]Potencia!F213","v":0},{"$f":"+[1]Potencia!G213","v":0},{"$f":"+[1]Potencia!H213","v":0},{"$f":"+[1]Potencia!I213","v":0},{"$f":"+[1]Potencia!J213","v":0},{"$f":"+[1]Potencia!K213","v":0},null,{"$f":"+[1]Potencia!M213","v":0},{"$f":"+[1]Potencia!N213","v":0},{"$f":"+[1]Potencia!O213","v":0},{"$f":"+[1]Potencia!P213","v":0},{"$f":"+[1]Potencia!Q213","v":0},null,{"$f":"+[1]Potencia!S213","v":0},{"$f":"+[1]Potencia!T213","v":0},{"$f":"+[1]Potencia!U213","v":0},{"$f":"+[1]Potencia!V213","v":0},{"$f":"+[1]Potencia!W213","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T213:W213)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI213:AL213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG213*IF($D213=\"BT\",Balance!D$98,IF($D213=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH213*IF($D213=\"BT\",Balance!E$98,IF($D213=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI213*IF($D213=\"BT\",Balance!F$98,IF($D213=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ213*IF($D213=\"BT\",Balance!G$98,IF($D213=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK213*IF($D213=\"BT\",Balance!H$98,IF($D213=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL213*IF($D213=\"BT\",Balance!I$98,IF($D213=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC213:BF213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN213*IF($D213=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO213*IF($D213=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP213*IF($D213=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ213*IF($D213=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR213*IF($D213=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS213*IF($D213=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ213:BM213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT213*IF($D213=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU213*IF($D213=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV213*IF($D213=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW213*IF($D213=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX213*IF($D213=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY213*IF($D213=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ213:BT213,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!F296","v":"Pp"},{"$f":"+PremisaCosto!B296","v":"BT"},null,{"$f":"+[1]Potencia!F214","v":0},{"$f":"+[1]Potencia!G214","v":0},{"$f":"+[1]Potencia!H214","v":0},{"$f":"+[1]Potencia!I214","v":0},{"$f":"+[1]Potencia!J214","v":0},{"$f":"+[1]Potencia!K214","v":0},null,{"$f":"+[1]Potencia!M214","v":0},{"$f":"+[1]Potencia!N214","v":0},{"$f":"+[1]Potencia!O214","v":0},{"$f":"+[1]Potencia!P214","v":0},{"$f":"+[1]Potencia!Q214","v":0},null,{"$f":"+[1]Potencia!S214","v":0},{"$f":"+[1]Potencia!T214","v":0},{"$f":"+[1]Potencia!U214","v":0},{"$f":"+[1]Potencia!V214","v":0},{"$f":"+[1]Potencia!W214","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T214:W214)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI214:AL214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG214*IF($D214=\"BT\",Balance!D$98,IF($D214=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH214*IF($D214=\"BT\",Balance!E$98,IF($D214=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI214*IF($D214=\"BT\",Balance!F$98,IF($D214=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ214*IF($D214=\"BT\",Balance!G$98,IF($D214=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK214*IF($D214=\"BT\",Balance!H$98,IF($D214=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL214*IF($D214=\"BT\",Balance!I$98,IF($D214=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC214:BF214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN214*IF($D214=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO214*IF($D214=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP214*IF($D214=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ214*IF($D214=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR214*IF($D214=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS214*IF($D214=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ214:BM214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT214*IF($D214=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU214*IF($D214=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV214*IF($D214=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW214*IF($D214=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX214*IF($D214=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY214*IF($D214=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ214:BT214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!F297","v":"Pp"},{"$f":"+PremisaCosto!B297","v":"BT"},null,{"$f":"+[1]Potencia!F215","v":0},{"$f":"+[1]Potencia!G215","v":0},{"$f":"+[1]Potencia!H215","v":0},{"$f":"+[1]Potencia!I215","v":0},{"$f":"+[1]Potencia!J215","v":0},{"$f":"+[1]Potencia!K215","v":0},null,{"$f":"+[1]Potencia!M215","v":0},{"$f":"+[1]Potencia!N215","v":0},{"$f":"+[1]Potencia!O215","v":0},{"$f":"+[1]Potencia!P215","v":0},{"$f":"+[1]Potencia!Q215","v":0},null,{"$f":"+[1]Potencia!S215","v":0},{"$f":"+[1]Potencia!T215","v":0},{"$f":"+[1]Potencia!U215","v":0},{"$f":"+[1]Potencia!V215","v":0},{"$f":"+[1]Potencia!W215","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T215:W215)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI215:AL215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG215*IF($D215=\"BT\",Balance!D$98,IF($D215=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH215*IF($D215=\"BT\",Balance!E$98,IF($D215=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI215*IF($D215=\"BT\",Balance!F$98,IF($D215=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ215*IF($D215=\"BT\",Balance!G$98,IF($D215=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK215*IF($D215=\"BT\",Balance!H$98,IF($D215=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL215*IF($D215=\"BT\",Balance!I$98,IF($D215=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC215:BF215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN215*IF($D215=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO215*IF($D215=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP215*IF($D215=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ215*IF($D215=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR215*IF($D215=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS215*IF($D215=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ215:BM215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT215*IF($D215=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU215*IF($D215=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV215*IF($D215=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW215*IF($D215=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX215*IF($D215=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY215*IF($D215=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ215:BT215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!F298","v":"Pp"},{"$f":"+PremisaCosto!B298","v":"BT"},null,{"$f":"+[1]Potencia!F216","v":0},{"$f":"+[1]Potencia!G216","v":0},{"$f":"+[1]Potencia!H216","v":0},{"$f":"+[1]Potencia!I216","v":0},{"$f":"+[1]Potencia!J216","v":0},{"$f":"+[1]Potencia!K216","v":0},null,{"$f":"+[1]Potencia!M216","v":0},{"$f":"+[1]Potencia!N216","v":0},{"$f":"+[1]Potencia!O216","v":0},{"$f":"+[1]Potencia!P216","v":0},{"$f":"+[1]Potencia!Q216","v":0},null,{"$f":"+[1]Potencia!S216","v":0},{"$f":"+[1]Potencia!T216","v":0},{"$f":"+[1]Potencia!U216","v":0},{"$f":"+[1]Potencia!V216","v":0},{"$f":"+[1]Potencia!W216","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T216:W216)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI216:AL216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG216*IF($D216=\"BT\",Balance!D$98,IF($D216=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH216*IF($D216=\"BT\",Balance!E$98,IF($D216=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI216*IF($D216=\"BT\",Balance!F$98,IF($D216=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ216*IF($D216=\"BT\",Balance!G$98,IF($D216=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK216*IF($D216=\"BT\",Balance!H$98,IF($D216=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL216*IF($D216=\"BT\",Balance!I$98,IF($D216=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC216:BF216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN216*IF($D216=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO216*IF($D216=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP216*IF($D216=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ216*IF($D216=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR216*IF($D216=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS216*IF($D216=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ216:BM216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT216*IF($D216=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU216*IF($D216=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV216*IF($D216=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW216*IF($D216=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX216*IF($D216=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY216*IF($D216=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ216:BT216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!F299","v":"Pp"},{"$f":"+PremisaCosto!B299","v":"BT"},null,{"$f":"+[1]Potencia!F217","v":0},{"$f":"+[1]Potencia!G217","v":0},{"$f":"+[1]Potencia!H217","v":0},{"$f":"+[1]Potencia!I217","v":0},{"$f":"+[1]Potencia!J217","v":0},{"$f":"+[1]Potencia!K217","v":0},null,{"$f":"+[1]Potencia!M217","v":0},{"$f":"+[1]Potencia!N217","v":0},{"$f":"+[1]Potencia!O217","v":0},{"$f":"+[1]Potencia!P217","v":0},{"$f":"+[1]Potencia!Q217","v":0},null,{"$f":"+[1]Potencia!S217","v":0},{"$f":"+[1]Potencia!T217","v":0},{"$f":"+[1]Potencia!U217","v":0},{"$f":"+[1]Potencia!V217","v":0},{"$f":"+[1]Potencia!W217","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T217:W217)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI217:AL217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG217*IF($D217=\"BT\",Balance!D$98,IF($D217=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH217*IF($D217=\"BT\",Balance!E$98,IF($D217=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI217*IF($D217=\"BT\",Balance!F$98,IF($D217=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ217*IF($D217=\"BT\",Balance!G$98,IF($D217=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK217*IF($D217=\"BT\",Balance!H$98,IF($D217=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL217*IF($D217=\"BT\",Balance!I$98,IF($D217=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC217:BF217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN217*IF($D217=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO217*IF($D217=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP217*IF($D217=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ217*IF($D217=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR217*IF($D217=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS217*IF($D217=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ217:BM217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT217*IF($D217=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU217*IF($D217=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV217*IF($D217=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW217*IF($D217=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX217*IF($D217=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY217*IF($D217=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ217:BT217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!F300","v":"Pp"},{"$f":"+PremisaCosto!B300","v":"BT"},null,{"$f":"+[1]Potencia!F218","v":0},{"$f":"+[1]Potencia!G218","v":0},{"$f":"+[1]Potencia!H218","v":0},{"$f":"+[1]Potencia!I218","v":0},{"$f":"+[1]Potencia!J218","v":0},{"$f":"+[1]Potencia!K218","v":0},null,{"$f":"+[1]Potencia!M218","v":0},{"$f":"+[1]Potencia!N218","v":0},{"$f":"+[1]Potencia!O218","v":0},{"$f":"+[1]Potencia!P218","v":0},{"$f":"+[1]Potencia!Q218","v":0},null,{"$f":"+[1]Potencia!S218","v":0},{"$f":"+[1]Potencia!T218","v":0},{"$f":"+[1]Potencia!U218","v":0},{"$f":"+[1]Potencia!V218","v":0},{"$f":"+[1]Potencia!W218","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T218:W218)","v":0},null,{"$f":"+F218","v":0},0,0,0,0,0,null,{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI218:AL218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG218*IF($D218=\"BT\",Balance!D$98,IF($D218=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH218*IF($D218=\"BT\",Balance!E$98,IF($D218=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI218*IF($D218=\"BT\",Balance!F$98,IF($D218=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ218*IF($D218=\"BT\",Balance!G$98,IF($D218=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK218*IF($D218=\"BT\",Balance!H$98,IF($D218=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL218*IF($D218=\"BT\",Balance!I$98,IF($D218=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC218:BF218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN218*IF($D218=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO218*IF($D218=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP218*IF($D218=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ218*IF($D218=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR218*IF($D218=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS218*IF($D218=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ218:BM218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT218*IF($D218=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU218*IF($D218=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV218*IF($D218=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW218*IF($D218=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX218*IF($D218=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY218*IF($D218=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ218:BT218,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!F301","v":"Pp"},{"$f":"+PremisaCosto!B301","v":"BT"},null,{"$f":"+[1]Potencia!F219","v":0},{"$f":"+[1]Potencia!G219","v":0},{"$f":"+[1]Potencia!H219","v":0},{"$f":"+[1]Potencia!I219","v":0},{"$f":"+[1]Potencia!J219","v":0},{"$f":"+[1]Potencia!K219","v":0},null,{"$f":"+[1]Potencia!M219","v":0},{"$f":"+[1]Potencia!N219","v":0},{"$f":"+[1]Potencia!O219","v":0},{"$f":"+[1]Potencia!P219","v":0},{"$f":"+[1]Potencia!Q219","v":0},null,{"$f":"+[1]Potencia!S219","v":0},{"$f":"+[1]Potencia!T219","v":0},{"$f":"+[1]Potencia!U219","v":0},{"$f":"+[1]Potencia!V219","v":0},{"$f":"+[1]Potencia!W219","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T219:W219)","v":0},null,0,{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":0},{"$f":"+J219","v":0},{"$f":"+K219","v":0},null,{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI219:AL219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG219*IF($D219=\"BT\",Balance!D$98,IF($D219=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH219*IF($D219=\"BT\",Balance!E$98,IF($D219=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI219*IF($D219=\"BT\",Balance!F$98,IF($D219=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ219*IF($D219=\"BT\",Balance!G$98,IF($D219=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK219*IF($D219=\"BT\",Balance!H$98,IF($D219=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL219*IF($D219=\"BT\",Balance!I$98,IF($D219=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC219:BF219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN219*IF($D219=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO219*IF($D219=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP219*IF($D219=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ219*IF($D219=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR219*IF($D219=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS219*IF($D219=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ219:BM219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT219*IF($D219=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU219*IF($D219=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV219*IF($D219=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW219*IF($D219=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX219*IF($D219=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY219*IF($D219=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ219:BT219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!F302","v":"Pp"},{"$f":"+PremisaCosto!B302","v":"BT"},null,{"$f":"+[1]Potencia!F220","v":0},{"$f":"+[1]Potencia!G220","v":0},{"$f":"+[1]Potencia!H220","v":0},{"$f":"+[1]Potencia!I220","v":0},{"$f":"+[1]Potencia!J220","v":0},{"$f":"+[1]Potencia!K220","v":0},null,{"$f":"+[1]Potencia!M220","v":0},{"$f":"+[1]Potencia!N220","v":0},{"$f":"+[1]Potencia!O220","v":0},{"$f":"+[1]Potencia!P220","v":0},{"$f":"+[1]Potencia!Q220","v":0},null,{"$f":"+[1]Potencia!S220","v":0},{"$f":"+[1]Potencia!T220","v":0},{"$f":"+[1]Potencia!U220","v":0},{"$f":"+[1]Potencia!V220","v":0},{"$f":"+[1]Potencia!W220","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T220:W220)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI220:AL220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG220*IF($D220=\"BT\",Balance!D$98,IF($D220=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH220*IF($D220=\"BT\",Balance!E$98,IF($D220=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI220*IF($D220=\"BT\",Balance!F$98,IF($D220=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ220*IF($D220=\"BT\",Balance!G$98,IF($D220=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK220*IF($D220=\"BT\",Balance!H$98,IF($D220=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL220*IF($D220=\"BT\",Balance!I$98,IF($D220=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC220:BF220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN220*IF($D220=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO220*IF($D220=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP220*IF($D220=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ220*IF($D220=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR220*IF($D220=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS220*IF($D220=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ220:BM220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT220*IF($D220=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU220*IF($D220=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV220*IF($D220=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW220*IF($D220=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX220*IF($D220=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY220*IF($D220=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ220:BT220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!F303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,{"$f":"+[1]Potencia!F221","v":0},{"$f":"+[1]Potencia!G221","v":0},{"$f":"+[1]Potencia!H221","v":0},{"$f":"+[1]Potencia!I221","v":0},{"$f":"+[1]Potencia!J221","v":0},{"$f":"+[1]Potencia!K221","v":0},null,{"$f":"+[1]Potencia!M221","v":0},{"$f":"+[1]Potencia!N221","v":0},{"$f":"+[1]Potencia!O221","v":0},{"$f":"+[1]Potencia!P221","v":0},{"$f":"+[1]Potencia!Q221","v":0},null,{"$f":"+[1]Potencia!S221","v":0},{"$f":"+[1]Potencia!T221","v":0},{"$f":"+[1]Potencia!U221","v":0},{"$f":"+[1]Potencia!V221","v":0},{"$f":"+[1]Potencia!W221","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T221:W221)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI221:AL221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG221*IF($D221=\"BT\",Balance!D$98,IF($D221=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH221*IF($D221=\"BT\",Balance!E$98,IF($D221=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI221*IF($D221=\"BT\",Balance!F$98,IF($D221=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ221*IF($D221=\"BT\",Balance!G$98,IF($D221=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK221*IF($D221=\"BT\",Balance!H$98,IF($D221=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL221*IF($D221=\"BT\",Balance!I$98,IF($D221=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC221:BF221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN221*IF($D221=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO221*IF($D221=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP221*IF($D221=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ221*IF($D221=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR221*IF($D221=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS221*IF($D221=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ221:BM221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT221*IF($D221=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU221*IF($D221=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV221*IF($D221=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW221*IF($D221=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX221*IF($D221=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY221*IF($D221=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ221:BT221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!F304","v":"Pp"},{"$f":"+PremisaCosto!B304","v":"BT"},null,{"$f":"+[1]Potencia!F222","v":0},{"$f":"+[1]Potencia!G222","v":0},{"$f":"+[1]Potencia!H222","v":0},{"$f":"+[1]Potencia!I222","v":0},{"$f":"+[1]Potencia!J222","v":0},{"$f":"+[1]Potencia!K222","v":0},null,{"$f":"+[1]Potencia!M222","v":0},{"$f":"+[1]Potencia!N222","v":0},{"$f":"+[1]Potencia!O222","v":0},{"$f":"+[1]Potencia!P222","v":0},{"$f":"+[1]Potencia!Q222","v":0},null,{"$f":"+[1]Potencia!S222","v":0},{"$f":"+[1]Potencia!T222","v":0},{"$f":"+[1]Potencia!U222","v":0},{"$f":"+[1]Potencia!V222","v":0},{"$f":"+[1]Potencia!W222","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T222:W222)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI222:AL222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG222*IF($D222=\"BT\",Balance!D$98,IF($D222=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH222*IF($D222=\"BT\",Balance!E$98,IF($D222=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI222*IF($D222=\"BT\",Balance!F$98,IF($D222=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ222*IF($D222=\"BT\",Balance!G$98,IF($D222=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK222*IF($D222=\"BT\",Balance!H$98,IF($D222=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL222*IF($D222=\"BT\",Balance!I$98,IF($D222=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC222:BF222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN222*IF($D222=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO222*IF($D222=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP222*IF($D222=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ222*IF($D222=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR222*IF($D222=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS222*IF($D222=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ222:BM222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT222*IF($D222=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU222*IF($D222=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV222*IF($D222=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW222*IF($D222=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX222*IF($D222=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY222*IF($D222=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ222:BT222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!F305","v":"Pp"},{"$f":"+PremisaCosto!B305","v":"BT"},null,{"$f":"+[1]Potencia!F223","v":0},{"$f":"+[1]Potencia!G223","v":0},{"$f":"+[1]Potencia!H223","v":0},{"$f":"+[1]Potencia!I223","v":0},{"$f":"+[1]Potencia!J223","v":0},{"$f":"+[1]Potencia!K223","v":0},null,{"$f":"+[1]Potencia!M223","v":0},{"$f":"+[1]Potencia!N223","v":0},{"$f":"+[1]Potencia!O223","v":0},{"$f":"+[1]Potencia!P223","v":0},{"$f":"+[1]Potencia!Q223","v":0},null,{"$f":"+[1]Potencia!S223","v":0},{"$f":"+[1]Potencia!T223","v":0},{"$f":"+[1]Potencia!U223","v":0},{"$f":"+[1]Potencia!V223","v":0},{"$f":"+[1]Potencia!W223","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T223:W223)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI223:AL223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG223*IF($D223=\"BT\",Balance!D$98,IF($D223=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH223*IF($D223=\"BT\",Balance!E$98,IF($D223=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI223*IF($D223=\"BT\",Balance!F$98,IF($D223=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ223*IF($D223=\"BT\",Balance!G$98,IF($D223=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK223*IF($D223=\"BT\",Balance!H$98,IF($D223=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL223*IF($D223=\"BT\",Balance!I$98,IF($D223=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC223:BF223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN223*IF($D223=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO223*IF($D223=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP223*IF($D223=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ223*IF($D223=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR223*IF($D223=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS223*IF($D223=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ223:BM223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT223*IF($D223=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU223*IF($D223=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV223*IF($D223=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW223*IF($D223=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX223*IF($D223=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY223*IF($D223=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ223:BT223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!F306","v":"Pp"},{"$f":"+PremisaCosto!B306","v":"BT"},null,{"$f":"+[1]Potencia!F224","v":0},{"$f":"+[1]Potencia!G224","v":0},{"$f":"+[1]Potencia!H224","v":0},{"$f":"+[1]Potencia!I224","v":0},{"$f":"+[1]Potencia!J224","v":0},{"$f":"+[1]Potencia!K224","v":0},null,{"$f":"+[1]Potencia!M224","v":0},{"$f":"+[1]Potencia!N224","v":0},{"$f":"+[1]Potencia!O224","v":0},{"$f":"+[1]Potencia!P224","v":0},{"$f":"+[1]Potencia!Q224","v":0},null,{"$f":"+[1]Potencia!S224","v":0},{"$f":"+[1]Potencia!T224","v":0},{"$f":"+[1]Potencia!U224","v":0},{"$f":"+[1]Potencia!V224","v":0},{"$f":"+[1]Potencia!W224","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T224:W224)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI224:AL224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG224*IF($D224=\"BT\",Balance!D$98,IF($D224=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH224*IF($D224=\"BT\",Balance!E$98,IF($D224=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI224*IF($D224=\"BT\",Balance!F$98,IF($D224=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ224*IF($D224=\"BT\",Balance!G$98,IF($D224=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK224*IF($D224=\"BT\",Balance!H$98,IF($D224=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL224*IF($D224=\"BT\",Balance!I$98,IF($D224=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC224:BF224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN224*IF($D224=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO224*IF($D224=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP224*IF($D224=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ224*IF($D224=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR224*IF($D224=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS224*IF($D224=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ224:BM224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT224*IF($D224=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU224*IF($D224=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV224*IF($D224=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW224*IF($D224=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX224*IF($D224=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY224*IF($D224=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ224:BT224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!F307","v":"Pp"},{"$f":"+PremisaCosto!B307","v":"BT"},null,{"$f":"+[1]Potencia!F225","v":0},{"$f":"+[1]Potencia!G225","v":0},{"$f":"+[1]Potencia!H225","v":0},{"$f":"+[1]Potencia!I225","v":0},{"$f":"+[1]Potencia!J225","v":0},{"$f":"+[1]Potencia!K225","v":0},null,{"$f":"+[1]Potencia!M225","v":0},{"$f":"+[1]Potencia!N225","v":0},{"$f":"+[1]Potencia!O225","v":0},{"$f":"+[1]Potencia!P225","v":0},{"$f":"+[1]Potencia!Q225","v":0},null,{"$f":"+[1]Potencia!S225","v":0},{"$f":"+[1]Potencia!T225","v":0},{"$f":"+[1]Potencia!U225","v":0},{"$f":"+[1]Potencia!V225","v":0},{"$f":"+[1]Potencia!W225","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T225:W225)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI225:AL225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG225*IF($D225=\"BT\",Balance!D$98,IF($D225=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH225*IF($D225=\"BT\",Balance!E$98,IF($D225=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI225*IF($D225=\"BT\",Balance!F$98,IF($D225=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ225*IF($D225=\"BT\",Balance!G$98,IF($D225=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK225*IF($D225=\"BT\",Balance!H$98,IF($D225=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL225*IF($D225=\"BT\",Balance!I$98,IF($D225=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC225:BF225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN225*IF($D225=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO225*IF($D225=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP225*IF($D225=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ225*IF($D225=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR225*IF($D225=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS225*IF($D225=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ225:BM225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT225*IF($D225=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU225*IF($D225=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV225*IF($D225=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW225*IF($D225=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX225*IF($D225=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY225*IF($D225=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ225:BT225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!F308","v":"Pp"},{"$f":"+PremisaCosto!B308","v":"BT"},null,{"$f":"+[1]Potencia!F226","v":0},{"$f":"+[1]Potencia!G226","v":0},{"$f":"+[1]Potencia!H226","v":0},{"$f":"+[1]Potencia!I226","v":0},{"$f":"+[1]Potencia!J226","v":0},{"$f":"+[1]Potencia!K226","v":0},null,{"$f":"+[1]Potencia!M226","v":0},{"$f":"+[1]Potencia!N226","v":0},{"$f":"+[1]Potencia!O226","v":0},{"$f":"+[1]Potencia!P226","v":0},{"$f":"+[1]Potencia!Q226","v":0},null,{"$f":"+[1]Potencia!S226","v":0},{"$f":"+[1]Potencia!T226","v":0},{"$f":"+[1]Potencia!U226","v":0},{"$f":"+[1]Potencia!V226","v":0},{"$f":"+[1]Potencia!W226","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T226:W226)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI226:AL226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG226*IF($D226=\"BT\",Balance!D$98,IF($D226=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH226*IF($D226=\"BT\",Balance!E$98,IF($D226=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI226*IF($D226=\"BT\",Balance!F$98,IF($D226=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ226*IF($D226=\"BT\",Balance!G$98,IF($D226=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK226*IF($D226=\"BT\",Balance!H$98,IF($D226=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL226*IF($D226=\"BT\",Balance!I$98,IF($D226=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC226:BF226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN226*IF($D226=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO226*IF($D226=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP226*IF($D226=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ226*IF($D226=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR226*IF($D226=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS226*IF($D226=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ226:BM226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT226*IF($D226=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU226*IF($D226=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV226*IF($D226=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW226*IF($D226=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX226*IF($D226=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY226*IF($D226=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ226:BT226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!F309","v":"Pp"},{"$f":"+PremisaCosto!B309","v":"BT"},null,{"$f":"+[1]Potencia!F227","v":0},{"$f":"+[1]Potencia!G227","v":0},{"$f":"+[1]Potencia!H227","v":0},{"$f":"+[1]Potencia!I227","v":0},{"$f":"+[1]Potencia!J227","v":0},{"$f":"+[1]Potencia!K227","v":0},null,{"$f":"+[1]Potencia!M227","v":0},{"$f":"+[1]Potencia!N227","v":0},{"$f":"+[1]Potencia!O227","v":0},{"$f":"+[1]Potencia!P227","v":0},{"$f":"+[1]Potencia!Q227","v":0},null,{"$f":"+[1]Potencia!S227","v":0},{"$f":"+[1]Potencia!T227","v":0},{"$f":"+[1]Potencia!U227","v":0},{"$f":"+[1]Potencia!V227","v":0},{"$f":"+[1]Potencia!W227","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T227:W227)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI227:AL227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG227*IF($D227=\"BT\",Balance!D$98,IF($D227=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH227*IF($D227=\"BT\",Balance!E$98,IF($D227=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI227*IF($D227=\"BT\",Balance!F$98,IF($D227=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ227*IF($D227=\"BT\",Balance!G$98,IF($D227=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK227*IF($D227=\"BT\",Balance!H$98,IF($D227=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL227*IF($D227=\"BT\",Balance!I$98,IF($D227=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC227:BF227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN227*IF($D227=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO227*IF($D227=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP227*IF($D227=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ227*IF($D227=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR227*IF($D227=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS227*IF($D227=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ227:BM227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT227*IF($D227=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU227*IF($D227=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV227*IF($D227=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW227*IF($D227=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX227*IF($D227=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY227*IF($D227=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ227:BT227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!F310","v":"Pp"},{"$f":"+PremisaCosto!B310","v":"BT"},null,{"$f":"+[1]Potencia!F228","v":0},{"$f":"+[1]Potencia!G228","v":0},{"$f":"+[1]Potencia!H228","v":0},{"$f":"+[1]Potencia!I228","v":0},{"$f":"+[1]Potencia!J228","v":0},{"$f":"+[1]Potencia!K228","v":0},null,{"$f":"+[1]Potencia!M228","v":0},{"$f":"+[1]Potencia!N228","v":0},{"$f":"+[1]Potencia!O228","v":0},{"$f":"+[1]Potencia!P228","v":0},{"$f":"+[1]Potencia!Q228","v":0},null,{"$f":"+[1]Potencia!S228","v":0},{"$f":"+[1]Potencia!T228","v":0},{"$f":"+[1]Potencia!U228","v":0},{"$f":"+[1]Potencia!V228","v":0},{"$f":"+[1]Potencia!W228","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T228:W228)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI228:AL228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG228*IF($D228=\"BT\",Balance!D$98,IF($D228=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH228*IF($D228=\"BT\",Balance!E$98,IF($D228=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI228*IF($D228=\"BT\",Balance!F$98,IF($D228=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ228*IF($D228=\"BT\",Balance!G$98,IF($D228=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK228*IF($D228=\"BT\",Balance!H$98,IF($D228=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL228*IF($D228=\"BT\",Balance!I$98,IF($D228=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC228:BF228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN228*IF($D228=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO228*IF($D228=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP228*IF($D228=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ228*IF($D228=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR228*IF($D228=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS228*IF($D228=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ228:BM228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT228*IF($D228=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU228*IF($D228=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV228*IF($D228=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW228*IF($D228=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX228*IF($D228=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY228*IF($D228=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ228:BT228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!F311","v":"Pp"},{"$f":"+PremisaCosto!B311","v":"BT"},null,{"$f":"+[1]Potencia!F229","v":0},{"$f":"+[1]Potencia!G229","v":0},{"$f":"+[1]Potencia!H229","v":0},{"$f":"+[1]Potencia!I229","v":0},{"$f":"+[1]Potencia!J229","v":0},{"$f":"+[1]Potencia!K229","v":0},null,{"$f":"+[1]Potencia!M229","v":0},{"$f":"+[1]Potencia!N229","v":0},{"$f":"+[1]Potencia!O229","v":0},{"$f":"+[1]Potencia!P229","v":0},{"$f":"+[1]Potencia!Q229","v":0},null,{"$f":"+[1]Potencia!S229","v":0},{"$f":"+[1]Potencia!T229","v":0},{"$f":"+[1]Potencia!U229","v":0},{"$f":"+[1]Potencia!V229","v":0},{"$f":"+[1]Potencia!W229","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T229:W229)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI229:AL229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG229*IF($D229=\"BT\",Balance!D$98,IF($D229=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH229*IF($D229=\"BT\",Balance!E$98,IF($D229=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI229*IF($D229=\"BT\",Balance!F$98,IF($D229=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ229*IF($D229=\"BT\",Balance!G$98,IF($D229=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK229*IF($D229=\"BT\",Balance!H$98,IF($D229=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL229*IF($D229=\"BT\",Balance!I$98,IF($D229=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC229:BF229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN229*IF($D229=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO229*IF($D229=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP229*IF($D229=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ229*IF($D229=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR229*IF($D229=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS229*IF($D229=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ229:BM229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT229*IF($D229=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU229*IF($D229=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV229*IF($D229=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW229*IF($D229=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX229*IF($D229=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY229*IF($D229=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ229:BT229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!F312","v":"Pp"},{"$f":"+PremisaCosto!B312","v":"BT"},null,{"$f":"+[1]Potencia!F230","v":0},{"$f":"+[1]Potencia!G230","v":0},{"$f":"+[1]Potencia!H230","v":0},{"$f":"+[1]Potencia!I230","v":0},{"$f":"+[1]Potencia!J230","v":0},{"$f":"+[1]Potencia!K230","v":0},null,{"$f":"+[1]Potencia!M230","v":0},{"$f":"+[1]Potencia!N230","v":0},{"$f":"+[1]Potencia!O230","v":0},{"$f":"+[1]Potencia!P230","v":0},{"$f":"+[1]Potencia!Q230","v":0},null,{"$f":"+[1]Potencia!S230","v":0},{"$f":"+[1]Potencia!T230","v":0},{"$f":"+[1]Potencia!U230","v":0},{"$f":"+[1]Potencia!V230","v":0},{"$f":"+[1]Potencia!W230","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T230:W230)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI230:AL230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG230*IF($D230=\"BT\",Balance!D$98,IF($D230=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH230*IF($D230=\"BT\",Balance!E$98,IF($D230=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI230*IF($D230=\"BT\",Balance!F$98,IF($D230=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ230*IF($D230=\"BT\",Balance!G$98,IF($D230=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK230*IF($D230=\"BT\",Balance!H$98,IF($D230=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL230*IF($D230=\"BT\",Balance!I$98,IF($D230=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC230:BF230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN230*IF($D230=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO230*IF($D230=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP230*IF($D230=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ230*IF($D230=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR230*IF($D230=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS230*IF($D230=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ230:BM230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT230*IF($D230=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU230*IF($D230=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV230*IF($D230=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW230*IF($D230=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX230*IF($D230=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY230*IF($D230=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ230:BT230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!F313","v":"Pp"},{"$f":"+PremisaCosto!B313","v":"BT"},null,{"$f":"+[1]Potencia!F231","v":0},{"$f":"+[1]Potencia!G231","v":0},{"$f":"+[1]Potencia!H231","v":0},{"$f":"+[1]Potencia!I231","v":0},{"$f":"+[1]Potencia!J231","v":0},{"$f":"+[1]Potencia!K231","v":0},null,{"$f":"+[1]Potencia!M231","v":0},{"$f":"+[1]Potencia!N231","v":0},{"$f":"+[1]Potencia!O231","v":0},{"$f":"+[1]Potencia!P231","v":0},{"$f":"+[1]Potencia!Q231","v":0},null,{"$f":"+[1]Potencia!S231","v":0},{"$f":"+[1]Potencia!T231","v":0},{"$f":"+[1]Potencia!U231","v":0},{"$f":"+[1]Potencia!V231","v":0},{"$f":"+[1]Potencia!W231","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T231:W231)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI231:AL231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG231*IF($D231=\"BT\",Balance!D$98,IF($D231=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH231*IF($D231=\"BT\",Balance!E$98,IF($D231=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI231*IF($D231=\"BT\",Balance!F$98,IF($D231=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ231*IF($D231=\"BT\",Balance!G$98,IF($D231=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK231*IF($D231=\"BT\",Balance!H$98,IF($D231=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL231*IF($D231=\"BT\",Balance!I$98,IF($D231=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC231:BF231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN231*IF($D231=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO231*IF($D231=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP231*IF($D231=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ231*IF($D231=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR231*IF($D231=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS231*IF($D231=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ231:BM231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT231*IF($D231=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU231*IF($D231=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV231*IF($D231=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW231*IF($D231=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX231*IF($D231=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY231*IF($D231=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ231:BT231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!F314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,{"$f":"+[1]Potencia!F232","v":0},{"$f":"+[1]Potencia!G232","v":0},{"$f":"+[1]Potencia!H232","v":0},{"$f":"+[1]Potencia!I232","v":0},{"$f":"+[1]Potencia!J232","v":0},{"$f":"+[1]Potencia!K232","v":0},null,{"$f":"+[1]Potencia!M232","v":0},{"$f":"+[1]Potencia!N232","v":0},{"$f":"+[1]Potencia!O232","v":0},{"$f":"+[1]Potencia!P232","v":0},{"$f":"+[1]Potencia!Q232","v":0},null,{"$f":"+[1]Potencia!S232","v":0},{"$f":"+[1]Potencia!T232","v":0},{"$f":"+[1]Potencia!U232","v":0},{"$f":"+[1]Potencia!V232","v":0},{"$f":"+[1]Potencia!W232","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T232:W232)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI232:AL232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG232*IF($D232=\"BT\",Balance!D$98,IF($D232=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH232*IF($D232=\"BT\",Balance!E$98,IF($D232=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI232*IF($D232=\"BT\",Balance!F$98,IF($D232=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ232*IF($D232=\"BT\",Balance!G$98,IF($D232=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK232*IF($D232=\"BT\",Balance!H$98,IF($D232=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL232*IF($D232=\"BT\",Balance!I$98,IF($D232=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC232:BF232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN232*IF($D232=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO232*IF($D232=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP232*IF($D232=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ232*IF($D232=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR232*IF($D232=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS232*IF($D232=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ232:BM232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT232*IF($D232=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU232*IF($D232=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV232*IF($D232=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW232*IF($D232=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX232*IF($D232=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY232*IF($D232=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ232:BT232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!F315","v":"Pp"},{"$f":"+PremisaCosto!B315","v":"BT"},null,{"$f":"+[1]Potencia!F233","v":0},{"$f":"+[1]Potencia!G233","v":0},{"$f":"+[1]Potencia!H233","v":0},{"$f":"+[1]Potencia!I233","v":0},{"$f":"+[1]Potencia!J233","v":0},{"$f":"+[1]Potencia!K233","v":0},null,{"$f":"+[1]Potencia!M233","v":0},{"$f":"+[1]Potencia!N233","v":0},{"$f":"+[1]Potencia!O233","v":0},{"$f":"+[1]Potencia!P233","v":0},{"$f":"+[1]Potencia!Q233","v":0},null,{"$f":"+[1]Potencia!S233","v":0},{"$f":"+[1]Potencia!T233","v":0},{"$f":"+[1]Potencia!U233","v":0},{"$f":"+[1]Potencia!V233","v":0},{"$f":"+[1]Potencia!W233","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T233:W233)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI233:AL233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG233*IF($D233=\"BT\",Balance!D$98,IF($D233=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH233*IF($D233=\"BT\",Balance!E$98,IF($D233=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI233*IF($D233=\"BT\",Balance!F$98,IF($D233=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ233*IF($D233=\"BT\",Balance!G$98,IF($D233=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK233*IF($D233=\"BT\",Balance!H$98,IF($D233=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL233*IF($D233=\"BT\",Balance!I$98,IF($D233=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC233:BF233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN233*IF($D233=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO233*IF($D233=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP233*IF($D233=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ233*IF($D233=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR233*IF($D233=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS233*IF($D233=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ233:BM233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT233*IF($D233=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU233*IF($D233=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV233*IF($D233=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW233*IF($D233=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX233*IF($D233=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY233*IF($D233=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ233:BT233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!F316","v":"Pp"},{"$f":"+PremisaCosto!B316","v":"BT"},null,{"$f":"+[1]Potencia!F234","v":0},{"$f":"+[1]Potencia!G234","v":0},{"$f":"+[1]Potencia!H234","v":0},{"$f":"+[1]Potencia!I234","v":0},{"$f":"+[1]Potencia!J234","v":0},{"$f":"+[1]Potencia!K234","v":0},null,{"$f":"+[1]Potencia!M234","v":0},{"$f":"+[1]Potencia!N234","v":0},{"$f":"+[1]Potencia!O234","v":0},{"$f":"+[1]Potencia!P234","v":0},{"$f":"+[1]Potencia!Q234","v":0},null,{"$f":"+[1]Potencia!S234","v":0},{"$f":"+[1]Potencia!T234","v":0},{"$f":"+[1]Potencia!U234","v":0},{"$f":"+[1]Potencia!V234","v":0},{"$f":"+[1]Potencia!W234","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T234:W234)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI234:AL234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG234*IF($D234=\"BT\",Balance!D$98,IF($D234=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH234*IF($D234=\"BT\",Balance!E$98,IF($D234=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI234*IF($D234=\"BT\",Balance!F$98,IF($D234=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ234*IF($D234=\"BT\",Balance!G$98,IF($D234=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK234*IF($D234=\"BT\",Balance!H$98,IF($D234=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL234*IF($D234=\"BT\",Balance!I$98,IF($D234=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC234:BF234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN234*IF($D234=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO234*IF($D234=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP234*IF($D234=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ234*IF($D234=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR234*IF($D234=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS234*IF($D234=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ234:BM234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT234*IF($D234=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU234*IF($D234=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV234*IF($D234=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW234*IF($D234=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX234*IF($D234=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY234*IF($D234=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ234:BT234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!F317","v":"Pp"},{"$f":"+PremisaCosto!B317","v":"BT"},null,{"$f":"+[1]Potencia!F235","v":0},{"$f":"+[1]Potencia!G235","v":0},{"$f":"+[1]Potencia!H235","v":0},{"$f":"+[1]Potencia!I235","v":0},{"$f":"+[1]Potencia!J235","v":0},{"$f":"+[1]Potencia!K235","v":0},null,{"$f":"+[1]Potencia!M235","v":0},{"$f":"+[1]Potencia!N235","v":0},{"$f":"+[1]Potencia!O235","v":0},{"$f":"+[1]Potencia!P235","v":0},{"$f":"+[1]Potencia!Q235","v":0},null,{"$f":"+[1]Potencia!S235","v":0},{"$f":"+[1]Potencia!T235","v":0},{"$f":"+[1]Potencia!U235","v":0},{"$f":"+[1]Potencia!V235","v":0},{"$f":"+[1]Potencia!W235","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T235:W235)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI235:AL235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG235*IF($D235=\"BT\",Balance!D$98,IF($D235=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH235*IF($D235=\"BT\",Balance!E$98,IF($D235=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI235*IF($D235=\"BT\",Balance!F$98,IF($D235=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ235*IF($D235=\"BT\",Balance!G$98,IF($D235=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK235*IF($D235=\"BT\",Balance!H$98,IF($D235=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL235*IF($D235=\"BT\",Balance!I$98,IF($D235=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC235:BF235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN235*IF($D235=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO235*IF($D235=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP235*IF($D235=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ235*IF($D235=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR235*IF($D235=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS235*IF($D235=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ235:BM235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT235*IF($D235=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU235*IF($D235=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV235*IF($D235=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW235*IF($D235=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX235*IF($D235=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY235*IF($D235=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ235:BT235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!F318","v":"Pp"},{"$f":"+PremisaCosto!B318","v":"BT"},null,{"$f":"+[1]Potencia!F236","v":0},{"$f":"+[1]Potencia!G236","v":0},{"$f":"+[1]Potencia!H236","v":0},{"$f":"+[1]Potencia!I236","v":0},{"$f":"+[1]Potencia!J236","v":0},{"$f":"+[1]Potencia!K236","v":0},null,{"$f":"+[1]Potencia!M236","v":0},{"$f":"+[1]Potencia!N236","v":0},{"$f":"+[1]Potencia!O236","v":0},{"$f":"+[1]Potencia!P236","v":0},{"$f":"+[1]Potencia!Q236","v":0},null,{"$f":"+[1]Potencia!S236","v":0},{"$f":"+[1]Potencia!T236","v":0},{"$f":"+[1]Potencia!U236","v":0},{"$f":"+[1]Potencia!V236","v":0},{"$f":"+[1]Potencia!W236","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T236:W236)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI236:AL236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG236*IF($D236=\"BT\",Balance!D$98,IF($D236=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH236*IF($D236=\"BT\",Balance!E$98,IF($D236=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI236*IF($D236=\"BT\",Balance!F$98,IF($D236=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ236*IF($D236=\"BT\",Balance!G$98,IF($D236=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK236*IF($D236=\"BT\",Balance!H$98,IF($D236=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL236*IF($D236=\"BT\",Balance!I$98,IF($D236=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC236:BF236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN236*IF($D236=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO236*IF($D236=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP236*IF($D236=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ236*IF($D236=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR236*IF($D236=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS236*IF($D236=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ236:BM236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT236*IF($D236=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU236*IF($D236=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV236*IF($D236=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW236*IF($D236=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX236*IF($D236=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY236*IF($D236=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ236:BT236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!F319","v":"Pp"},{"$f":"+PremisaCosto!B319","v":"BT"},null,{"$f":"+[1]Potencia!F237","v":0},{"$f":"+[1]Potencia!G237","v":0},{"$f":"+[1]Potencia!H237","v":0},{"$f":"+[1]Potencia!I237","v":0},{"$f":"+[1]Potencia!J237","v":0},{"$f":"+[1]Potencia!K237","v":0},null,{"$f":"+[1]Potencia!M237","v":0},{"$f":"+[1]Potencia!N237","v":0},{"$f":"+[1]Potencia!O237","v":0},{"$f":"+[1]Potencia!P237","v":0},{"$f":"+[1]Potencia!Q237","v":0},null,{"$f":"+[1]Potencia!S237","v":0},{"$f":"+[1]Potencia!T237","v":0},{"$f":"+[1]Potencia!U237","v":0},{"$f":"+[1]Potencia!V237","v":0},{"$f":"+[1]Potencia!W237","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T237:W237)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI237:AL237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG237*IF($D237=\"BT\",Balance!D$98,IF($D237=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH237*IF($D237=\"BT\",Balance!E$98,IF($D237=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI237*IF($D237=\"BT\",Balance!F$98,IF($D237=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ237*IF($D237=\"BT\",Balance!G$98,IF($D237=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK237*IF($D237=\"BT\",Balance!H$98,IF($D237=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL237*IF($D237=\"BT\",Balance!I$98,IF($D237=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC237:BF237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN237*IF($D237=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO237*IF($D237=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP237*IF($D237=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ237*IF($D237=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR237*IF($D237=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS237*IF($D237=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ237:BM237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT237*IF($D237=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU237*IF($D237=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV237*IF($D237=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW237*IF($D237=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX237*IF($D237=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY237*IF($D237=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ237:BT237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!F320","v":"Pp"},{"$f":"+PremisaCosto!B320","v":"BT"},null,{"$f":"+[1]Potencia!F238","v":0},{"$f":"+[1]Potencia!G238","v":0},{"$f":"+[1]Potencia!H238","v":0},{"$f":"+[1]Potencia!I238","v":0},{"$f":"+[1]Potencia!J238","v":0},{"$f":"+[1]Potencia!K238","v":0},null,{"$f":"+[1]Potencia!M238","v":0},{"$f":"+[1]Potencia!N238","v":0},{"$f":"+[1]Potencia!O238","v":0},{"$f":"+[1]Potencia!P238","v":0},{"$f":"+[1]Potencia!Q238","v":0},null,{"$f":"+[1]Potencia!S238","v":0},{"$f":"+[1]Potencia!T238","v":0},{"$f":"+[1]Potencia!U238","v":0},{"$f":"+[1]Potencia!V238","v":0},{"$f":"+[1]Potencia!W238","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T238:W238)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI238:AL238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG238*IF($D238=\"BT\",Balance!D$98,IF($D238=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH238*IF($D238=\"BT\",Balance!E$98,IF($D238=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI238*IF($D238=\"BT\",Balance!F$98,IF($D238=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ238*IF($D238=\"BT\",Balance!G$98,IF($D238=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK238*IF($D238=\"BT\",Balance!H$98,IF($D238=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL238*IF($D238=\"BT\",Balance!I$98,IF($D238=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC238:BF238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN238*IF($D238=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO238*IF($D238=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP238*IF($D238=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ238*IF($D238=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR238*IF($D238=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS238*IF($D238=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ238:BM238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT238*IF($D238=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU238*IF($D238=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV238*IF($D238=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW238*IF($D238=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX238*IF($D238=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY238*IF($D238=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ238:BT238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!F321","v":"Pp"},{"$f":"+PremisaCosto!B321","v":"BT"},null,{"$f":"+[1]Potencia!F239","v":0},{"$f":"+[1]Potencia!G239","v":0},{"$f":"+[1]Potencia!H239","v":0},{"$f":"+[1]Potencia!I239","v":0},{"$f":"+[1]Potencia!J239","v":0},{"$f":"+[1]Potencia!K239","v":0},null,{"$f":"+[1]Potencia!M239","v":0},{"$f":"+[1]Potencia!N239","v":0},{"$f":"+[1]Potencia!O239","v":0},{"$f":"+[1]Potencia!P239","v":0},{"$f":"+[1]Potencia!Q239","v":0},null,{"$f":"+[1]Potencia!S239","v":0},{"$f":"+[1]Potencia!T239","v":0},{"$f":"+[1]Potencia!U239","v":0},{"$f":"+[1]Potencia!V239","v":0},{"$f":"+[1]Potencia!W239","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T239:W239)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI239:AL239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG239*IF($D239=\"BT\",Balance!D$98,IF($D239=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH239*IF($D239=\"BT\",Balance!E$98,IF($D239=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI239*IF($D239=\"BT\",Balance!F$98,IF($D239=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ239*IF($D239=\"BT\",Balance!G$98,IF($D239=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK239*IF($D239=\"BT\",Balance!H$98,IF($D239=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL239*IF($D239=\"BT\",Balance!I$98,IF($D239=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC239:BF239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN239*IF($D239=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO239*IF($D239=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP239*IF($D239=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ239*IF($D239=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR239*IF($D239=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS239*IF($D239=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ239:BM239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT239*IF($D239=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU239*IF($D239=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV239*IF($D239=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW239*IF($D239=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX239*IF($D239=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY239*IF($D239=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ239:BT239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!F322","v":"Pp"},{"$f":"+PremisaCosto!B322","v":"BT"},null,{"$f":"+[1]Potencia!F240","v":0},{"$f":"+[1]Potencia!G240","v":0},{"$f":"+[1]Potencia!H240","v":0},{"$f":"+[1]Potencia!I240","v":0},{"$f":"+[1]Potencia!J240","v":0},{"$f":"+[1]Potencia!K240","v":0},null,{"$f":"+[1]Potencia!M240","v":0},{"$f":"+[1]Potencia!N240","v":0},{"$f":"+[1]Potencia!O240","v":0},{"$f":"+[1]Potencia!P240","v":0},{"$f":"+[1]Potencia!Q240","v":0},null,{"$f":"+[1]Potencia!S240","v":0},{"$f":"+[1]Potencia!T240","v":0},{"$f":"+[1]Potencia!U240","v":0},{"$f":"+[1]Potencia!V240","v":0},{"$f":"+[1]Potencia!W240","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T240:W240)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI240:AL240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG240*IF($D240=\"BT\",Balance!D$98,IF($D240=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH240*IF($D240=\"BT\",Balance!E$98,IF($D240=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI240*IF($D240=\"BT\",Balance!F$98,IF($D240=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ240*IF($D240=\"BT\",Balance!G$98,IF($D240=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK240*IF($D240=\"BT\",Balance!H$98,IF($D240=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL240*IF($D240=\"BT\",Balance!I$98,IF($D240=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC240:BF240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN240*IF($D240=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO240*IF($D240=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP240*IF($D240=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ240*IF($D240=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR240*IF($D240=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS240*IF($D240=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ240:BM240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT240*IF($D240=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU240*IF($D240=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV240*IF($D240=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW240*IF($D240=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX240*IF($D240=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY240*IF($D240=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ240:BT240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!F323","v":"Pp"},{"$f":"+PremisaCosto!B323","v":"BT"},null,{"$f":"+[1]Potencia!F241","v":0},{"$f":"+[1]Potencia!G241","v":0},{"$f":"+[1]Potencia!H241","v":0},{"$f":"+[1]Potencia!I241","v":0},{"$f":"+[1]Potencia!J241","v":0},{"$f":"+[1]Potencia!K241","v":0},null,{"$f":"+[1]Potencia!M241","v":0},{"$f":"+[1]Potencia!N241","v":0},{"$f":"+[1]Potencia!O241","v":0},{"$f":"+[1]Potencia!P241","v":0},{"$f":"+[1]Potencia!Q241","v":0},null,{"$f":"+[1]Potencia!S241","v":0},{"$f":"+[1]Potencia!T241","v":0},{"$f":"+[1]Potencia!U241","v":0},{"$f":"+[1]Potencia!V241","v":0},{"$f":"+[1]Potencia!W241","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T241:W241)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI241:AL241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG241*IF($D241=\"BT\",Balance!D$98,IF($D241=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH241*IF($D241=\"BT\",Balance!E$98,IF($D241=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI241*IF($D241=\"BT\",Balance!F$98,IF($D241=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ241*IF($D241=\"BT\",Balance!G$98,IF($D241=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK241*IF($D241=\"BT\",Balance!H$98,IF($D241=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL241*IF($D241=\"BT\",Balance!I$98,IF($D241=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC241:BF241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN241*IF($D241=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO241*IF($D241=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP241*IF($D241=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ241*IF($D241=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR241*IF($D241=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS241*IF($D241=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ241:BM241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT241*IF($D241=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU241*IF($D241=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV241*IF($D241=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW241*IF($D241=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX241*IF($D241=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY241*IF($D241=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ241:BT241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!F324","v":"Pp"},{"$f":"+PremisaCosto!B324","v":"BT"},null,{"$f":"+[1]Potencia!F242","v":0},{"$f":"+[1]Potencia!G242","v":0},{"$f":"+[1]Potencia!H242","v":0},{"$f":"+[1]Potencia!I242","v":0},{"$f":"+[1]Potencia!J242","v":0},{"$f":"+[1]Potencia!K242","v":0},null,{"$f":"+[1]Potencia!M242","v":0},{"$f":"+[1]Potencia!N242","v":0},{"$f":"+[1]Potencia!O242","v":0},{"$f":"+[1]Potencia!P242","v":0},{"$f":"+[1]Potencia!Q242","v":0},null,{"$f":"+[1]Potencia!S242","v":0},{"$f":"+[1]Potencia!T242","v":0},{"$f":"+[1]Potencia!U242","v":0},{"$f":"+[1]Potencia!V242","v":0},{"$f":"+[1]Potencia!W242","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T242:W242)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI242:AL242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG242*IF($D242=\"BT\",Balance!D$98,IF($D242=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH242*IF($D242=\"BT\",Balance!E$98,IF($D242=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI242*IF($D242=\"BT\",Balance!F$98,IF($D242=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ242*IF($D242=\"BT\",Balance!G$98,IF($D242=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK242*IF($D242=\"BT\",Balance!H$98,IF($D242=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL242*IF($D242=\"BT\",Balance!I$98,IF($D242=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC242:BF242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN242*IF($D242=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO242*IF($D242=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP242*IF($D242=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ242*IF($D242=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR242*IF($D242=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS242*IF($D242=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ242:BM242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT242*IF($D242=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU242*IF($D242=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV242*IF($D242=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW242*IF($D242=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX242*IF($D242=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY242*IF($D242=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ242:BT242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!F325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,{"$f":"+[1]Potencia!F243","v":0},{"$f":"+[1]Potencia!G243","v":0},{"$f":"+[1]Potencia!H243","v":0},{"$f":"+[1]Potencia!I243","v":0},{"$f":"+[1]Potencia!J243","v":0},{"$f":"+[1]Potencia!K243","v":0},null,{"$f":"+[1]Potencia!M243","v":0},{"$f":"+[1]Potencia!N243","v":0},{"$f":"+[1]Potencia!O243","v":0},{"$f":"+[1]Potencia!P243","v":0},{"$f":"+[1]Potencia!Q243","v":0},null,{"$f":"+[1]Potencia!S243","v":0},{"$f":"+[1]Potencia!T243","v":0},{"$f":"+[1]Potencia!U243","v":0},{"$f":"+[1]Potencia!V243","v":0},{"$f":"+[1]Potencia!W243","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T243:W243)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI243:AL243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG243*IF($D243=\"BT\",Balance!D$98,IF($D243=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH243*IF($D243=\"BT\",Balance!E$98,IF($D243=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI243*IF($D243=\"BT\",Balance!F$98,IF($D243=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ243*IF($D243=\"BT\",Balance!G$98,IF($D243=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK243*IF($D243=\"BT\",Balance!H$98,IF($D243=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL243*IF($D243=\"BT\",Balance!I$98,IF($D243=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC243:BF243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN243*IF($D243=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO243*IF($D243=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP243*IF($D243=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ243*IF($D243=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR243*IF($D243=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS243*IF($D243=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ243:BM243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT243*IF($D243=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU243*IF($D243=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV243*IF($D243=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW243*IF($D243=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX243*IF($D243=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY243*IF($D243=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ243:BT243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!F326","v":"Pp"},{"$f":"+PremisaCosto!B326","v":"BT"},null,{"$f":"+[1]Potencia!F244","v":0},{"$f":"+[1]Potencia!G244","v":0},{"$f":"+[1]Potencia!H244","v":0},{"$f":"+[1]Potencia!I244","v":0},{"$f":"+[1]Potencia!J244","v":0},{"$f":"+[1]Potencia!K244","v":0},null,{"$f":"+[1]Potencia!M244","v":0},{"$f":"+[1]Potencia!N244","v":0},{"$f":"+[1]Potencia!O244","v":0},{"$f":"+[1]Potencia!P244","v":0},{"$f":"+[1]Potencia!Q244","v":0},null,{"$f":"+[1]Potencia!S244","v":0},{"$f":"+[1]Potencia!T244","v":0},{"$f":"+[1]Potencia!U244","v":0},{"$f":"+[1]Potencia!V244","v":0},{"$f":"+[1]Potencia!W244","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T244:W244)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI244:AL244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG244*IF($D244=\"BT\",Balance!D$98,IF($D244=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH244*IF($D244=\"BT\",Balance!E$98,IF($D244=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI244*IF($D244=\"BT\",Balance!F$98,IF($D244=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ244*IF($D244=\"BT\",Balance!G$98,IF($D244=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK244*IF($D244=\"BT\",Balance!H$98,IF($D244=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL244*IF($D244=\"BT\",Balance!I$98,IF($D244=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC244:BF244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN244*IF($D244=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO244*IF($D244=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP244*IF($D244=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ244*IF($D244=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR244*IF($D244=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS244*IF($D244=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ244:BM244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT244*IF($D244=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU244*IF($D244=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV244*IF($D244=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW244*IF($D244=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX244*IF($D244=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY244*IF($D244=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ244:BT244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!F327","v":"Pp"},{"$f":"+PremisaCosto!B327","v":"BT"},null,{"$f":"+[1]Potencia!F245","v":0},{"$f":"+[1]Potencia!G245","v":0},{"$f":"+[1]Potencia!H245","v":0},{"$f":"+[1]Potencia!I245","v":0},{"$f":"+[1]Potencia!J245","v":0},{"$f":"+[1]Potencia!K245","v":0},null,{"$f":"+[1]Potencia!M245","v":0},{"$f":"+[1]Potencia!N245","v":0},{"$f":"+[1]Potencia!O245","v":0},{"$f":"+[1]Potencia!P245","v":0},{"$f":"+[1]Potencia!Q245","v":0},null,{"$f":"+[1]Potencia!S245","v":0},{"$f":"+[1]Potencia!T245","v":0},{"$f":"+[1]Potencia!U245","v":0},{"$f":"+[1]Potencia!V245","v":0},{"$f":"+[1]Potencia!W245","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T245:W245)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI245:AL245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG245*IF($D245=\"BT\",Balance!D$98,IF($D245=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH245*IF($D245=\"BT\",Balance!E$98,IF($D245=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI245*IF($D245=\"BT\",Balance!F$98,IF($D245=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ245*IF($D245=\"BT\",Balance!G$98,IF($D245=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK245*IF($D245=\"BT\",Balance!H$98,IF($D245=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL245*IF($D245=\"BT\",Balance!I$98,IF($D245=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC245:BF245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN245*IF($D245=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO245*IF($D245=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP245*IF($D245=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ245*IF($D245=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR245*IF($D245=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS245*IF($D245=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ245:BM245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT245*IF($D245=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU245*IF($D245=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV245*IF($D245=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW245*IF($D245=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX245*IF($D245=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY245*IF($D245=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ245:BT245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!F328","v":"Pp"},{"$f":"+PremisaCosto!B328","v":"BT"},null,{"$f":"+[1]Potencia!F246","v":0},{"$f":"+[1]Potencia!G246","v":0},{"$f":"+[1]Potencia!H246","v":0},{"$f":"+[1]Potencia!I246","v":0},{"$f":"+[1]Potencia!J246","v":0},{"$f":"+[1]Potencia!K246","v":0},null,{"$f":"+[1]Potencia!M246","v":0},{"$f":"+[1]Potencia!N246","v":0},{"$f":"+[1]Potencia!O246","v":0},{"$f":"+[1]Potencia!P246","v":0},{"$f":"+[1]Potencia!Q246","v":0},null,{"$f":"+[1]Potencia!S246","v":0},{"$f":"+[1]Potencia!T246","v":0},{"$f":"+[1]Potencia!U246","v":0},{"$f":"+[1]Potencia!V246","v":0},{"$f":"+[1]Potencia!W246","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T246:W246)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI246:AL246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG246*IF($D246=\"BT\",Balance!D$98,IF($D246=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH246*IF($D246=\"BT\",Balance!E$98,IF($D246=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI246*IF($D246=\"BT\",Balance!F$98,IF($D246=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ246*IF($D246=\"BT\",Balance!G$98,IF($D246=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK246*IF($D246=\"BT\",Balance!H$98,IF($D246=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL246*IF($D246=\"BT\",Balance!I$98,IF($D246=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC246:BF246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN246*IF($D246=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO246*IF($D246=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP246*IF($D246=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ246*IF($D246=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR246*IF($D246=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS246*IF($D246=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ246:BM246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT246*IF($D246=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU246*IF($D246=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV246*IF($D246=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW246*IF($D246=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX246*IF($D246=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY246*IF($D246=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ246:BT246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!F329","v":"Pp"},{"$f":"+PremisaCosto!B329","v":"BT"},null,{"$f":"+[1]Potencia!F247","v":0},{"$f":"+[1]Potencia!G247","v":0},{"$f":"+[1]Potencia!H247","v":0},{"$f":"+[1]Potencia!I247","v":0},{"$f":"+[1]Potencia!J247","v":0},{"$f":"+[1]Potencia!K247","v":0},null,{"$f":"+[1]Potencia!M247","v":0},{"$f":"+[1]Potencia!N247","v":0},{"$f":"+[1]Potencia!O247","v":0},{"$f":"+[1]Potencia!P247","v":0},{"$f":"+[1]Potencia!Q247","v":0},null,{"$f":"+[1]Potencia!S247","v":0},{"$f":"+[1]Potencia!T247","v":0},{"$f":"+[1]Potencia!U247","v":0},{"$f":"+[1]Potencia!V247","v":0},{"$f":"+[1]Potencia!W247","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T247:W247)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI247:AL247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG247*IF($D247=\"BT\",Balance!D$98,IF($D247=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH247*IF($D247=\"BT\",Balance!E$98,IF($D247=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI247*IF($D247=\"BT\",Balance!F$98,IF($D247=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ247*IF($D247=\"BT\",Balance!G$98,IF($D247=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK247*IF($D247=\"BT\",Balance!H$98,IF($D247=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL247*IF($D247=\"BT\",Balance!I$98,IF($D247=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC247:BF247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN247*IF($D247=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO247*IF($D247=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP247*IF($D247=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ247*IF($D247=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR247*IF($D247=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS247*IF($D247=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ247:BM247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT247*IF($D247=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU247*IF($D247=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV247*IF($D247=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW247*IF($D247=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX247*IF($D247=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY247*IF($D247=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ247:BT247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!F330","v":"Pp"},{"$f":"+PremisaCosto!B330","v":"BT"},null,{"$f":"+[1]Potencia!F248","v":0},{"$f":"+[1]Potencia!G248","v":0},{"$f":"+[1]Potencia!H248","v":0},{"$f":"+[1]Potencia!I248","v":0},{"$f":"+[1]Potencia!J248","v":0},{"$f":"+[1]Potencia!K248","v":0},null,{"$f":"+[1]Potencia!M248","v":0},{"$f":"+[1]Potencia!N248","v":0},{"$f":"+[1]Potencia!O248","v":0},{"$f":"+[1]Potencia!P248","v":0},{"$f":"+[1]Potencia!Q248","v":0},null,{"$f":"+[1]Potencia!S248","v":0},{"$f":"+[1]Potencia!T248","v":0},{"$f":"+[1]Potencia!U248","v":0},{"$f":"+[1]Potencia!V248","v":0},{"$f":"+[1]Potencia!W248","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T248:W248)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI248:AL248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG248*IF($D248=\"BT\",Balance!D$98,IF($D248=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH248*IF($D248=\"BT\",Balance!E$98,IF($D248=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI248*IF($D248=\"BT\",Balance!F$98,IF($D248=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ248*IF($D248=\"BT\",Balance!G$98,IF($D248=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK248*IF($D248=\"BT\",Balance!H$98,IF($D248=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL248*IF($D248=\"BT\",Balance!I$98,IF($D248=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC248:BF248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN248*IF($D248=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO248*IF($D248=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP248*IF($D248=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ248*IF($D248=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR248*IF($D248=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS248*IF($D248=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ248:BM248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT248*IF($D248=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU248*IF($D248=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV248*IF($D248=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW248*IF($D248=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX248*IF($D248=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY248*IF($D248=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ248:BT248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!F331","v":"Pp"},{"$f":"+PremisaCosto!B331","v":"BT"},null,{"$f":"+[1]Potencia!F249","v":0},{"$f":"+[1]Potencia!G249","v":0},{"$f":"+[1]Potencia!H249","v":0},{"$f":"+[1]Potencia!I249","v":0},{"$f":"+[1]Potencia!J249","v":0},{"$f":"+[1]Potencia!K249","v":0},null,{"$f":"+[1]Potencia!M249","v":0},{"$f":"+[1]Potencia!N249","v":0},{"$f":"+[1]Potencia!O249","v":0},{"$f":"+[1]Potencia!P249","v":0},{"$f":"+[1]Potencia!Q249","v":0},null,{"$f":"+[1]Potencia!S249","v":0},{"$f":"+[1]Potencia!T249","v":0},{"$f":"+[1]Potencia!U249","v":0},{"$f":"+[1]Potencia!V249","v":0},{"$f":"+[1]Potencia!W249","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T249:W249)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI249:AL249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG249*IF($D249=\"BT\",Balance!D$98,IF($D249=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH249*IF($D249=\"BT\",Balance!E$98,IF($D249=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI249*IF($D249=\"BT\",Balance!F$98,IF($D249=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ249*IF($D249=\"BT\",Balance!G$98,IF($D249=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK249*IF($D249=\"BT\",Balance!H$98,IF($D249=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL249*IF($D249=\"BT\",Balance!I$98,IF($D249=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC249:BF249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN249*IF($D249=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO249*IF($D249=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP249*IF($D249=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ249*IF($D249=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR249*IF($D249=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS249*IF($D249=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ249:BM249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT249*IF($D249=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU249*IF($D249=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV249*IF($D249=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW249*IF($D249=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX249*IF($D249=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY249*IF($D249=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ249:BT249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!F332","v":"Pp"},{"$f":"+PremisaCosto!B332","v":"BT"},null,{"$f":"+[1]Potencia!F250","v":0},{"$f":"+[1]Potencia!G250","v":0},{"$f":"+[1]Potencia!H250","v":0},{"$f":"+[1]Potencia!I250","v":0},{"$f":"+[1]Potencia!J250","v":0},{"$f":"+[1]Potencia!K250","v":0},null,{"$f":"+[1]Potencia!M250","v":0},{"$f":"+[1]Potencia!N250","v":0},{"$f":"+[1]Potencia!O250","v":0},{"$f":"+[1]Potencia!P250","v":0},{"$f":"+[1]Potencia!Q250","v":0},null,{"$f":"+[1]Potencia!S250","v":0},{"$f":"+[1]Potencia!T250","v":0},{"$f":"+[1]Potencia!U250","v":0},{"$f":"+[1]Potencia!V250","v":0},{"$f":"+[1]Potencia!W250","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T250:W250)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI250:AL250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG250*IF($D250=\"BT\",Balance!D$98,IF($D250=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH250*IF($D250=\"BT\",Balance!E$98,IF($D250=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI250*IF($D250=\"BT\",Balance!F$98,IF($D250=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ250*IF($D250=\"BT\",Balance!G$98,IF($D250=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK250*IF($D250=\"BT\",Balance!H$98,IF($D250=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL250*IF($D250=\"BT\",Balance!I$98,IF($D250=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC250:BF250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN250*IF($D250=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO250*IF($D250=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP250*IF($D250=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ250*IF($D250=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR250*IF($D250=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS250*IF($D250=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ250:BM250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT250*IF($D250=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU250*IF($D250=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV250*IF($D250=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW250*IF($D250=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX250*IF($D250=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY250*IF($D250=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ250:BT250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!F333","v":"Pp"},{"$f":"+PremisaCosto!B333","v":"BT"},null,{"$f":"+[1]Potencia!F251","v":0},{"$f":"+[1]Potencia!G251","v":0},{"$f":"+[1]Potencia!H251","v":0},{"$f":"+[1]Potencia!I251","v":0},{"$f":"+[1]Potencia!J251","v":0},{"$f":"+[1]Potencia!K251","v":0},null,{"$f":"+[1]Potencia!M251","v":0},{"$f":"+[1]Potencia!N251","v":0},{"$f":"+[1]Potencia!O251","v":0},{"$f":"+[1]Potencia!P251","v":0},{"$f":"+[1]Potencia!Q251","v":0},null,{"$f":"+[1]Potencia!S251","v":0},{"$f":"+[1]Potencia!T251","v":0},{"$f":"+[1]Potencia!U251","v":0},{"$f":"+[1]Potencia!V251","v":0},{"$f":"+[1]Potencia!W251","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T251:W251)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI251:AL251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG251*IF($D251=\"BT\",Balance!D$98,IF($D251=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH251*IF($D251=\"BT\",Balance!E$98,IF($D251=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI251*IF($D251=\"BT\",Balance!F$98,IF($D251=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ251*IF($D251=\"BT\",Balance!G$98,IF($D251=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK251*IF($D251=\"BT\",Balance!H$98,IF($D251=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL251*IF($D251=\"BT\",Balance!I$98,IF($D251=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC251:BF251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN251*IF($D251=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO251*IF($D251=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP251*IF($D251=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ251*IF($D251=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR251*IF($D251=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS251*IF($D251=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ251:BM251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT251*IF($D251=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU251*IF($D251=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV251*IF($D251=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW251*IF($D251=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX251*IF($D251=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY251*IF($D251=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ251:BT251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!F334","v":"Pp"},{"$f":"+PremisaCosto!B334","v":"BT"},null,{"$f":"+[1]Potencia!F252","v":0},{"$f":"+[1]Potencia!G252","v":0},{"$f":"+[1]Potencia!H252","v":0},{"$f":"+[1]Potencia!I252","v":0},{"$f":"+[1]Potencia!J252","v":0},{"$f":"+[1]Potencia!K252","v":0},null,{"$f":"+[1]Potencia!M252","v":0},{"$f":"+[1]Potencia!N252","v":0},{"$f":"+[1]Potencia!O252","v":0},{"$f":"+[1]Potencia!P252","v":0},{"$f":"+[1]Potencia!Q252","v":0},null,{"$f":"+[1]Potencia!S252","v":0},{"$f":"+[1]Potencia!T252","v":0},{"$f":"+[1]Potencia!U252","v":0},{"$f":"+[1]Potencia!V252","v":0},{"$f":"+[1]Potencia!W252","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T252:W252)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI252:AL252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG252*IF($D252=\"BT\",Balance!D$98,IF($D252=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH252*IF($D252=\"BT\",Balance!E$98,IF($D252=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI252*IF($D252=\"BT\",Balance!F$98,IF($D252=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ252*IF($D252=\"BT\",Balance!G$98,IF($D252=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK252*IF($D252=\"BT\",Balance!H$98,IF($D252=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL252*IF($D252=\"BT\",Balance!I$98,IF($D252=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC252:BF252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN252*IF($D252=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO252*IF($D252=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP252*IF($D252=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ252*IF($D252=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR252*IF($D252=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS252*IF($D252=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ252:BM252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT252*IF($D252=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU252*IF($D252=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV252*IF($D252=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW252*IF($D252=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX252*IF($D252=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY252*IF($D252=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ252:BT252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!F335","v":"Pp"},{"$f":"+PremisaCosto!B335","v":"BT"},null,{"$f":"+[1]Potencia!F253","v":0},{"$f":"+[1]Potencia!G253","v":0},{"$f":"+[1]Potencia!H253","v":0},{"$f":"+[1]Potencia!I253","v":0},{"$f":"+[1]Potencia!J253","v":0},{"$f":"+[1]Potencia!K253","v":0},null,{"$f":"+[1]Potencia!M253","v":0},{"$f":"+[1]Potencia!N253","v":0},{"$f":"+[1]Potencia!O253","v":0},{"$f":"+[1]Potencia!P253","v":0},{"$f":"+[1]Potencia!Q253","v":0},null,{"$f":"+[1]Potencia!S253","v":0},{"$f":"+[1]Potencia!T253","v":0},{"$f":"+[1]Potencia!U253","v":0},{"$f":"+[1]Potencia!V253","v":0},{"$f":"+[1]Potencia!W253","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T253:W253)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI253:AL253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG253*IF($D253=\"BT\",Balance!D$98,IF($D253=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH253*IF($D253=\"BT\",Balance!E$98,IF($D253=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI253*IF($D253=\"BT\",Balance!F$98,IF($D253=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ253*IF($D253=\"BT\",Balance!G$98,IF($D253=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK253*IF($D253=\"BT\",Balance!H$98,IF($D253=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL253*IF($D253=\"BT\",Balance!I$98,IF($D253=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC253:BF253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN253*IF($D253=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO253*IF($D253=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP253*IF($D253=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ253*IF($D253=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR253*IF($D253=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS253*IF($D253=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ253:BM253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT253*IF($D253=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU253*IF($D253=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV253*IF($D253=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW253*IF($D253=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX253*IF($D253=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY253*IF($D253=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ253:BT253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!F336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,{"$f":"+[1]Potencia!F254","v":0},{"$f":"+[1]Potencia!G254","v":0},{"$f":"+[1]Potencia!H254","v":0},{"$f":"+[1]Potencia!I254","v":0},{"$f":"+[1]Potencia!J254","v":0},{"$f":"+[1]Potencia!K254","v":0},null,{"$f":"+[1]Potencia!M254","v":0},{"$f":"+[1]Potencia!N254","v":0},{"$f":"+[1]Potencia!O254","v":0},{"$f":"+[1]Potencia!P254","v":0},{"$f":"+[1]Potencia!Q254","v":0},null,{"$f":"+[1]Potencia!S254","v":0},{"$f":"+[1]Potencia!T254","v":0},{"$f":"+[1]Potencia!U254","v":0},{"$f":"+[1]Potencia!V254","v":0},{"$f":"+[1]Potencia!W254","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T254:W254)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI254:AL254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG254*IF($D254=\"BT\",Balance!D$98,IF($D254=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH254*IF($D254=\"BT\",Balance!E$98,IF($D254=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI254*IF($D254=\"BT\",Balance!F$98,IF($D254=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ254*IF($D254=\"BT\",Balance!G$98,IF($D254=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK254*IF($D254=\"BT\",Balance!H$98,IF($D254=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL254*IF($D254=\"BT\",Balance!I$98,IF($D254=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC254:BF254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN254*IF($D254=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO254*IF($D254=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP254*IF($D254=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ254*IF($D254=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR254*IF($D254=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS254*IF($D254=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ254:BM254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT254*IF($D254=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU254*IF($D254=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV254*IF($D254=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW254*IF($D254=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX254*IF($D254=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY254*IF($D254=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ254:BT254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!F337","v":"Pp"},{"$f":"+PremisaCosto!B337","v":"BT"},null,{"$f":"+[1]Potencia!F255","v":0},{"$f":"+[1]Potencia!G255","v":0},{"$f":"+[1]Potencia!H255","v":0},{"$f":"+[1]Potencia!I255","v":0},{"$f":"+[1]Potencia!J255","v":0},{"$f":"+[1]Potencia!K255","v":0},null,{"$f":"+[1]Potencia!M255","v":0},{"$f":"+[1]Potencia!N255","v":0},{"$f":"+[1]Potencia!O255","v":0},{"$f":"+[1]Potencia!P255","v":0},{"$f":"+[1]Potencia!Q255","v":0},null,{"$f":"+[1]Potencia!S255","v":0},{"$f":"+[1]Potencia!T255","v":0},{"$f":"+[1]Potencia!U255","v":0},{"$f":"+[1]Potencia!V255","v":0},{"$f":"+[1]Potencia!W255","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T255:W255)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI255:AL255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG255*IF($D255=\"BT\",Balance!D$98,IF($D255=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH255*IF($D255=\"BT\",Balance!E$98,IF($D255=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI255*IF($D255=\"BT\",Balance!F$98,IF($D255=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ255*IF($D255=\"BT\",Balance!G$98,IF($D255=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK255*IF($D255=\"BT\",Balance!H$98,IF($D255=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL255*IF($D255=\"BT\",Balance!I$98,IF($D255=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC255:BF255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN255*IF($D255=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO255*IF($D255=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP255*IF($D255=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ255*IF($D255=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR255*IF($D255=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS255*IF($D255=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ255:BM255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT255*IF($D255=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU255*IF($D255=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV255*IF($D255=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW255*IF($D255=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX255*IF($D255=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY255*IF($D255=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ255:BT255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!F338","v":"Pp"},{"$f":"+PremisaCosto!B338","v":"BT"},null,{"$f":"+[1]Potencia!F256","v":0},{"$f":"+[1]Potencia!G256","v":0},{"$f":"+[1]Potencia!H256","v":0},{"$f":"+[1]Potencia!I256","v":0},{"$f":"+[1]Potencia!J256","v":0},{"$f":"+[1]Potencia!K256","v":0},null,{"$f":"+[1]Potencia!M256","v":0},{"$f":"+[1]Potencia!N256","v":0},{"$f":"+[1]Potencia!O256","v":0},{"$f":"+[1]Potencia!P256","v":0},{"$f":"+[1]Potencia!Q256","v":0},null,{"$f":"+[1]Potencia!S256","v":0},{"$f":"+[1]Potencia!T256","v":0},{"$f":"+[1]Potencia!U256","v":0},{"$f":"+[1]Potencia!V256","v":0},{"$f":"+[1]Potencia!W256","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T256:W256)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI256:AL256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG256*IF($D256=\"BT\",Balance!D$98,IF($D256=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH256*IF($D256=\"BT\",Balance!E$98,IF($D256=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI256*IF($D256=\"BT\",Balance!F$98,IF($D256=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ256*IF($D256=\"BT\",Balance!G$98,IF($D256=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK256*IF($D256=\"BT\",Balance!H$98,IF($D256=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL256*IF($D256=\"BT\",Balance!I$98,IF($D256=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC256:BF256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN256*IF($D256=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO256*IF($D256=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP256*IF($D256=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ256*IF($D256=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR256*IF($D256=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS256*IF($D256=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ256:BM256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT256*IF($D256=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU256*IF($D256=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV256*IF($D256=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW256*IF($D256=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX256*IF($D256=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY256*IF($D256=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ256:BT256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!F339","v":"Pp"},{"$f":"+PremisaCosto!B339","v":"BT"},null,{"$f":"+[1]Potencia!F257","v":0},{"$f":"+[1]Potencia!G257","v":0},{"$f":"+[1]Potencia!H257","v":0},{"$f":"+[1]Potencia!I257","v":0},{"$f":"+[1]Potencia!J257","v":0},{"$f":"+[1]Potencia!K257","v":0},null,{"$f":"+[1]Potencia!M257","v":0},{"$f":"+[1]Potencia!N257","v":0},{"$f":"+[1]Potencia!O257","v":0},{"$f":"+[1]Potencia!P257","v":0},{"$f":"+[1]Potencia!Q257","v":0},null,{"$f":"+[1]Potencia!S257","v":0},{"$f":"+[1]Potencia!T257","v":0},{"$f":"+[1]Potencia!U257","v":0},{"$f":"+[1]Potencia!V257","v":0},{"$f":"+[1]Potencia!W257","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T257:W257)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI257:AL257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG257*IF($D257=\"BT\",Balance!D$98,IF($D257=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH257*IF($D257=\"BT\",Balance!E$98,IF($D257=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI257*IF($D257=\"BT\",Balance!F$98,IF($D257=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ257*IF($D257=\"BT\",Balance!G$98,IF($D257=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK257*IF($D257=\"BT\",Balance!H$98,IF($D257=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL257*IF($D257=\"BT\",Balance!I$98,IF($D257=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC257:BF257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN257*IF($D257=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO257*IF($D257=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP257*IF($D257=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ257*IF($D257=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR257*IF($D257=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS257*IF($D257=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ257:BM257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT257*IF($D257=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU257*IF($D257=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV257*IF($D257=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW257*IF($D257=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX257*IF($D257=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY257*IF($D257=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ257:BT257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!F340","v":"Pp"},{"$f":"+PremisaCosto!B340","v":"BT"},null,{"$f":"+[1]Potencia!F258","v":0},{"$f":"+[1]Potencia!G258","v":0},{"$f":"+[1]Potencia!H258","v":0},{"$f":"+[1]Potencia!I258","v":0},{"$f":"+[1]Potencia!J258","v":0},{"$f":"+[1]Potencia!K258","v":0},null,{"$f":"+[1]Potencia!M258","v":0},{"$f":"+[1]Potencia!N258","v":0},{"$f":"+[1]Potencia!O258","v":0},{"$f":"+[1]Potencia!P258","v":0},{"$f":"+[1]Potencia!Q258","v":0},null,{"$f":"+[1]Potencia!S258","v":0},{"$f":"+[1]Potencia!T258","v":0},{"$f":"+[1]Potencia!U258","v":0},{"$f":"+[1]Potencia!V258","v":0},{"$f":"+[1]Potencia!W258","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T258:W258)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI258:AL258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG258*IF($D258=\"BT\",Balance!D$98,IF($D258=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH258*IF($D258=\"BT\",Balance!E$98,IF($D258=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI258*IF($D258=\"BT\",Balance!F$98,IF($D258=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ258*IF($D258=\"BT\",Balance!G$98,IF($D258=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK258*IF($D258=\"BT\",Balance!H$98,IF($D258=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL258*IF($D258=\"BT\",Balance!I$98,IF($D258=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC258:BF258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN258*IF($D258=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO258*IF($D258=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP258*IF($D258=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ258*IF($D258=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR258*IF($D258=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS258*IF($D258=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ258:BM258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT258*IF($D258=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU258*IF($D258=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV258*IF($D258=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW258*IF($D258=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX258*IF($D258=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY258*IF($D258=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ258:BT258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!F341","v":"Pp"},{"$f":"+PremisaCosto!B341","v":"BT"},null,{"$f":"+[1]Potencia!F259","v":0},{"$f":"+[1]Potencia!G259","v":0},{"$f":"+[1]Potencia!H259","v":0},{"$f":"+[1]Potencia!I259","v":0},{"$f":"+[1]Potencia!J259","v":0},{"$f":"+[1]Potencia!K259","v":0},null,{"$f":"+[1]Potencia!M259","v":0},{"$f":"+[1]Potencia!N259","v":0},{"$f":"+[1]Potencia!O259","v":0},{"$f":"+[1]Potencia!P259","v":0},{"$f":"+[1]Potencia!Q259","v":0},null,{"$f":"+[1]Potencia!S259","v":0},{"$f":"+[1]Potencia!T259","v":0},{"$f":"+[1]Potencia!U259","v":0},{"$f":"+[1]Potencia!V259","v":0},{"$f":"+[1]Potencia!W259","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T259:W259)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI259:AL259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG259*IF($D259=\"BT\",Balance!D$98,IF($D259=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH259*IF($D259=\"BT\",Balance!E$98,IF($D259=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI259*IF($D259=\"BT\",Balance!F$98,IF($D259=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ259*IF($D259=\"BT\",Balance!G$98,IF($D259=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK259*IF($D259=\"BT\",Balance!H$98,IF($D259=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL259*IF($D259=\"BT\",Balance!I$98,IF($D259=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC259:BF259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN259*IF($D259=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO259*IF($D259=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP259*IF($D259=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ259*IF($D259=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR259*IF($D259=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS259*IF($D259=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ259:BM259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT259*IF($D259=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU259*IF($D259=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV259*IF($D259=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW259*IF($D259=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX259*IF($D259=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY259*IF($D259=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ259:BT259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!F342","v":"Pp"},{"$f":"+PremisaCosto!B342","v":"BT"},null,{"$f":"+[1]Potencia!F260","v":0},{"$f":"+[1]Potencia!G260","v":0},{"$f":"+[1]Potencia!H260","v":0},{"$f":"+[1]Potencia!I260","v":0},{"$f":"+[1]Potencia!J260","v":0},{"$f":"+[1]Potencia!K260","v":0},null,{"$f":"+[1]Potencia!M260","v":0},{"$f":"+[1]Potencia!N260","v":0},{"$f":"+[1]Potencia!O260","v":0},{"$f":"+[1]Potencia!P260","v":0},{"$f":"+[1]Potencia!Q260","v":0},null,{"$f":"+[1]Potencia!S260","v":0},{"$f":"+[1]Potencia!T260","v":0},{"$f":"+[1]Potencia!U260","v":0},{"$f":"+[1]Potencia!V260","v":0},{"$f":"+[1]Potencia!W260","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T260:W260)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI260:AL260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG260*IF($D260=\"BT\",Balance!D$98,IF($D260=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH260*IF($D260=\"BT\",Balance!E$98,IF($D260=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI260*IF($D260=\"BT\",Balance!F$98,IF($D260=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ260*IF($D260=\"BT\",Balance!G$98,IF($D260=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK260*IF($D260=\"BT\",Balance!H$98,IF($D260=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL260*IF($D260=\"BT\",Balance!I$98,IF($D260=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC260:BF260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN260*IF($D260=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO260*IF($D260=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP260*IF($D260=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ260*IF($D260=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR260*IF($D260=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS260*IF($D260=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ260:BM260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT260*IF($D260=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU260*IF($D260=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV260*IF($D260=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW260*IF($D260=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX260*IF($D260=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY260*IF($D260=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ260:BT260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!F343","v":"Pp"},{"$f":"+PremisaCosto!B343","v":"BT"},null,{"$f":"+[1]Potencia!F261","v":0},{"$f":"+[1]Potencia!G261","v":0},{"$f":"+[1]Potencia!H261","v":0},{"$f":"+[1]Potencia!I261","v":0},{"$f":"+[1]Potencia!J261","v":0},{"$f":"+[1]Potencia!K261","v":0},null,{"$f":"+[1]Potencia!M261","v":0},{"$f":"+[1]Potencia!N261","v":0},{"$f":"+[1]Potencia!O261","v":0},{"$f":"+[1]Potencia!P261","v":0},{"$f":"+[1]Potencia!Q261","v":0},null,{"$f":"+[1]Potencia!S261","v":0},{"$f":"+[1]Potencia!T261","v":0},{"$f":"+[1]Potencia!U261","v":0},{"$f":"+[1]Potencia!V261","v":0},{"$f":"+[1]Potencia!W261","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T261:W261)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI261:AL261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG261*IF($D261=\"BT\",Balance!D$98,IF($D261=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH261*IF($D261=\"BT\",Balance!E$98,IF($D261=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI261*IF($D261=\"BT\",Balance!F$98,IF($D261=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ261*IF($D261=\"BT\",Balance!G$98,IF($D261=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK261*IF($D261=\"BT\",Balance!H$98,IF($D261=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL261*IF($D261=\"BT\",Balance!I$98,IF($D261=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC261:BF261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN261*IF($D261=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO261*IF($D261=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP261*IF($D261=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ261*IF($D261=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR261*IF($D261=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS261*IF($D261=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ261:BM261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT261*IF($D261=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU261*IF($D261=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV261*IF($D261=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW261*IF($D261=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX261*IF($D261=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY261*IF($D261=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ261:BT261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!F344","v":"Pp"},{"$f":"+PremisaCosto!B344","v":"BT"},null,{"$f":"+[1]Potencia!F262","v":0},{"$f":"+[1]Potencia!G262","v":0},{"$f":"+[1]Potencia!H262","v":0},{"$f":"+[1]Potencia!I262","v":0},{"$f":"+[1]Potencia!J262","v":0},{"$f":"+[1]Potencia!K262","v":0},null,{"$f":"+[1]Potencia!M262","v":0},{"$f":"+[1]Potencia!N262","v":0},{"$f":"+[1]Potencia!O262","v":0},{"$f":"+[1]Potencia!P262","v":0},{"$f":"+[1]Potencia!Q262","v":0},null,{"$f":"+[1]Potencia!S262","v":0},{"$f":"+[1]Potencia!T262","v":0},{"$f":"+[1]Potencia!U262","v":0},{"$f":"+[1]Potencia!V262","v":0},{"$f":"+[1]Potencia!W262","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T262:W262)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI262:AL262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG262*IF($D262=\"BT\",Balance!D$98,IF($D262=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH262*IF($D262=\"BT\",Balance!E$98,IF($D262=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI262*IF($D262=\"BT\",Balance!F$98,IF($D262=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ262*IF($D262=\"BT\",Balance!G$98,IF($D262=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK262*IF($D262=\"BT\",Balance!H$98,IF($D262=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL262*IF($D262=\"BT\",Balance!I$98,IF($D262=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC262:BF262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN262*IF($D262=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO262*IF($D262=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP262*IF($D262=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ262*IF($D262=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR262*IF($D262=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS262*IF($D262=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ262:BM262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT262*IF($D262=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU262*IF($D262=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV262*IF($D262=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW262*IF($D262=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX262*IF($D262=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY262*IF($D262=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ262:BT262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!F345","v":"Pp"},{"$f":"+PremisaCosto!B345","v":"BT"},null,{"$f":"+[1]Potencia!F263","v":0},{"$f":"+[1]Potencia!G263","v":0},{"$f":"+[1]Potencia!H263","v":0},{"$f":"+[1]Potencia!I263","v":0},{"$f":"+[1]Potencia!J263","v":0},{"$f":"+[1]Potencia!K263","v":0},null,{"$f":"+[1]Potencia!M263","v":0},{"$f":"+[1]Potencia!N263","v":0},{"$f":"+[1]Potencia!O263","v":0},{"$f":"+[1]Potencia!P263","v":0},{"$f":"+[1]Potencia!Q263","v":0},null,{"$f":"+[1]Potencia!S263","v":0},{"$f":"+[1]Potencia!T263","v":0},{"$f":"+[1]Potencia!U263","v":0},{"$f":"+[1]Potencia!V263","v":0},{"$f":"+[1]Potencia!W263","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T263:W263)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI263:AL263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG263*IF($D263=\"BT\",Balance!D$98,IF($D263=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH263*IF($D263=\"BT\",Balance!E$98,IF($D263=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI263*IF($D263=\"BT\",Balance!F$98,IF($D263=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ263*IF($D263=\"BT\",Balance!G$98,IF($D263=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK263*IF($D263=\"BT\",Balance!H$98,IF($D263=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL263*IF($D263=\"BT\",Balance!I$98,IF($D263=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC263:BF263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN263*IF($D263=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO263*IF($D263=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP263*IF($D263=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ263*IF($D263=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR263*IF($D263=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS263*IF($D263=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ263:BM263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT263*IF($D263=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU263*IF($D263=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV263*IF($D263=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW263*IF($D263=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX263*IF($D263=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY263*IF($D263=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ263:BT263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!F346","v":"Pp"},{"$f":"+PremisaCosto!B346","v":"BT"},null,{"$f":"+[1]Potencia!F264","v":0},{"$f":"+[1]Potencia!G264","v":0},{"$f":"+[1]Potencia!H264","v":0},{"$f":"+[1]Potencia!I264","v":0},{"$f":"+[1]Potencia!J264","v":0},{"$f":"+[1]Potencia!K264","v":0},null,{"$f":"+[1]Potencia!M264","v":0},{"$f":"+[1]Potencia!N264","v":0},{"$f":"+[1]Potencia!O264","v":0},{"$f":"+[1]Potencia!P264","v":0},{"$f":"+[1]Potencia!Q264","v":0},null,{"$f":"+[1]Potencia!S264","v":0},{"$f":"+[1]Potencia!T264","v":0},{"$f":"+[1]Potencia!U264","v":0},{"$f":"+[1]Potencia!V264","v":0},{"$f":"+[1]Potencia!W264","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T264:W264)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI264:AL264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG264*IF($D264=\"BT\",Balance!D$98,IF($D264=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH264*IF($D264=\"BT\",Balance!E$98,IF($D264=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI264*IF($D264=\"BT\",Balance!F$98,IF($D264=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ264*IF($D264=\"BT\",Balance!G$98,IF($D264=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK264*IF($D264=\"BT\",Balance!H$98,IF($D264=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL264*IF($D264=\"BT\",Balance!I$98,IF($D264=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC264:BF264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN264*IF($D264=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO264*IF($D264=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP264*IF($D264=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ264*IF($D264=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR264*IF($D264=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS264*IF($D264=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ264:BM264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT264*IF($D264=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU264*IF($D264=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV264*IF($D264=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW264*IF($D264=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX264*IF($D264=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY264*IF($D264=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ264:BT264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!F347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,{"$f":"+[1]Potencia!F265","v":0},{"$f":"+[1]Potencia!G265","v":0},{"$f":"+[1]Potencia!H265","v":0},{"$f":"+[1]Potencia!I265","v":0},{"$f":"+[1]Potencia!J265","v":0},{"$f":"+[1]Potencia!K265","v":0},null,{"$f":"+[1]Potencia!M265","v":0},{"$f":"+[1]Potencia!N265","v":0},{"$f":"+[1]Potencia!O265","v":0},{"$f":"+[1]Potencia!P265","v":0},{"$f":"+[1]Potencia!Q265","v":0},null,{"$f":"+[1]Potencia!S265","v":0},{"$f":"+[1]Potencia!T265","v":0},{"$f":"+[1]Potencia!U265","v":0},{"$f":"+[1]Potencia!V265","v":0},{"$f":"+[1]Potencia!W265","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T265:W265)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI265:AL265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG265*IF($D265=\"BT\",Balance!D$98,IF($D265=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH265*IF($D265=\"BT\",Balance!E$98,IF($D265=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI265*IF($D265=\"BT\",Balance!F$98,IF($D265=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ265*IF($D265=\"BT\",Balance!G$98,IF($D265=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK265*IF($D265=\"BT\",Balance!H$98,IF($D265=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL265*IF($D265=\"BT\",Balance!I$98,IF($D265=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC265:BF265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN265*IF($D265=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO265*IF($D265=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP265*IF($D265=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ265*IF($D265=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR265*IF($D265=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS265*IF($D265=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ265:BM265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT265*IF($D265=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU265*IF($D265=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV265*IF($D265=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW265*IF($D265=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX265*IF($D265=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY265*IF($D265=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ265:BT265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!F348","v":"Pp"},{"$f":"+PremisaCosto!B348","v":"X2"},null,{"$f":"+[1]Potencia!F266","v":0},{"$f":"+[1]Potencia!G266","v":0},{"$f":"+[1]Potencia!H266","v":0},{"$f":"+[1]Potencia!I266","v":0},{"$f":"+[1]Potencia!J266","v":0},{"$f":"+[1]Potencia!K266","v":0},null,{"$f":"+[1]Potencia!M266","v":0},{"$f":"+[1]Potencia!N266","v":0},{"$f":"+[1]Potencia!O266","v":0},{"$f":"+[1]Potencia!P266","v":0},{"$f":"+[1]Potencia!Q266","v":0},null,{"$f":"+[1]Potencia!S266","v":0},{"$f":"+[1]Potencia!T266","v":0},{"$f":"+[1]Potencia!U266","v":0},{"$f":"+[1]Potencia!V266","v":0},{"$f":"+[1]Potencia!W266","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T266:W266)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI266:AL266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG266*IF($D266=\"BT\",Balance!D$98,IF($D266=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH266*IF($D266=\"BT\",Balance!E$98,IF($D266=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI266*IF($D266=\"BT\",Balance!F$98,IF($D266=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ266*IF($D266=\"BT\",Balance!G$98,IF($D266=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK266*IF($D266=\"BT\",Balance!H$98,IF($D266=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL266*IF($D266=\"BT\",Balance!I$98,IF($D266=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC266:BF266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN266*IF($D266=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO266*IF($D266=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP266*IF($D266=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ266*IF($D266=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR266*IF($D266=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS266*IF($D266=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ266:BM266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT266*IF($D266=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU266*IF($D266=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV266*IF($D266=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW266*IF($D266=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX266*IF($D266=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY266*IF($D266=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ266:BT266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!F349","v":"Pfp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,{"$f":"+[1]Potencia!F267","v":0},{"$f":"+[1]Potencia!G267","v":0},{"$f":"+[1]Potencia!H267","v":0},{"$f":"+[1]Potencia!I267","v":0},{"$f":"+[1]Potencia!J267","v":0},{"$f":"+[1]Potencia!K267","v":0},null,{"$f":"+[1]Potencia!M267","v":0},{"$f":"+[1]Potencia!N267","v":0},{"$f":"+[1]Potencia!O267","v":0},{"$f":"+[1]Potencia!P267","v":0},{"$f":"+[1]Potencia!Q267","v":0},null,{"$f":"+[1]Potencia!S267","v":0},{"$f":"+[1]Potencia!T267","v":0},{"$f":"+[1]Potencia!U267","v":0},{"$f":"+[1]Potencia!V267","v":0},{"$f":"+[1]Potencia!W267","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T267:W267)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI267:AL267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG267*IF($D267=\"BT\",Balance!D$98,IF($D267=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH267*IF($D267=\"BT\",Balance!E$98,IF($D267=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI267*IF($D267=\"BT\",Balance!F$98,IF($D267=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ267*IF($D267=\"BT\",Balance!G$98,IF($D267=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK267*IF($D267=\"BT\",Balance!H$98,IF($D267=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL267*IF($D267=\"BT\",Balance!I$98,IF($D267=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC267:BF267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN267*IF($D267=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO267*IF($D267=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP267*IF($D267=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ267*IF($D267=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR267*IF($D267=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS267*IF($D267=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ267:BM267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT267*IF($D267=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU267*IF($D267=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV267*IF($D267=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW267*IF($D267=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX267*IF($D267=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY267*IF($D267=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ267:BT267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!F350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,{"$f":"+[1]Potencia!F268","v":0},{"$f":"+[1]Potencia!G268","v":0},{"$f":"+[1]Potencia!H268","v":0},{"$f":"+[1]Potencia!I268","v":0},{"$f":"+[1]Potencia!J268","v":0},{"$f":"+[1]Potencia!K268","v":0},null,{"$f":"+[1]Potencia!M268","v":0},{"$f":"+[1]Potencia!N268","v":0},{"$f":"+[1]Potencia!O268","v":0},{"$f":"+[1]Potencia!P268","v":0},{"$f":"+[1]Potencia!Q268","v":0},null,{"$f":"+[1]Potencia!S268","v":0},{"$f":"+[1]Potencia!T268","v":0},{"$f":"+[1]Potencia!U268","v":0},{"$f":"+[1]Potencia!V268","v":0},{"$f":"+[1]Potencia!W268","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T268:W268)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI268:AL268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG268*IF($D268=\"BT\",Balance!D$98,IF($D268=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH268*IF($D268=\"BT\",Balance!E$98,IF($D268=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI268*IF($D268=\"BT\",Balance!F$98,IF($D268=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ268*IF($D268=\"BT\",Balance!G$98,IF($D268=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK268*IF($D268=\"BT\",Balance!H$98,IF($D268=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL268*IF($D268=\"BT\",Balance!I$98,IF($D268=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC268:BF268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN268*IF($D268=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO268*IF($D268=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP268*IF($D268=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ268*IF($D268=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR268*IF($D268=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS268*IF($D268=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ268:BM268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT268*IF($D268=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU268*IF($D268=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV268*IF($D268=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW268*IF($D268=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX268*IF($D268=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY268*IF($D268=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ268:BT268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!F351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,{"$f":"+[1]Potencia!F269","v":0},{"$f":"+[1]Potencia!G269","v":0},{"$f":"+[1]Potencia!H269","v":0},{"$f":"+[1]Potencia!I269","v":0},{"$f":"+[1]Potencia!J269","v":0},{"$f":"+[1]Potencia!K269","v":0},null,{"$f":"+[1]Potencia!M269","v":0},{"$f":"+[1]Potencia!N269","v":0},{"$f":"+[1]Potencia!O269","v":0},{"$f":"+[1]Potencia!P269","v":0},{"$f":"+[1]Potencia!Q269","v":0},null,{"$f":"+[1]Potencia!S269","v":0},{"$f":"+[1]Potencia!T269","v":0},{"$f":"+[1]Potencia!U269","v":0},{"$f":"+[1]Potencia!V269","v":0},{"$f":"+[1]Potencia!W269","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T269:W269)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI269:AL269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG269*IF($D269=\"BT\",Balance!D$98,IF($D269=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH269*IF($D269=\"BT\",Balance!E$98,IF($D269=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI269*IF($D269=\"BT\",Balance!F$98,IF($D269=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ269*IF($D269=\"BT\",Balance!G$98,IF($D269=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK269*IF($D269=\"BT\",Balance!H$98,IF($D269=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL269*IF($D269=\"BT\",Balance!I$98,IF($D269=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC269:BF269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN269*IF($D269=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO269*IF($D269=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP269*IF($D269=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ269*IF($D269=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR269*IF($D269=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS269*IF($D269=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ269:BM269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT269*IF($D269=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU269*IF($D269=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV269*IF($D269=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW269*IF($D269=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX269*IF($D269=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY269*IF($D269=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ269:BT269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!F352","v":"Pp"},{"$f":"+PremisaCosto!B352","v":"X2"},null,{"$f":"+[1]Potencia!F270","v":0},{"$f":"+[1]Potencia!G270","v":0},{"$f":"+[1]Potencia!H270","v":0},{"$f":"+[1]Potencia!I270","v":0},{"$f":"+[1]Potencia!J270","v":0},{"$f":"+[1]Potencia!K270","v":0},null,{"$f":"+[1]Potencia!M270","v":0},{"$f":"+[1]Potencia!N270","v":0},{"$f":"+[1]Potencia!O270","v":0},{"$f":"+[1]Potencia!P270","v":0},{"$f":"+[1]Potencia!Q270","v":0},null,{"$f":"+[1]Potencia!S270","v":0},{"$f":"+[1]Potencia!T270","v":0},{"$f":"+[1]Potencia!U270","v":0},{"$f":"+[1]Potencia!V270","v":0},{"$f":"+[1]Potencia!W270","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T270:W270)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI270:AL270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG270*IF($D270=\"BT\",Balance!D$98,IF($D270=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH270*IF($D270=\"BT\",Balance!E$98,IF($D270=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI270*IF($D270=\"BT\",Balance!F$98,IF($D270=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ270*IF($D270=\"BT\",Balance!G$98,IF($D270=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK270*IF($D270=\"BT\",Balance!H$98,IF($D270=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL270*IF($D270=\"BT\",Balance!I$98,IF($D270=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC270:BF270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN270*IF($D270=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO270*IF($D270=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP270*IF($D270=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ270*IF($D270=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR270*IF($D270=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS270*IF($D270=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ270:BM270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT270*IF($D270=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU270*IF($D270=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV270*IF($D270=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW270*IF($D270=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX270*IF($D270=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY270*IF($D270=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ270:BT270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!F353","v":"Pp"},{"$f":"+PremisaCosto!B353","v":"X2"},null,{"$f":"+[1]Potencia!F271","v":0},{"$f":"+[1]Potencia!G271","v":0},{"$f":"+[1]Potencia!H271","v":0},{"$f":"+[1]Potencia!I271","v":0},{"$f":"+[1]Potencia!J271","v":0},{"$f":"+[1]Potencia!K271","v":0},null,{"$f":"+[1]Potencia!M271","v":0},{"$f":"+[1]Potencia!N271","v":0},{"$f":"+[1]Potencia!O271","v":0},{"$f":"+[1]Potencia!P271","v":0},{"$f":"+[1]Potencia!Q271","v":0},null,{"$f":"+[1]Potencia!S271","v":0},{"$f":"+[1]Potencia!T271","v":0},{"$f":"+[1]Potencia!U271","v":0},{"$f":"+[1]Potencia!V271","v":0},{"$f":"+[1]Potencia!W271","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T271:W271)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI271:AL271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG271*IF($D271=\"BT\",Balance!D$98,IF($D271=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH271*IF($D271=\"BT\",Balance!E$98,IF($D271=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI271*IF($D271=\"BT\",Balance!F$98,IF($D271=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ271*IF($D271=\"BT\",Balance!G$98,IF($D271=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK271*IF($D271=\"BT\",Balance!H$98,IF($D271=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL271*IF($D271=\"BT\",Balance!I$98,IF($D271=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC271:BF271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN271*IF($D271=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO271*IF($D271=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP271*IF($D271=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ271*IF($D271=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR271*IF($D271=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS271*IF($D271=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ271:BM271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT271*IF($D271=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU271*IF($D271=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV271*IF($D271=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW271*IF($D271=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX271*IF($D271=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY271*IF($D271=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ271:BT271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!F354","v":"Pp"},{"$f":"+PremisaCosto!B354","v":"X2"},null,{"$f":"+[1]Potencia!F272","v":0},{"$f":"+[1]Potencia!G272","v":0},{"$f":"+[1]Potencia!H272","v":0},{"$f":"+[1]Potencia!I272","v":0},{"$f":"+[1]Potencia!J272","v":0},{"$f":"+[1]Potencia!K272","v":0},null,{"$f":"+[1]Potencia!M272","v":0},{"$f":"+[1]Potencia!N272","v":0},{"$f":"+[1]Potencia!O272","v":0},{"$f":"+[1]Potencia!P272","v":0},{"$f":"+[1]Potencia!Q272","v":0},null,{"$f":"+[1]Potencia!S272","v":0},{"$f":"+[1]Potencia!T272","v":0},{"$f":"+[1]Potencia!U272","v":0},{"$f":"+[1]Potencia!V272","v":0},{"$f":"+[1]Potencia!W272","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T272:W272)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI272:AL272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG272*IF($D272=\"BT\",Balance!D$98,IF($D272=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH272*IF($D272=\"BT\",Balance!E$98,IF($D272=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI272*IF($D272=\"BT\",Balance!F$98,IF($D272=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ272*IF($D272=\"BT\",Balance!G$98,IF($D272=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK272*IF($D272=\"BT\",Balance!H$98,IF($D272=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL272*IF($D272=\"BT\",Balance!I$98,IF($D272=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC272:BF272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN272*IF($D272=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO272*IF($D272=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP272*IF($D272=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ272*IF($D272=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR272*IF($D272=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS272*IF($D272=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ272:BM272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT272*IF($D272=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU272*IF($D272=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV272*IF($D272=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW272*IF($D272=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX272*IF($D272=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY272*IF($D272=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ272:BT272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!F355","v":"Pp"},{"$f":"+PremisaCosto!B355","v":"X2"},null,{"$f":"+[1]Potencia!F273","v":0},{"$f":"+[1]Potencia!G273","v":0},{"$f":"+[1]Potencia!H273","v":0},{"$f":"+[1]Potencia!I273","v":0},{"$f":"+[1]Potencia!J273","v":0},{"$f":"+[1]Potencia!K273","v":0},null,{"$f":"+[1]Potencia!M273","v":0},{"$f":"+[1]Potencia!N273","v":0},{"$f":"+[1]Potencia!O273","v":0},{"$f":"+[1]Potencia!P273","v":0},{"$f":"+[1]Potencia!Q273","v":0},null,{"$f":"+[1]Potencia!S273","v":0},{"$f":"+[1]Potencia!T273","v":0},{"$f":"+[1]Potencia!U273","v":0},{"$f":"+[1]Potencia!V273","v":0},{"$f":"+[1]Potencia!W273","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T273:W273)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI273:AL273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG273*IF($D273=\"BT\",Balance!D$98,IF($D273=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH273*IF($D273=\"BT\",Balance!E$98,IF($D273=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI273*IF($D273=\"BT\",Balance!F$98,IF($D273=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ273*IF($D273=\"BT\",Balance!G$98,IF($D273=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK273*IF($D273=\"BT\",Balance!H$98,IF($D273=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL273*IF($D273=\"BT\",Balance!I$98,IF($D273=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC273:BF273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN273*IF($D273=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO273*IF($D273=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP273*IF($D273=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ273*IF($D273=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR273*IF($D273=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS273*IF($D273=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ273:BM273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT273*IF($D273=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU273*IF($D273=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV273*IF($D273=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW273*IF($D273=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX273*IF($D273=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY273*IF($D273=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ273:BT273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!F356","v":"Pp"},{"$f":"+PremisaCosto!B356","v":"X2"},null,{"$f":"+[1]Potencia!F274","v":0},{"$f":"+[1]Potencia!G274","v":0},{"$f":"+[1]Potencia!H274","v":0},{"$f":"+[1]Potencia!I274","v":0},{"$f":"+[1]Potencia!J274","v":0},{"$f":"+[1]Potencia!K274","v":0},null,{"$f":"+[1]Potencia!M274","v":0},{"$f":"+[1]Potencia!N274","v":0},{"$f":"+[1]Potencia!O274","v":0},{"$f":"+[1]Potencia!P274","v":0},{"$f":"+[1]Potencia!Q274","v":0},null,{"$f":"+[1]Potencia!S274","v":0},{"$f":"+[1]Potencia!T274","v":0},{"$f":"+[1]Potencia!U274","v":0},{"$f":"+[1]Potencia!V274","v":0},{"$f":"+[1]Potencia!W274","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T274:W274)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI274:AL274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG274*IF($D274=\"BT\",Balance!D$98,IF($D274=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH274*IF($D274=\"BT\",Balance!E$98,IF($D274=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI274*IF($D274=\"BT\",Balance!F$98,IF($D274=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ274*IF($D274=\"BT\",Balance!G$98,IF($D274=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK274*IF($D274=\"BT\",Balance!H$98,IF($D274=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL274*IF($D274=\"BT\",Balance!I$98,IF($D274=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC274:BF274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN274*IF($D274=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO274*IF($D274=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP274*IF($D274=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ274*IF($D274=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR274*IF($D274=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS274*IF($D274=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ274:BM274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT274*IF($D274=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU274*IF($D274=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV274*IF($D274=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW274*IF($D274=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX274*IF($D274=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY274*IF($D274=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ274:BT274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!F357","v":"Pp"},{"$f":"+PremisaCosto!B357","v":"X2"},null,{"$f":"+[1]Potencia!F275","v":0},{"$f":"+[1]Potencia!G275","v":0},{"$f":"+[1]Potencia!H275","v":0},{"$f":"+[1]Potencia!I275","v":0},{"$f":"+[1]Potencia!J275","v":0},{"$f":"+[1]Potencia!K275","v":0},null,{"$f":"+[1]Potencia!M275","v":0},{"$f":"+[1]Potencia!N275","v":0},{"$f":"+[1]Potencia!O275","v":0},{"$f":"+[1]Potencia!P275","v":0},{"$f":"+[1]Potencia!Q275","v":0},null,{"$f":"+[1]Potencia!S275","v":0},{"$f":"+[1]Potencia!T275","v":0},{"$f":"+[1]Potencia!U275","v":0},{"$f":"+[1]Potencia!V275","v":0},{"$f":"+[1]Potencia!W275","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T275:W275)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI275:AL275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG275*IF($D275=\"BT\",Balance!D$98,IF($D275=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH275*IF($D275=\"BT\",Balance!E$98,IF($D275=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI275*IF($D275=\"BT\",Balance!F$98,IF($D275=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ275*IF($D275=\"BT\",Balance!G$98,IF($D275=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK275*IF($D275=\"BT\",Balance!H$98,IF($D275=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL275*IF($D275=\"BT\",Balance!I$98,IF($D275=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC275:BF275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN275*IF($D275=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO275*IF($D275=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP275*IF($D275=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ275*IF($D275=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR275*IF($D275=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS275*IF($D275=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ275:BM275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT275*IF($D275=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU275*IF($D275=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV275*IF($D275=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW275*IF($D275=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX275*IF($D275=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY275*IF($D275=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ275:BT275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!F358","v":"Pp"},{"$f":"+PremisaCosto!B358","v":"X2"},null,{"$f":"+[1]Potencia!F276","v":0},{"$f":"+[1]Potencia!G276","v":0},{"$f":"+[1]Potencia!H276","v":0},{"$f":"+[1]Potencia!I276","v":0},{"$f":"+[1]Potencia!J276","v":0},{"$f":"+[1]Potencia!K276","v":0},null,{"$f":"+[1]Potencia!M276","v":0},{"$f":"+[1]Potencia!N276","v":0},{"$f":"+[1]Potencia!O276","v":0},{"$f":"+[1]Potencia!P276","v":0},{"$f":"+[1]Potencia!Q276","v":0},null,{"$f":"+[1]Potencia!S276","v":0},{"$f":"+[1]Potencia!T276","v":0},{"$f":"+[1]Potencia!U276","v":0},{"$f":"+[1]Potencia!V276","v":0},{"$f":"+[1]Potencia!W276","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T276:W276)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI276:AL276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG276*IF($D276=\"BT\",Balance!D$98,IF($D276=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH276*IF($D276=\"BT\",Balance!E$98,IF($D276=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI276*IF($D276=\"BT\",Balance!F$98,IF($D276=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ276*IF($D276=\"BT\",Balance!G$98,IF($D276=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK276*IF($D276=\"BT\",Balance!H$98,IF($D276=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL276*IF($D276=\"BT\",Balance!I$98,IF($D276=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC276:BF276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN276*IF($D276=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO276*IF($D276=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP276*IF($D276=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ276*IF($D276=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR276*IF($D276=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS276*IF($D276=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ276:BM276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT276*IF($D276=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU276*IF($D276=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV276*IF($D276=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW276*IF($D276=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX276*IF($D276=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY276*IF($D276=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ276:BT276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!F359","v":"Pp"},{"$f":"+PremisaCosto!B359","v":"X2"},null,{"$f":"+[1]Potencia!F277","v":0},{"$f":"+[1]Potencia!G277","v":0},{"$f":"+[1]Potencia!H277","v":0},{"$f":"+[1]Potencia!I277","v":0},{"$f":"+[1]Potencia!J277","v":0},{"$f":"+[1]Potencia!K277","v":0},null,{"$f":"+[1]Potencia!M277","v":0},{"$f":"+[1]Potencia!N277","v":0},{"$f":"+[1]Potencia!O277","v":0},{"$f":"+[1]Potencia!P277","v":0},{"$f":"+[1]Potencia!Q277","v":0},null,{"$f":"+[1]Potencia!S277","v":0},{"$f":"+[1]Potencia!T277","v":0},{"$f":"+[1]Potencia!U277","v":0},{"$f":"+[1]Potencia!V277","v":0},{"$f":"+[1]Potencia!W277","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T277:W277)","v":0},null,{"$f":"+F277","v":0},0,0,0,0,0,null,{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI277:AL277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG277*IF($D277=\"BT\",Balance!D$98,IF($D277=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH277*IF($D277=\"BT\",Balance!E$98,IF($D277=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI277*IF($D277=\"BT\",Balance!F$98,IF($D277=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ277*IF($D277=\"BT\",Balance!G$98,IF($D277=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK277*IF($D277=\"BT\",Balance!H$98,IF($D277=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL277*IF($D277=\"BT\",Balance!I$98,IF($D277=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC277:BF277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN277*IF($D277=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO277*IF($D277=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP277*IF($D277=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ277*IF($D277=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR277*IF($D277=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS277*IF($D277=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ277:BM277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT277*IF($D277=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU277*IF($D277=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV277*IF($D277=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW277*IF($D277=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX277*IF($D277=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY277*IF($D277=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ277:BT277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!F360","v":"Pp"},{"$f":"+PremisaCosto!B360","v":"X2"},null,{"$f":"+[1]Potencia!F278","v":0},{"$f":"+[1]Potencia!G278","v":0},{"$f":"+[1]Potencia!H278","v":0},{"$f":"+[1]Potencia!I278","v":0},{"$f":"+[1]Potencia!J278","v":0},{"$f":"+[1]Potencia!K278","v":0},null,{"$f":"+[1]Potencia!M278","v":0},{"$f":"+[1]Potencia!N278","v":0},{"$f":"+[1]Potencia!O278","v":0},{"$f":"+[1]Potencia!P278","v":0},{"$f":"+[1]Potencia!Q278","v":0},null,{"$f":"+[1]Potencia!S278","v":0},{"$f":"+[1]Potencia!T278","v":0},{"$f":"+[1]Potencia!U278","v":0},{"$f":"+[1]Potencia!V278","v":0},{"$f":"+[1]Potencia!W278","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T278:W278)","v":0},null,0,{"$f":"+G278","v":0},{"$f":"+H278","v":0},{"$f":"+I278","v":0},{"$f":"+J278","v":0},{"$f":"+K278","v":0},null,{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI278:AL278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG278*IF($D278=\"BT\",Balance!D$98,IF($D278=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH278*IF($D278=\"BT\",Balance!E$98,IF($D278=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI278*IF($D278=\"BT\",Balance!F$98,IF($D278=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ278*IF($D278=\"BT\",Balance!G$98,IF($D278=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK278*IF($D278=\"BT\",Balance!H$98,IF($D278=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL278*IF($D278=\"BT\",Balance!I$98,IF($D278=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC278:BF278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN278*IF($D278=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO278*IF($D278=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP278*IF($D278=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ278*IF($D278=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR278*IF($D278=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS278*IF($D278=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ278:BM278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT278*IF($D278=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU278*IF($D278=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV278*IF($D278=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW278*IF($D278=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX278*IF($D278=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY278*IF($D278=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ278:BT278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!F361","v":"Pp"},{"$f":"+PremisaCosto!B361","v":"X2"},null,{"$f":"+[1]Potencia!F279","v":0},{"$f":"+[1]Potencia!G279","v":0},{"$f":"+[1]Potencia!H279","v":0},{"$f":"+[1]Potencia!I279","v":0},{"$f":"+[1]Potencia!J279","v":0},{"$f":"+[1]Potencia!K279","v":0},null,{"$f":"+[1]Potencia!M279","v":0},{"$f":"+[1]Potencia!N279","v":0},{"$f":"+[1]Potencia!O279","v":0},{"$f":"+[1]Potencia!P279","v":0},{"$f":"+[1]Potencia!Q279","v":0},null,{"$f":"+[1]Potencia!S279","v":0},{"$f":"+[1]Potencia!T279","v":0},{"$f":"+[1]Potencia!U279","v":0},{"$f":"+[1]Potencia!V279","v":0},{"$f":"+[1]Potencia!W279","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T279:W279)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI279:AL279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG279*IF($D279=\"BT\",Balance!D$98,IF($D279=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH279*IF($D279=\"BT\",Balance!E$98,IF($D279=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI279*IF($D279=\"BT\",Balance!F$98,IF($D279=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ279*IF($D279=\"BT\",Balance!G$98,IF($D279=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK279*IF($D279=\"BT\",Balance!H$98,IF($D279=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL279*IF($D279=\"BT\",Balance!I$98,IF($D279=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC279:BF279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN279*IF($D279=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO279*IF($D279=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP279*IF($D279=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ279*IF($D279=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR279*IF($D279=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS279*IF($D279=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ279:BM279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT279*IF($D279=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU279*IF($D279=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV279*IF($D279=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW279*IF($D279=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX279*IF($D279=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY279*IF($D279=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ279:BT279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!F362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,{"$f":"+[1]Potencia!F280","v":0},{"$f":"+[1]Potencia!G280","v":0},{"$f":"+[1]Potencia!H280","v":0},{"$f":"+[1]Potencia!I280","v":0},{"$f":"+[1]Potencia!J280","v":0},{"$f":"+[1]Potencia!K280","v":0},null,{"$f":"+[1]Potencia!M280","v":0},{"$f":"+[1]Potencia!N280","v":0},{"$f":"+[1]Potencia!O280","v":0},{"$f":"+[1]Potencia!P280","v":0},{"$f":"+[1]Potencia!Q280","v":0},null,{"$f":"+[1]Potencia!S280","v":0},{"$f":"+[1]Potencia!T280","v":0},{"$f":"+[1]Potencia!U280","v":0},{"$f":"+[1]Potencia!V280","v":0},{"$f":"+[1]Potencia!W280","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T280:W280)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI280:AL280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG280*IF($D280=\"BT\",Balance!D$98,IF($D280=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH280*IF($D280=\"BT\",Balance!E$98,IF($D280=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI280*IF($D280=\"BT\",Balance!F$98,IF($D280=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ280*IF($D280=\"BT\",Balance!G$98,IF($D280=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK280*IF($D280=\"BT\",Balance!H$98,IF($D280=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL280*IF($D280=\"BT\",Balance!I$98,IF($D280=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC280:BF280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN280*IF($D280=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO280*IF($D280=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP280*IF($D280=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ280*IF($D280=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR280*IF($D280=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS280*IF($D280=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ280:BM280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT280*IF($D280=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU280*IF($D280=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV280*IF($D280=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW280*IF($D280=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX280*IF($D280=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY280*IF($D280=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ280:BT280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!F363","v":"Pp"},{"$f":"+PremisaCosto!B363","v":"X2"},null,{"$f":"+[1]Potencia!F281","v":0},{"$f":"+[1]Potencia!G281","v":0},{"$f":"+[1]Potencia!H281","v":0},{"$f":"+[1]Potencia!I281","v":0},{"$f":"+[1]Potencia!J281","v":0},{"$f":"+[1]Potencia!K281","v":0},null,{"$f":"+[1]Potencia!M281","v":0},{"$f":"+[1]Potencia!N281","v":0},{"$f":"+[1]Potencia!O281","v":0},{"$f":"+[1]Potencia!P281","v":0},{"$f":"+[1]Potencia!Q281","v":0},null,{"$f":"+[1]Potencia!S281","v":0},{"$f":"+[1]Potencia!T281","v":0},{"$f":"+[1]Potencia!U281","v":0},{"$f":"+[1]Potencia!V281","v":0},{"$f":"+[1]Potencia!W281","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T281:W281)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI281:AL281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG281*IF($D281=\"BT\",Balance!D$98,IF($D281=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH281*IF($D281=\"BT\",Balance!E$98,IF($D281=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI281*IF($D281=\"BT\",Balance!F$98,IF($D281=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ281*IF($D281=\"BT\",Balance!G$98,IF($D281=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK281*IF($D281=\"BT\",Balance!H$98,IF($D281=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL281*IF($D281=\"BT\",Balance!I$98,IF($D281=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC281:BF281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN281*IF($D281=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO281*IF($D281=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP281*IF($D281=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ281*IF($D281=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR281*IF($D281=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS281*IF($D281=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ281:BM281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT281*IF($D281=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU281*IF($D281=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV281*IF($D281=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW281*IF($D281=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX281*IF($D281=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY281*IF($D281=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ281:BT281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!F364","v":"Pp"},{"$f":"+PremisaCosto!B364","v":"X2"},null,{"$f":"+[1]Potencia!F282","v":0},{"$f":"+[1]Potencia!G282","v":0},{"$f":"+[1]Potencia!H282","v":0},{"$f":"+[1]Potencia!I282","v":0},{"$f":"+[1]Potencia!J282","v":0},{"$f":"+[1]Potencia!K282","v":0},null,{"$f":"+[1]Potencia!M282","v":0},{"$f":"+[1]Potencia!N282","v":0},{"$f":"+[1]Potencia!O282","v":0},{"$f":"+[1]Potencia!P282","v":0},{"$f":"+[1]Potencia!Q282","v":0},null,{"$f":"+[1]Potencia!S282","v":0},{"$f":"+[1]Potencia!T282","v":0},{"$f":"+[1]Potencia!U282","v":0},{"$f":"+[1]Potencia!V282","v":0},{"$f":"+[1]Potencia!W282","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T282:W282)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI282:AL282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG282*IF($D282=\"BT\",Balance!D$98,IF($D282=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH282*IF($D282=\"BT\",Balance!E$98,IF($D282=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI282*IF($D282=\"BT\",Balance!F$98,IF($D282=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ282*IF($D282=\"BT\",Balance!G$98,IF($D282=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK282*IF($D282=\"BT\",Balance!H$98,IF($D282=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL282*IF($D282=\"BT\",Balance!I$98,IF($D282=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC282:BF282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN282*IF($D282=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO282*IF($D282=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP282*IF($D282=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ282*IF($D282=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR282*IF($D282=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS282*IF($D282=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ282:BM282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT282*IF($D282=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU282*IF($D282=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV282*IF($D282=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW282*IF($D282=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX282*IF($D282=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY282*IF($D282=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ282:BT282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!F365","v":"Pp"},{"$f":"+PremisaCosto!B365","v":"X2"},null,{"$f":"+[1]Potencia!F283","v":0},{"$f":"+[1]Potencia!G283","v":0},{"$f":"+[1]Potencia!H283","v":0},{"$f":"+[1]Potencia!I283","v":0},{"$f":"+[1]Potencia!J283","v":0},{"$f":"+[1]Potencia!K283","v":0},null,{"$f":"+[1]Potencia!M283","v":0},{"$f":"+[1]Potencia!N283","v":0},{"$f":"+[1]Potencia!O283","v":0},{"$f":"+[1]Potencia!P283","v":0},{"$f":"+[1]Potencia!Q283","v":0},null,{"$f":"+[1]Potencia!S283","v":0},{"$f":"+[1]Potencia!T283","v":0},{"$f":"+[1]Potencia!U283","v":0},{"$f":"+[1]Potencia!V283","v":0},{"$f":"+[1]Potencia!W283","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T283:W283)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI283:AL283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG283*IF($D283=\"BT\",Balance!D$98,IF($D283=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH283*IF($D283=\"BT\",Balance!E$98,IF($D283=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI283*IF($D283=\"BT\",Balance!F$98,IF($D283=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ283*IF($D283=\"BT\",Balance!G$98,IF($D283=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK283*IF($D283=\"BT\",Balance!H$98,IF($D283=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL283*IF($D283=\"BT\",Balance!I$98,IF($D283=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC283:BF283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN283*IF($D283=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO283*IF($D283=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP283*IF($D283=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ283*IF($D283=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR283*IF($D283=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS283*IF($D283=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ283:BM283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT283*IF($D283=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU283*IF($D283=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV283*IF($D283=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW283*IF($D283=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX283*IF($D283=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY283*IF($D283=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ283:BT283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!F366","v":"Pp"},{"$f":"+PremisaCosto!B366","v":"X2"},null,{"$f":"+[1]Potencia!F284","v":0},{"$f":"+[1]Potencia!G284","v":0},{"$f":"+[1]Potencia!H284","v":0},{"$f":"+[1]Potencia!I284","v":0},{"$f":"+[1]Potencia!J284","v":0},{"$f":"+[1]Potencia!K284","v":0},null,{"$f":"+[1]Potencia!M284","v":0},{"$f":"+[1]Potencia!N284","v":0},{"$f":"+[1]Potencia!O284","v":0},{"$f":"+[1]Potencia!P284","v":0},{"$f":"+[1]Potencia!Q284","v":0},null,{"$f":"+[1]Potencia!S284","v":0},{"$f":"+[1]Potencia!T284","v":0},{"$f":"+[1]Potencia!U284","v":0},{"$f":"+[1]Potencia!V284","v":0},{"$f":"+[1]Potencia!W284","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T284:W284)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI284:AL284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG284*IF($D284=\"BT\",Balance!D$98,IF($D284=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH284*IF($D284=\"BT\",Balance!E$98,IF($D284=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI284*IF($D284=\"BT\",Balance!F$98,IF($D284=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ284*IF($D284=\"BT\",Balance!G$98,IF($D284=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK284*IF($D284=\"BT\",Balance!H$98,IF($D284=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL284*IF($D284=\"BT\",Balance!I$98,IF($D284=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC284:BF284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN284*IF($D284=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO284*IF($D284=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP284*IF($D284=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ284*IF($D284=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR284*IF($D284=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS284*IF($D284=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ284:BM284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT284*IF($D284=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU284*IF($D284=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV284*IF($D284=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW284*IF($D284=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX284*IF($D284=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY284*IF($D284=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ284:BT284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!F367","v":"Pp"},{"$f":"+PremisaCosto!B367","v":"X2"},null,{"$f":"+[1]Potencia!F285","v":0},{"$f":"+[1]Potencia!G285","v":0},{"$f":"+[1]Potencia!H285","v":0},{"$f":"+[1]Potencia!I285","v":0},{"$f":"+[1]Potencia!J285","v":0},{"$f":"+[1]Potencia!K285","v":0},null,{"$f":"+[1]Potencia!M285","v":0},{"$f":"+[1]Potencia!N285","v":0},{"$f":"+[1]Potencia!O285","v":0},{"$f":"+[1]Potencia!P285","v":0},{"$f":"+[1]Potencia!Q285","v":0},null,{"$f":"+[1]Potencia!S285","v":0},{"$f":"+[1]Potencia!T285","v":0},{"$f":"+[1]Potencia!U285","v":0},{"$f":"+[1]Potencia!V285","v":0},{"$f":"+[1]Potencia!W285","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T285:W285)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI285:AL285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG285*IF($D285=\"BT\",Balance!D$98,IF($D285=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH285*IF($D285=\"BT\",Balance!E$98,IF($D285=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI285*IF($D285=\"BT\",Balance!F$98,IF($D285=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ285*IF($D285=\"BT\",Balance!G$98,IF($D285=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK285*IF($D285=\"BT\",Balance!H$98,IF($D285=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL285*IF($D285=\"BT\",Balance!I$98,IF($D285=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC285:BF285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN285*IF($D285=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO285*IF($D285=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP285*IF($D285=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ285*IF($D285=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR285*IF($D285=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS285*IF($D285=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ285:BM285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT285*IF($D285=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU285*IF($D285=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV285*IF($D285=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW285*IF($D285=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX285*IF($D285=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY285*IF($D285=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ285:BT285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!F368","v":"Pp"},{"$f":"+PremisaCosto!B368","v":"X2"},null,{"$f":"+[1]Potencia!F286","v":0},{"$f":"+[1]Potencia!G286","v":0},{"$f":"+[1]Potencia!H286","v":0},{"$f":"+[1]Potencia!I286","v":0},{"$f":"+[1]Potencia!J286","v":0},{"$f":"+[1]Potencia!K286","v":0},null,{"$f":"+[1]Potencia!M286","v":0},{"$f":"+[1]Potencia!N286","v":0},{"$f":"+[1]Potencia!O286","v":0},{"$f":"+[1]Potencia!P286","v":0},{"$f":"+[1]Potencia!Q286","v":0},null,{"$f":"+[1]Potencia!S286","v":0},{"$f":"+[1]Potencia!T286","v":0},{"$f":"+[1]Potencia!U286","v":0},{"$f":"+[1]Potencia!V286","v":0},{"$f":"+[1]Potencia!W286","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T286:W286)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI286:AL286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG286*IF($D286=\"BT\",Balance!D$98,IF($D286=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH286*IF($D286=\"BT\",Balance!E$98,IF($D286=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI286*IF($D286=\"BT\",Balance!F$98,IF($D286=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ286*IF($D286=\"BT\",Balance!G$98,IF($D286=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK286*IF($D286=\"BT\",Balance!H$98,IF($D286=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL286*IF($D286=\"BT\",Balance!I$98,IF($D286=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC286:BF286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN286*IF($D286=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO286*IF($D286=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP286*IF($D286=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ286*IF($D286=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR286*IF($D286=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS286*IF($D286=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ286:BM286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT286*IF($D286=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU286*IF($D286=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV286*IF($D286=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW286*IF($D286=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX286*IF($D286=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY286*IF($D286=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ286:BT286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!F369","v":"Pp"},{"$f":"+PremisaCosto!B369","v":"X2"},null,{"$f":"+[1]Potencia!F287","v":0},{"$f":"+[1]Potencia!G287","v":0},{"$f":"+[1]Potencia!H287","v":0},{"$f":"+[1]Potencia!I287","v":0},{"$f":"+[1]Potencia!J287","v":0},{"$f":"+[1]Potencia!K287","v":0},null,{"$f":"+[1]Potencia!M287","v":0},{"$f":"+[1]Potencia!N287","v":0},{"$f":"+[1]Potencia!O287","v":0},{"$f":"+[1]Potencia!P287","v":0},{"$f":"+[1]Potencia!Q287","v":0},null,{"$f":"+[1]Potencia!S287","v":0},{"$f":"+[1]Potencia!T287","v":0},{"$f":"+[1]Potencia!U287","v":0},{"$f":"+[1]Potencia!V287","v":0},{"$f":"+[1]Potencia!W287","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T287:W287)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI287:AL287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG287*IF($D287=\"BT\",Balance!D$98,IF($D287=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH287*IF($D287=\"BT\",Balance!E$98,IF($D287=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI287*IF($D287=\"BT\",Balance!F$98,IF($D287=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ287*IF($D287=\"BT\",Balance!G$98,IF($D287=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK287*IF($D287=\"BT\",Balance!H$98,IF($D287=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL287*IF($D287=\"BT\",Balance!I$98,IF($D287=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC287:BF287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN287*IF($D287=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO287*IF($D287=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP287*IF($D287=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ287*IF($D287=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR287*IF($D287=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS287*IF($D287=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ287:BM287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT287*IF($D287=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU287*IF($D287=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV287*IF($D287=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW287*IF($D287=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX287*IF($D287=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY287*IF($D287=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ287:BT287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!F370","v":"Pp"},{"$f":"+PremisaCosto!B370","v":"X2"},null,{"$f":"+[1]Potencia!F288","v":0},{"$f":"+[1]Potencia!G288","v":0},{"$f":"+[1]Potencia!H288","v":0},{"$f":"+[1]Potencia!I288","v":0},{"$f":"+[1]Potencia!J288","v":0},{"$f":"+[1]Potencia!K288","v":0},null,{"$f":"+[1]Potencia!M288","v":0},{"$f":"+[1]Potencia!N288","v":0},{"$f":"+[1]Potencia!O288","v":0},{"$f":"+[1]Potencia!P288","v":0},{"$f":"+[1]Potencia!Q288","v":0},null,{"$f":"+[1]Potencia!S288","v":0},{"$f":"+[1]Potencia!T288","v":0},{"$f":"+[1]Potencia!U288","v":0},{"$f":"+[1]Potencia!V288","v":0},{"$f":"+[1]Potencia!W288","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T288:W288)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI288:AL288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG288*IF($D288=\"BT\",Balance!D$98,IF($D288=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH288*IF($D288=\"BT\",Balance!E$98,IF($D288=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI288*IF($D288=\"BT\",Balance!F$98,IF($D288=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ288*IF($D288=\"BT\",Balance!G$98,IF($D288=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK288*IF($D288=\"BT\",Balance!H$98,IF($D288=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL288*IF($D288=\"BT\",Balance!I$98,IF($D288=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC288:BF288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN288*IF($D288=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO288*IF($D288=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP288*IF($D288=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ288*IF($D288=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR288*IF($D288=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS288*IF($D288=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ288:BM288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT288*IF($D288=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU288*IF($D288=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV288*IF($D288=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW288*IF($D288=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX288*IF($D288=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY288*IF($D288=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ288:BT288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!F371","v":"Pp"},{"$f":"+PremisaCosto!B371","v":"X2"},null,{"$f":"+[1]Potencia!F289","v":0},{"$f":"+[1]Potencia!G289","v":0},{"$f":"+[1]Potencia!H289","v":0},{"$f":"+[1]Potencia!I289","v":0},{"$f":"+[1]Potencia!J289","v":0},{"$f":"+[1]Potencia!K289","v":0},null,{"$f":"+[1]Potencia!M289","v":0},{"$f":"+[1]Potencia!N289","v":0},{"$f":"+[1]Potencia!O289","v":0},{"$f":"+[1]Potencia!P289","v":0},{"$f":"+[1]Potencia!Q289","v":0},null,{"$f":"+[1]Potencia!S289","v":0},{"$f":"+[1]Potencia!T289","v":0},{"$f":"+[1]Potencia!U289","v":0},{"$f":"+[1]Potencia!V289","v":0},{"$f":"+[1]Potencia!W289","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T289:W289)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI289:AL289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG289*IF($D289=\"BT\",Balance!D$98,IF($D289=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH289*IF($D289=\"BT\",Balance!E$98,IF($D289=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI289*IF($D289=\"BT\",Balance!F$98,IF($D289=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ289*IF($D289=\"BT\",Balance!G$98,IF($D289=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK289*IF($D289=\"BT\",Balance!H$98,IF($D289=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL289*IF($D289=\"BT\",Balance!I$98,IF($D289=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC289:BF289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN289*IF($D289=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO289*IF($D289=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP289*IF($D289=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ289*IF($D289=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR289*IF($D289=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS289*IF($D289=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ289:BM289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT289*IF($D289=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU289*IF($D289=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV289*IF($D289=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW289*IF($D289=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX289*IF($D289=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY289*IF($D289=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ289:BT289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!F372","v":"Pp"},{"$f":"+PremisaCosto!B372","v":"X2"},null,{"$f":"+[1]Potencia!F290","v":0},{"$f":"+[1]Potencia!G290","v":0},{"$f":"+[1]Potencia!H290","v":0},{"$f":"+[1]Potencia!I290","v":0},{"$f":"+[1]Potencia!J290","v":0},{"$f":"+[1]Potencia!K290","v":0},null,{"$f":"+[1]Potencia!M290","v":0},{"$f":"+[1]Potencia!N290","v":0},{"$f":"+[1]Potencia!O290","v":0},{"$f":"+[1]Potencia!P290","v":0},{"$f":"+[1]Potencia!Q290","v":0},null,{"$f":"+[1]Potencia!S290","v":0},{"$f":"+[1]Potencia!T290","v":0},{"$f":"+[1]Potencia!U290","v":0},{"$f":"+[1]Potencia!V290","v":0},{"$f":"+[1]Potencia!W290","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T290:W290)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI290:AL290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG290*IF($D290=\"BT\",Balance!D$98,IF($D290=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH290*IF($D290=\"BT\",Balance!E$98,IF($D290=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI290*IF($D290=\"BT\",Balance!F$98,IF($D290=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ290*IF($D290=\"BT\",Balance!G$98,IF($D290=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK290*IF($D290=\"BT\",Balance!H$98,IF($D290=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL290*IF($D290=\"BT\",Balance!I$98,IF($D290=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC290:BF290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN290*IF($D290=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO290*IF($D290=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP290*IF($D290=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ290*IF($D290=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR290*IF($D290=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS290*IF($D290=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ290:BM290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT290*IF($D290=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU290*IF($D290=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV290*IF($D290=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW290*IF($D290=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX290*IF($D290=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY290*IF($D290=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ290:BT290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!F373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,{"$f":"+[1]Potencia!F291","v":0},{"$f":"+[1]Potencia!G291","v":0},{"$f":"+[1]Potencia!H291","v":0},{"$f":"+[1]Potencia!I291","v":0},{"$f":"+[1]Potencia!J291","v":0},{"$f":"+[1]Potencia!K291","v":0},null,{"$f":"+[1]Potencia!M291","v":0},{"$f":"+[1]Potencia!N291","v":0},{"$f":"+[1]Potencia!O291","v":0},{"$f":"+[1]Potencia!P291","v":0},{"$f":"+[1]Potencia!Q291","v":0},null,{"$f":"+[1]Potencia!S291","v":0},{"$f":"+[1]Potencia!T291","v":0},{"$f":"+[1]Potencia!U291","v":0},{"$f":"+[1]Potencia!V291","v":0},{"$f":"+[1]Potencia!W291","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T291:W291)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI291:AL291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG291*IF($D291=\"BT\",Balance!D$98,IF($D291=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH291*IF($D291=\"BT\",Balance!E$98,IF($D291=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI291*IF($D291=\"BT\",Balance!F$98,IF($D291=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ291*IF($D291=\"BT\",Balance!G$98,IF($D291=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK291*IF($D291=\"BT\",Balance!H$98,IF($D291=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL291*IF($D291=\"BT\",Balance!I$98,IF($D291=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC291:BF291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN291*IF($D291=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO291*IF($D291=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP291*IF($D291=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ291*IF($D291=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR291*IF($D291=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS291*IF($D291=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ291:BM291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT291*IF($D291=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU291*IF($D291=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV291*IF($D291=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW291*IF($D291=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX291*IF($D291=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY291*IF($D291=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ291:BT291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!F374","v":"Pp"},{"$f":"+PremisaCosto!B374","v":"X2"},null,{"$f":"+[1]Potencia!F292","v":0},{"$f":"+[1]Potencia!G292","v":0},{"$f":"+[1]Potencia!H292","v":0},{"$f":"+[1]Potencia!I292","v":0},{"$f":"+[1]Potencia!J292","v":0},{"$f":"+[1]Potencia!K292","v":0},null,{"$f":"+[1]Potencia!M292","v":0},{"$f":"+[1]Potencia!N292","v":0},{"$f":"+[1]Potencia!O292","v":0},{"$f":"+[1]Potencia!P292","v":0},{"$f":"+[1]Potencia!Q292","v":0},null,{"$f":"+[1]Potencia!S292","v":0},{"$f":"+[1]Potencia!T292","v":0},{"$f":"+[1]Potencia!U292","v":0},{"$f":"+[1]Potencia!V292","v":0},{"$f":"+[1]Potencia!W292","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T292:W292)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI292:AL292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG292*IF($D292=\"BT\",Balance!D$98,IF($D292=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH292*IF($D292=\"BT\",Balance!E$98,IF($D292=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI292*IF($D292=\"BT\",Balance!F$98,IF($D292=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ292*IF($D292=\"BT\",Balance!G$98,IF($D292=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK292*IF($D292=\"BT\",Balance!H$98,IF($D292=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL292*IF($D292=\"BT\",Balance!I$98,IF($D292=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC292:BF292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN292*IF($D292=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO292*IF($D292=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP292*IF($D292=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ292*IF($D292=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR292*IF($D292=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS292*IF($D292=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ292:BM292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT292*IF($D292=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU292*IF($D292=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV292*IF($D292=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW292*IF($D292=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX292*IF($D292=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY292*IF($D292=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ292:BT292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!F375","v":"Pp"},{"$f":"+PremisaCosto!B375","v":"X2"},null,{"$f":"+[1]Potencia!F293","v":0},{"$f":"+[1]Potencia!G293","v":0},{"$f":"+[1]Potencia!H293","v":0},{"$f":"+[1]Potencia!I293","v":0},{"$f":"+[1]Potencia!J293","v":0},{"$f":"+[1]Potencia!K293","v":0},null,{"$f":"+[1]Potencia!M293","v":0},{"$f":"+[1]Potencia!N293","v":0},{"$f":"+[1]Potencia!O293","v":0},{"$f":"+[1]Potencia!P293","v":0},{"$f":"+[1]Potencia!Q293","v":0},null,{"$f":"+[1]Potencia!S293","v":0},{"$f":"+[1]Potencia!T293","v":0},{"$f":"+[1]Potencia!U293","v":0},{"$f":"+[1]Potencia!V293","v":0},{"$f":"+[1]Potencia!W293","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T293:W293)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI293:AL293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG293*IF($D293=\"BT\",Balance!D$98,IF($D293=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH293*IF($D293=\"BT\",Balance!E$98,IF($D293=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI293*IF($D293=\"BT\",Balance!F$98,IF($D293=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ293*IF($D293=\"BT\",Balance!G$98,IF($D293=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK293*IF($D293=\"BT\",Balance!H$98,IF($D293=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL293*IF($D293=\"BT\",Balance!I$98,IF($D293=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC293:BF293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN293*IF($D293=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO293*IF($D293=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP293*IF($D293=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ293*IF($D293=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR293*IF($D293=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS293*IF($D293=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ293:BM293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT293*IF($D293=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU293*IF($D293=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV293*IF($D293=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW293*IF($D293=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX293*IF($D293=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY293*IF($D293=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ293:BT293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!F376","v":"Pp"},{"$f":"+PremisaCosto!B376","v":"X2"},null,{"$f":"+[1]Potencia!F294","v":0},{"$f":"+[1]Potencia!G294","v":0},{"$f":"+[1]Potencia!H294","v":0},{"$f":"+[1]Potencia!I294","v":0},{"$f":"+[1]Potencia!J294","v":0},{"$f":"+[1]Potencia!K294","v":0},null,{"$f":"+[1]Potencia!M294","v":0},{"$f":"+[1]Potencia!N294","v":0},{"$f":"+[1]Potencia!O294","v":0},{"$f":"+[1]Potencia!P294","v":0},{"$f":"+[1]Potencia!Q294","v":0},null,{"$f":"+[1]Potencia!S294","v":0},{"$f":"+[1]Potencia!T294","v":0},{"$f":"+[1]Potencia!U294","v":0},{"$f":"+[1]Potencia!V294","v":0},{"$f":"+[1]Potencia!W294","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T294:W294)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI294:AL294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG294*IF($D294=\"BT\",Balance!D$98,IF($D294=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH294*IF($D294=\"BT\",Balance!E$98,IF($D294=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI294*IF($D294=\"BT\",Balance!F$98,IF($D294=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ294*IF($D294=\"BT\",Balance!G$98,IF($D294=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK294*IF($D294=\"BT\",Balance!H$98,IF($D294=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL294*IF($D294=\"BT\",Balance!I$98,IF($D294=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC294:BF294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN294*IF($D294=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO294*IF($D294=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP294*IF($D294=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ294*IF($D294=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR294*IF($D294=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS294*IF($D294=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ294:BM294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT294*IF($D294=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU294*IF($D294=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV294*IF($D294=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW294*IF($D294=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX294*IF($D294=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY294*IF($D294=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ294:BT294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!F377","v":"Pp"},{"$f":"+PremisaCosto!B377","v":"X2"},null,{"$f":"+[1]Potencia!F295","v":0},{"$f":"+[1]Potencia!G295","v":0},{"$f":"+[1]Potencia!H295","v":0},{"$f":"+[1]Potencia!I295","v":0},{"$f":"+[1]Potencia!J295","v":0},{"$f":"+[1]Potencia!K295","v":0},null,{"$f":"+[1]Potencia!M295","v":0},{"$f":"+[1]Potencia!N295","v":0},{"$f":"+[1]Potencia!O295","v":0},{"$f":"+[1]Potencia!P295","v":0},{"$f":"+[1]Potencia!Q295","v":0},null,{"$f":"+[1]Potencia!S295","v":0},{"$f":"+[1]Potencia!T295","v":0},{"$f":"+[1]Potencia!U295","v":0},{"$f":"+[1]Potencia!V295","v":0},{"$f":"+[1]Potencia!W295","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T295:W295)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI295:AL295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG295*IF($D295=\"BT\",Balance!D$98,IF($D295=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH295*IF($D295=\"BT\",Balance!E$98,IF($D295=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI295*IF($D295=\"BT\",Balance!F$98,IF($D295=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ295*IF($D295=\"BT\",Balance!G$98,IF($D295=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK295*IF($D295=\"BT\",Balance!H$98,IF($D295=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL295*IF($D295=\"BT\",Balance!I$98,IF($D295=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC295:BF295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN295*IF($D295=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO295*IF($D295=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP295*IF($D295=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ295*IF($D295=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR295*IF($D295=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS295*IF($D295=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ295:BM295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT295*IF($D295=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU295*IF($D295=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV295*IF($D295=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW295*IF($D295=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX295*IF($D295=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY295*IF($D295=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ295:BT295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!F378","v":"Pp"},{"$f":"+PremisaCosto!B378","v":"X2"},null,{"$f":"+[1]Potencia!F296","v":0},{"$f":"+[1]Potencia!G296","v":0},{"$f":"+[1]Potencia!H296","v":0},{"$f":"+[1]Potencia!I296","v":0},{"$f":"+[1]Potencia!J296","v":0},{"$f":"+[1]Potencia!K296","v":0},null,{"$f":"+[1]Potencia!M296","v":0},{"$f":"+[1]Potencia!N296","v":0},{"$f":"+[1]Potencia!O296","v":0},{"$f":"+[1]Potencia!P296","v":0},{"$f":"+[1]Potencia!Q296","v":0},null,{"$f":"+[1]Potencia!S296","v":0},{"$f":"+[1]Potencia!T296","v":0},{"$f":"+[1]Potencia!U296","v":0},{"$f":"+[1]Potencia!V296","v":0},{"$f":"+[1]Potencia!W296","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T296:W296)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI296:AL296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG296*IF($D296=\"BT\",Balance!D$98,IF($D296=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH296*IF($D296=\"BT\",Balance!E$98,IF($D296=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI296*IF($D296=\"BT\",Balance!F$98,IF($D296=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ296*IF($D296=\"BT\",Balance!G$98,IF($D296=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK296*IF($D296=\"BT\",Balance!H$98,IF($D296=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL296*IF($D296=\"BT\",Balance!I$98,IF($D296=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC296:BF296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN296*IF($D296=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO296*IF($D296=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP296*IF($D296=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ296*IF($D296=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR296*IF($D296=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS296*IF($D296=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ296:BM296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT296*IF($D296=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU296*IF($D296=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV296*IF($D296=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW296*IF($D296=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX296*IF($D296=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY296*IF($D296=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ296:BT296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!F379","v":"Pp"},{"$f":"+PremisaCosto!B379","v":"X2"},null,{"$f":"+[1]Potencia!F297","v":0},{"$f":"+[1]Potencia!G297","v":0},{"$f":"+[1]Potencia!H297","v":0},{"$f":"+[1]Potencia!I297","v":0},{"$f":"+[1]Potencia!J297","v":0},{"$f":"+[1]Potencia!K297","v":0},null,{"$f":"+[1]Potencia!M297","v":0},{"$f":"+[1]Potencia!N297","v":0},{"$f":"+[1]Potencia!O297","v":0},{"$f":"+[1]Potencia!P297","v":0},{"$f":"+[1]Potencia!Q297","v":0},null,{"$f":"+[1]Potencia!S297","v":0},{"$f":"+[1]Potencia!T297","v":0},{"$f":"+[1]Potencia!U297","v":0},{"$f":"+[1]Potencia!V297","v":0},{"$f":"+[1]Potencia!W297","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T297:W297)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI297:AL297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG297*IF($D297=\"BT\",Balance!D$98,IF($D297=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH297*IF($D297=\"BT\",Balance!E$98,IF($D297=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI297*IF($D297=\"BT\",Balance!F$98,IF($D297=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ297*IF($D297=\"BT\",Balance!G$98,IF($D297=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK297*IF($D297=\"BT\",Balance!H$98,IF($D297=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL297*IF($D297=\"BT\",Balance!I$98,IF($D297=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC297:BF297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN297*IF($D297=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO297*IF($D297=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP297*IF($D297=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ297*IF($D297=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR297*IF($D297=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS297*IF($D297=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ297:BM297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT297*IF($D297=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU297*IF($D297=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV297*IF($D297=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW297*IF($D297=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX297*IF($D297=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY297*IF($D297=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ297:BT297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!F380","v":"Pp"},{"$f":"+PremisaCosto!B380","v":"X2"},null,{"$f":"+[1]Potencia!F298","v":0},{"$f":"+[1]Potencia!G298","v":0},{"$f":"+[1]Potencia!H298","v":0},{"$f":"+[1]Potencia!I298","v":0},{"$f":"+[1]Potencia!J298","v":0},{"$f":"+[1]Potencia!K298","v":0},null,{"$f":"+[1]Potencia!M298","v":0},{"$f":"+[1]Potencia!N298","v":0},{"$f":"+[1]Potencia!O298","v":0},{"$f":"+[1]Potencia!P298","v":0},{"$f":"+[1]Potencia!Q298","v":0},null,{"$f":"+[1]Potencia!S298","v":0},{"$f":"+[1]Potencia!T298","v":0},{"$f":"+[1]Potencia!U298","v":0},{"$f":"+[1]Potencia!V298","v":0},{"$f":"+[1]Potencia!W298","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T298:W298)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI298:AL298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG298*IF($D298=\"BT\",Balance!D$98,IF($D298=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH298*IF($D298=\"BT\",Balance!E$98,IF($D298=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI298*IF($D298=\"BT\",Balance!F$98,IF($D298=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ298*IF($D298=\"BT\",Balance!G$98,IF($D298=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK298*IF($D298=\"BT\",Balance!H$98,IF($D298=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL298*IF($D298=\"BT\",Balance!I$98,IF($D298=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC298:BF298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN298*IF($D298=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO298*IF($D298=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP298*IF($D298=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ298*IF($D298=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR298*IF($D298=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS298*IF($D298=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ298:BM298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT298*IF($D298=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU298*IF($D298=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV298*IF($D298=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW298*IF($D298=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX298*IF($D298=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY298*IF($D298=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ298:BT298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!F381","v":"Pp"},{"$f":"+PremisaCosto!B381","v":"X2"},null,{"$f":"+[1]Potencia!F299","v":0},{"$f":"+[1]Potencia!G299","v":0},{"$f":"+[1]Potencia!H299","v":0},{"$f":"+[1]Potencia!I299","v":0},{"$f":"+[1]Potencia!J299","v":0},{"$f":"+[1]Potencia!K299","v":0},null,{"$f":"+[1]Potencia!M299","v":0},{"$f":"+[1]Potencia!N299","v":0},{"$f":"+[1]Potencia!O299","v":0},{"$f":"+[1]Potencia!P299","v":0},{"$f":"+[1]Potencia!Q299","v":0},null,{"$f":"+[1]Potencia!S299","v":0},{"$f":"+[1]Potencia!T299","v":0},{"$f":"+[1]Potencia!U299","v":0},{"$f":"+[1]Potencia!V299","v":0},{"$f":"+[1]Potencia!W299","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T299:W299)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI299:AL299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG299*IF($D299=\"BT\",Balance!D$98,IF($D299=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH299*IF($D299=\"BT\",Balance!E$98,IF($D299=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI299*IF($D299=\"BT\",Balance!F$98,IF($D299=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ299*IF($D299=\"BT\",Balance!G$98,IF($D299=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK299*IF($D299=\"BT\",Balance!H$98,IF($D299=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL299*IF($D299=\"BT\",Balance!I$98,IF($D299=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC299:BF299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN299*IF($D299=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO299*IF($D299=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP299*IF($D299=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ299*IF($D299=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR299*IF($D299=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS299*IF($D299=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ299:BM299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT299*IF($D299=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU299*IF($D299=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV299*IF($D299=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW299*IF($D299=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX299*IF($D299=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY299*IF($D299=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ299:BT299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!F382","v":"Pp"},{"$f":"+PremisaCosto!B382","v":"X2"},null,{"$f":"+[1]Potencia!F300","v":0},{"$f":"+[1]Potencia!G300","v":0},{"$f":"+[1]Potencia!H300","v":0},{"$f":"+[1]Potencia!I300","v":0},{"$f":"+[1]Potencia!J300","v":0},{"$f":"+[1]Potencia!K300","v":0},null,{"$f":"+[1]Potencia!M300","v":0},{"$f":"+[1]Potencia!N300","v":0},{"$f":"+[1]Potencia!O300","v":0},{"$f":"+[1]Potencia!P300","v":0},{"$f":"+[1]Potencia!Q300","v":0},null,{"$f":"+[1]Potencia!S300","v":0},{"$f":"+[1]Potencia!T300","v":0},{"$f":"+[1]Potencia!U300","v":0},{"$f":"+[1]Potencia!V300","v":0},{"$f":"+[1]Potencia!W300","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T300:W300)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI300:AL300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG300*IF($D300=\"BT\",Balance!D$98,IF($D300=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH300*IF($D300=\"BT\",Balance!E$98,IF($D300=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI300*IF($D300=\"BT\",Balance!F$98,IF($D300=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ300*IF($D300=\"BT\",Balance!G$98,IF($D300=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK300*IF($D300=\"BT\",Balance!H$98,IF($D300=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL300*IF($D300=\"BT\",Balance!I$98,IF($D300=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC300:BF300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN300*IF($D300=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO300*IF($D300=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP300*IF($D300=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ300*IF($D300=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR300*IF($D300=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS300*IF($D300=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ300:BM300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT300*IF($D300=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU300*IF($D300=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV300*IF($D300=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW300*IF($D300=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX300*IF($D300=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY300*IF($D300=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ300:BT300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!F383","v":"Pp"},{"$f":"+PremisaCosto!B383","v":"X2"},null,{"$f":"+[1]Potencia!F301","v":0},{"$f":"+[1]Potencia!G301","v":0},{"$f":"+[1]Potencia!H301","v":0},{"$f":"+[1]Potencia!I301","v":0},{"$f":"+[1]Potencia!J301","v":0},{"$f":"+[1]Potencia!K301","v":0},null,{"$f":"+[1]Potencia!M301","v":0},{"$f":"+[1]Potencia!N301","v":0},{"$f":"+[1]Potencia!O301","v":0},{"$f":"+[1]Potencia!P301","v":0},{"$f":"+[1]Potencia!Q301","v":0},null,{"$f":"+[1]Potencia!S301","v":0},{"$f":"+[1]Potencia!T301","v":0},{"$f":"+[1]Potencia!U301","v":0},{"$f":"+[1]Potencia!V301","v":0},{"$f":"+[1]Potencia!W301","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T301:W301)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI301:AL301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG301*IF($D301=\"BT\",Balance!D$98,IF($D301=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH301*IF($D301=\"BT\",Balance!E$98,IF($D301=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI301*IF($D301=\"BT\",Balance!F$98,IF($D301=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ301*IF($D301=\"BT\",Balance!G$98,IF($D301=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK301*IF($D301=\"BT\",Balance!H$98,IF($D301=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL301*IF($D301=\"BT\",Balance!I$98,IF($D301=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC301:BF301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN301*IF($D301=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO301*IF($D301=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP301*IF($D301=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ301*IF($D301=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR301*IF($D301=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS301*IF($D301=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ301:BM301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT301*IF($D301=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU301*IF($D301=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV301*IF($D301=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW301*IF($D301=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX301*IF($D301=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY301*IF($D301=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ301:BT301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!F384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,{"$f":"+[1]Potencia!F302","v":0},{"$f":"+[1]Potencia!G302","v":0},{"$f":"+[1]Potencia!H302","v":0},{"$f":"+[1]Potencia!I302","v":0},{"$f":"+[1]Potencia!J302","v":0},{"$f":"+[1]Potencia!K302","v":0},null,{"$f":"+[1]Potencia!M302","v":0},{"$f":"+[1]Potencia!N302","v":0},{"$f":"+[1]Potencia!O302","v":0},{"$f":"+[1]Potencia!P302","v":0},{"$f":"+[1]Potencia!Q302","v":0},null,{"$f":"+[1]Potencia!S302","v":0},{"$f":"+[1]Potencia!T302","v":0},{"$f":"+[1]Potencia!U302","v":0},{"$f":"+[1]Potencia!V302","v":0},{"$f":"+[1]Potencia!W302","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T302:W302)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI302:AL302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG302*IF($D302=\"BT\",Balance!D$98,IF($D302=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH302*IF($D302=\"BT\",Balance!E$98,IF($D302=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI302*IF($D302=\"BT\",Balance!F$98,IF($D302=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ302*IF($D302=\"BT\",Balance!G$98,IF($D302=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK302*IF($D302=\"BT\",Balance!H$98,IF($D302=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL302*IF($D302=\"BT\",Balance!I$98,IF($D302=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC302:BF302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN302*IF($D302=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO302*IF($D302=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP302*IF($D302=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ302*IF($D302=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR302*IF($D302=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS302*IF($D302=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ302:BM302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT302*IF($D302=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU302*IF($D302=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV302*IF($D302=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW302*IF($D302=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX302*IF($D302=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY302*IF($D302=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ302:BT302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!F385","v":"Pp"},{"$f":"+PremisaCosto!B385","v":"X2"},null,{"$f":"+[1]Potencia!F303","v":0},{"$f":"+[1]Potencia!G303","v":0},{"$f":"+[1]Potencia!H303","v":0},{"$f":"+[1]Potencia!I303","v":0},{"$f":"+[1]Potencia!J303","v":0},{"$f":"+[1]Potencia!K303","v":0},null,{"$f":"+[1]Potencia!M303","v":0},{"$f":"+[1]Potencia!N303","v":0},{"$f":"+[1]Potencia!O303","v":0},{"$f":"+[1]Potencia!P303","v":0},{"$f":"+[1]Potencia!Q303","v":0},null,{"$f":"+[1]Potencia!S303","v":0},{"$f":"+[1]Potencia!T303","v":0},{"$f":"+[1]Potencia!U303","v":0},{"$f":"+[1]Potencia!V303","v":0},{"$f":"+[1]Potencia!W303","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T303:W303)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI303:AL303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG303*IF($D303=\"BT\",Balance!D$98,IF($D303=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH303*IF($D303=\"BT\",Balance!E$98,IF($D303=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI303*IF($D303=\"BT\",Balance!F$98,IF($D303=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ303*IF($D303=\"BT\",Balance!G$98,IF($D303=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK303*IF($D303=\"BT\",Balance!H$98,IF($D303=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL303*IF($D303=\"BT\",Balance!I$98,IF($D303=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC303:BF303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN303*IF($D303=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO303*IF($D303=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP303*IF($D303=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ303*IF($D303=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR303*IF($D303=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS303*IF($D303=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ303:BM303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT303*IF($D303=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU303*IF($D303=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV303*IF($D303=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW303*IF($D303=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX303*IF($D303=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY303*IF($D303=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ303:BT303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!F386","v":"Pp"},{"$f":"+PremisaCosto!B386","v":"X2"},null,{"$f":"+[1]Potencia!F304","v":0},{"$f":"+[1]Potencia!G304","v":0},{"$f":"+[1]Potencia!H304","v":0},{"$f":"+[1]Potencia!I304","v":0},{"$f":"+[1]Potencia!J304","v":0},{"$f":"+[1]Potencia!K304","v":0},null,{"$f":"+[1]Potencia!M304","v":0},{"$f":"+[1]Potencia!N304","v":0},{"$f":"+[1]Potencia!O304","v":0},{"$f":"+[1]Potencia!P304","v":0},{"$f":"+[1]Potencia!Q304","v":0},null,{"$f":"+[1]Potencia!S304","v":0},{"$f":"+[1]Potencia!T304","v":0},{"$f":"+[1]Potencia!U304","v":0},{"$f":"+[1]Potencia!V304","v":0},{"$f":"+[1]Potencia!W304","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T304:W304)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI304:AL304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG304*IF($D304=\"BT\",Balance!D$98,IF($D304=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH304*IF($D304=\"BT\",Balance!E$98,IF($D304=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI304*IF($D304=\"BT\",Balance!F$98,IF($D304=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ304*IF($D304=\"BT\",Balance!G$98,IF($D304=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK304*IF($D304=\"BT\",Balance!H$98,IF($D304=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL304*IF($D304=\"BT\",Balance!I$98,IF($D304=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC304:BF304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN304*IF($D304=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO304*IF($D304=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP304*IF($D304=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ304*IF($D304=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR304*IF($D304=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS304*IF($D304=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ304:BM304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT304*IF($D304=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU304*IF($D304=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV304*IF($D304=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW304*IF($D304=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX304*IF($D304=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY304*IF($D304=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ304:BT304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!F387","v":"Pp"},{"$f":"+PremisaCosto!B387","v":"X2"},null,{"$f":"+[1]Potencia!F305","v":0},{"$f":"+[1]Potencia!G305","v":0},{"$f":"+[1]Potencia!H305","v":0},{"$f":"+[1]Potencia!I305","v":0},{"$f":"+[1]Potencia!J305","v":0},{"$f":"+[1]Potencia!K305","v":0},null,{"$f":"+[1]Potencia!M305","v":0},{"$f":"+[1]Potencia!N305","v":0},{"$f":"+[1]Potencia!O305","v":0},{"$f":"+[1]Potencia!P305","v":0},{"$f":"+[1]Potencia!Q305","v":0},null,{"$f":"+[1]Potencia!S305","v":0},{"$f":"+[1]Potencia!T305","v":0},{"$f":"+[1]Potencia!U305","v":0},{"$f":"+[1]Potencia!V305","v":0},{"$f":"+[1]Potencia!W305","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T305:W305)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI305:AL305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG305*IF($D305=\"BT\",Balance!D$98,IF($D305=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH305*IF($D305=\"BT\",Balance!E$98,IF($D305=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI305*IF($D305=\"BT\",Balance!F$98,IF($D305=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ305*IF($D305=\"BT\",Balance!G$98,IF($D305=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK305*IF($D305=\"BT\",Balance!H$98,IF($D305=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL305*IF($D305=\"BT\",Balance!I$98,IF($D305=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC305:BF305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN305*IF($D305=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO305*IF($D305=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP305*IF($D305=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ305*IF($D305=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR305*IF($D305=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS305*IF($D305=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ305:BM305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT305*IF($D305=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU305*IF($D305=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV305*IF($D305=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW305*IF($D305=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX305*IF($D305=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY305*IF($D305=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ305:BT305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!F388","v":"Pp"},{"$f":"+PremisaCosto!B388","v":"X2"},null,{"$f":"+[1]Potencia!F306","v":0},{"$f":"+[1]Potencia!G306","v":0},{"$f":"+[1]Potencia!H306","v":0},{"$f":"+[1]Potencia!I306","v":0},{"$f":"+[1]Potencia!J306","v":0},{"$f":"+[1]Potencia!K306","v":0},null,{"$f":"+[1]Potencia!M306","v":0},{"$f":"+[1]Potencia!N306","v":0},{"$f":"+[1]Potencia!O306","v":0},{"$f":"+[1]Potencia!P306","v":0},{"$f":"+[1]Potencia!Q306","v":0},null,{"$f":"+[1]Potencia!S306","v":0},{"$f":"+[1]Potencia!T306","v":0},{"$f":"+[1]Potencia!U306","v":0},{"$f":"+[1]Potencia!V306","v":0},{"$f":"+[1]Potencia!W306","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T306:W306)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI306:AL306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG306*IF($D306=\"BT\",Balance!D$98,IF($D306=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH306*IF($D306=\"BT\",Balance!E$98,IF($D306=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI306*IF($D306=\"BT\",Balance!F$98,IF($D306=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ306*IF($D306=\"BT\",Balance!G$98,IF($D306=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK306*IF($D306=\"BT\",Balance!H$98,IF($D306=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL306*IF($D306=\"BT\",Balance!I$98,IF($D306=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC306:BF306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN306*IF($D306=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO306*IF($D306=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP306*IF($D306=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ306*IF($D306=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR306*IF($D306=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS306*IF($D306=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ306:BM306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT306*IF($D306=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU306*IF($D306=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV306*IF($D306=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW306*IF($D306=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX306*IF($D306=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY306*IF($D306=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ306:BT306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!F389","v":"Pp"},{"$f":"+PremisaCosto!B389","v":"X2"},null,{"$f":"+[1]Potencia!F307","v":0},{"$f":"+[1]Potencia!G307","v":0},{"$f":"+[1]Potencia!H307","v":0},{"$f":"+[1]Potencia!I307","v":0},{"$f":"+[1]Potencia!J307","v":0},{"$f":"+[1]Potencia!K307","v":0},null,{"$f":"+[1]Potencia!M307","v":0},{"$f":"+[1]Potencia!N307","v":0},{"$f":"+[1]Potencia!O307","v":0},{"$f":"+[1]Potencia!P307","v":0},{"$f":"+[1]Potencia!Q307","v":0},null,{"$f":"+[1]Potencia!S307","v":0},{"$f":"+[1]Potencia!T307","v":0},{"$f":"+[1]Potencia!U307","v":0},{"$f":"+[1]Potencia!V307","v":0},{"$f":"+[1]Potencia!W307","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T307:W307)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI307:AL307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG307*IF($D307=\"BT\",Balance!D$98,IF($D307=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH307*IF($D307=\"BT\",Balance!E$98,IF($D307=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI307*IF($D307=\"BT\",Balance!F$98,IF($D307=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ307*IF($D307=\"BT\",Balance!G$98,IF($D307=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK307*IF($D307=\"BT\",Balance!H$98,IF($D307=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL307*IF($D307=\"BT\",Balance!I$98,IF($D307=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC307:BF307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN307*IF($D307=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO307*IF($D307=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP307*IF($D307=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ307*IF($D307=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR307*IF($D307=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS307*IF($D307=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ307:BM307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT307*IF($D307=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU307*IF($D307=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV307*IF($D307=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW307*IF($D307=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX307*IF($D307=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY307*IF($D307=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ307:BT307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!F390","v":"Pp"},{"$f":"+PremisaCosto!B390","v":"X2"},null,{"$f":"+[1]Potencia!F308","v":0},{"$f":"+[1]Potencia!G308","v":0},{"$f":"+[1]Potencia!H308","v":0},{"$f":"+[1]Potencia!I308","v":0},{"$f":"+[1]Potencia!J308","v":0},{"$f":"+[1]Potencia!K308","v":0},null,{"$f":"+[1]Potencia!M308","v":0},{"$f":"+[1]Potencia!N308","v":0},{"$f":"+[1]Potencia!O308","v":0},{"$f":"+[1]Potencia!P308","v":0},{"$f":"+[1]Potencia!Q308","v":0},null,{"$f":"+[1]Potencia!S308","v":0},{"$f":"+[1]Potencia!T308","v":0},{"$f":"+[1]Potencia!U308","v":0},{"$f":"+[1]Potencia!V308","v":0},{"$f":"+[1]Potencia!W308","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T308:W308)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI308:AL308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG308*IF($D308=\"BT\",Balance!D$98,IF($D308=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH308*IF($D308=\"BT\",Balance!E$98,IF($D308=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI308*IF($D308=\"BT\",Balance!F$98,IF($D308=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ308*IF($D308=\"BT\",Balance!G$98,IF($D308=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK308*IF($D308=\"BT\",Balance!H$98,IF($D308=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL308*IF($D308=\"BT\",Balance!I$98,IF($D308=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC308:BF308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN308*IF($D308=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO308*IF($D308=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP308*IF($D308=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ308*IF($D308=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR308*IF($D308=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS308*IF($D308=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ308:BM308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT308*IF($D308=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU308*IF($D308=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV308*IF($D308=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW308*IF($D308=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX308*IF($D308=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY308*IF($D308=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ308:BT308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!F391","v":"Pp"},{"$f":"+PremisaCosto!B391","v":"X2"},null,{"$f":"+[1]Potencia!F309","v":0},{"$f":"+[1]Potencia!G309","v":0},{"$f":"+[1]Potencia!H309","v":0},{"$f":"+[1]Potencia!I309","v":0},{"$f":"+[1]Potencia!J309","v":0},{"$f":"+[1]Potencia!K309","v":0},null,{"$f":"+[1]Potencia!M309","v":0},{"$f":"+[1]Potencia!N309","v":0},{"$f":"+[1]Potencia!O309","v":0},{"$f":"+[1]Potencia!P309","v":0},{"$f":"+[1]Potencia!Q309","v":0},null,{"$f":"+[1]Potencia!S309","v":0},{"$f":"+[1]Potencia!T309","v":0},{"$f":"+[1]Potencia!U309","v":0},{"$f":"+[1]Potencia!V309","v":0},{"$f":"+[1]Potencia!W309","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T309:W309)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI309:AL309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG309*IF($D309=\"BT\",Balance!D$98,IF($D309=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH309*IF($D309=\"BT\",Balance!E$98,IF($D309=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI309*IF($D309=\"BT\",Balance!F$98,IF($D309=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ309*IF($D309=\"BT\",Balance!G$98,IF($D309=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK309*IF($D309=\"BT\",Balance!H$98,IF($D309=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL309*IF($D309=\"BT\",Balance!I$98,IF($D309=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC309:BF309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN309*IF($D309=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO309*IF($D309=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP309*IF($D309=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ309*IF($D309=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR309*IF($D309=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS309*IF($D309=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ309:BM309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT309*IF($D309=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU309*IF($D309=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV309*IF($D309=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW309*IF($D309=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX309*IF($D309=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY309*IF($D309=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ309:BT309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!F392","v":"Pp"},{"$f":"+PremisaCosto!B392","v":"X2"},null,{"$f":"+[1]Potencia!F310","v":0},{"$f":"+[1]Potencia!G310","v":0},{"$f":"+[1]Potencia!H310","v":0},{"$f":"+[1]Potencia!I310","v":0},{"$f":"+[1]Potencia!J310","v":0},{"$f":"+[1]Potencia!K310","v":0},null,{"$f":"+[1]Potencia!M310","v":0},{"$f":"+[1]Potencia!N310","v":0},{"$f":"+[1]Potencia!O310","v":0},{"$f":"+[1]Potencia!P310","v":0},{"$f":"+[1]Potencia!Q310","v":0},null,{"$f":"+[1]Potencia!S310","v":0},{"$f":"+[1]Potencia!T310","v":0},{"$f":"+[1]Potencia!U310","v":0},{"$f":"+[1]Potencia!V310","v":0},{"$f":"+[1]Potencia!W310","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T310:W310)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI310:AL310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG310*IF($D310=\"BT\",Balance!D$98,IF($D310=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH310*IF($D310=\"BT\",Balance!E$98,IF($D310=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI310*IF($D310=\"BT\",Balance!F$98,IF($D310=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ310*IF($D310=\"BT\",Balance!G$98,IF($D310=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK310*IF($D310=\"BT\",Balance!H$98,IF($D310=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL310*IF($D310=\"BT\",Balance!I$98,IF($D310=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC310:BF310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN310*IF($D310=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO310*IF($D310=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP310*IF($D310=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ310*IF($D310=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR310*IF($D310=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS310*IF($D310=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ310:BM310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT310*IF($D310=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU310*IF($D310=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV310*IF($D310=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW310*IF($D310=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX310*IF($D310=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY310*IF($D310=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ310:BT310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!F393","v":"Pp"},{"$f":"+PremisaCosto!B393","v":"X2"},null,{"$f":"+[1]Potencia!F311","v":0},{"$f":"+[1]Potencia!G311","v":0},{"$f":"+[1]Potencia!H311","v":0},{"$f":"+[1]Potencia!I311","v":0},{"$f":"+[1]Potencia!J311","v":0},{"$f":"+[1]Potencia!K311","v":0},null,{"$f":"+[1]Potencia!M311","v":0},{"$f":"+[1]Potencia!N311","v":0},{"$f":"+[1]Potencia!O311","v":0},{"$f":"+[1]Potencia!P311","v":0},{"$f":"+[1]Potencia!Q311","v":0},null,{"$f":"+[1]Potencia!S311","v":0},{"$f":"+[1]Potencia!T311","v":0},{"$f":"+[1]Potencia!U311","v":0},{"$f":"+[1]Potencia!V311","v":0},{"$f":"+[1]Potencia!W311","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T311:W311)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI311:AL311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG311*IF($D311=\"BT\",Balance!D$98,IF($D311=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH311*IF($D311=\"BT\",Balance!E$98,IF($D311=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI311*IF($D311=\"BT\",Balance!F$98,IF($D311=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ311*IF($D311=\"BT\",Balance!G$98,IF($D311=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK311*IF($D311=\"BT\",Balance!H$98,IF($D311=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL311*IF($D311=\"BT\",Balance!I$98,IF($D311=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC311:BF311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN311*IF($D311=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO311*IF($D311=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP311*IF($D311=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ311*IF($D311=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR311*IF($D311=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS311*IF($D311=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ311:BM311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT311*IF($D311=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU311*IF($D311=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV311*IF($D311=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW311*IF($D311=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX311*IF($D311=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY311*IF($D311=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ311:BT311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!F394","v":"Pp"},{"$f":"+PremisaCosto!B394","v":"X2"},null,{"$f":"+[1]Potencia!F312","v":0},{"$f":"+[1]Potencia!G312","v":0},{"$f":"+[1]Potencia!H312","v":0},{"$f":"+[1]Potencia!I312","v":0},{"$f":"+[1]Potencia!J312","v":0},{"$f":"+[1]Potencia!K312","v":0},null,{"$f":"+[1]Potencia!M312","v":0},{"$f":"+[1]Potencia!N312","v":0},{"$f":"+[1]Potencia!O312","v":0},{"$f":"+[1]Potencia!P312","v":0},{"$f":"+[1]Potencia!Q312","v":0},null,{"$f":"+[1]Potencia!S312","v":0},{"$f":"+[1]Potencia!T312","v":0},{"$f":"+[1]Potencia!U312","v":0},{"$f":"+[1]Potencia!V312","v":0},{"$f":"+[1]Potencia!W312","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T312:W312)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI312:AL312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG312*IF($D312=\"BT\",Balance!D$98,IF($D312=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH312*IF($D312=\"BT\",Balance!E$98,IF($D312=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI312*IF($D312=\"BT\",Balance!F$98,IF($D312=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ312*IF($D312=\"BT\",Balance!G$98,IF($D312=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK312*IF($D312=\"BT\",Balance!H$98,IF($D312=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL312*IF($D312=\"BT\",Balance!I$98,IF($D312=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC312:BF312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN312*IF($D312=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO312*IF($D312=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP312*IF($D312=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ312*IF($D312=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR312*IF($D312=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS312*IF($D312=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ312:BM312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT312*IF($D312=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU312*IF($D312=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV312*IF($D312=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW312*IF($D312=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX312*IF($D312=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY312*IF($D312=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ312:BT312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!F395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,{"$f":"+[1]Potencia!F313","v":0},{"$f":"+[1]Potencia!G313","v":0},{"$f":"+[1]Potencia!H313","v":0},{"$f":"+[1]Potencia!I313","v":0},{"$f":"+[1]Potencia!J313","v":0},{"$f":"+[1]Potencia!K313","v":0},null,{"$f":"+[1]Potencia!M313","v":0},{"$f":"+[1]Potencia!N313","v":0},{"$f":"+[1]Potencia!O313","v":0},{"$f":"+[1]Potencia!P313","v":0},{"$f":"+[1]Potencia!Q313","v":0},null,{"$f":"+[1]Potencia!S313","v":0},{"$f":"+[1]Potencia!T313","v":0},{"$f":"+[1]Potencia!U313","v":0},{"$f":"+[1]Potencia!V313","v":0},{"$f":"+[1]Potencia!W313","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T313:W313)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI313:AL313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG313*IF($D313=\"BT\",Balance!D$98,IF($D313=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH313*IF($D313=\"BT\",Balance!E$98,IF($D313=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI313*IF($D313=\"BT\",Balance!F$98,IF($D313=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ313*IF($D313=\"BT\",Balance!G$98,IF($D313=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK313*IF($D313=\"BT\",Balance!H$98,IF($D313=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL313*IF($D313=\"BT\",Balance!I$98,IF($D313=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC313:BF313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN313*IF($D313=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO313*IF($D313=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP313*IF($D313=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ313*IF($D313=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR313*IF($D313=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS313*IF($D313=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ313:BM313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT313*IF($D313=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU313*IF($D313=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV313*IF($D313=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW313*IF($D313=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX313*IF($D313=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY313*IF($D313=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ313:BT313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!F396","v":"Pp"},{"$f":"+PremisaCosto!B396","v":"X2"},null,{"$f":"+[1]Potencia!F314","v":0},{"$f":"+[1]Potencia!G314","v":0},{"$f":"+[1]Potencia!H314","v":0},{"$f":"+[1]Potencia!I314","v":0},{"$f":"+[1]Potencia!J314","v":0},{"$f":"+[1]Potencia!K314","v":0},null,{"$f":"+[1]Potencia!M314","v":0},{"$f":"+[1]Potencia!N314","v":0},{"$f":"+[1]Potencia!O314","v":0},{"$f":"+[1]Potencia!P314","v":0},{"$f":"+[1]Potencia!Q314","v":0},null,{"$f":"+[1]Potencia!S314","v":0},{"$f":"+[1]Potencia!T314","v":0},{"$f":"+[1]Potencia!U314","v":0},{"$f":"+[1]Potencia!V314","v":0},{"$f":"+[1]Potencia!W314","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T314:W314)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI314:AL314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG314*IF($D314=\"BT\",Balance!D$98,IF($D314=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH314*IF($D314=\"BT\",Balance!E$98,IF($D314=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI314*IF($D314=\"BT\",Balance!F$98,IF($D314=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ314*IF($D314=\"BT\",Balance!G$98,IF($D314=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK314*IF($D314=\"BT\",Balance!H$98,IF($D314=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL314*IF($D314=\"BT\",Balance!I$98,IF($D314=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC314:BF314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN314*IF($D314=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO314*IF($D314=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP314*IF($D314=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ314*IF($D314=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR314*IF($D314=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS314*IF($D314=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ314:BM314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT314*IF($D314=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU314*IF($D314=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV314*IF($D314=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW314*IF($D314=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX314*IF($D314=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY314*IF($D314=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ314:BT314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!F397","v":"Pp"},{"$f":"+PremisaCosto!B397","v":"X2"},null,{"$f":"+[1]Potencia!F315","v":0},{"$f":"+[1]Potencia!G315","v":0},{"$f":"+[1]Potencia!H315","v":0},{"$f":"+[1]Potencia!I315","v":0},{"$f":"+[1]Potencia!J315","v":0},{"$f":"+[1]Potencia!K315","v":0},null,{"$f":"+[1]Potencia!M315","v":0},{"$f":"+[1]Potencia!N315","v":0},{"$f":"+[1]Potencia!O315","v":0},{"$f":"+[1]Potencia!P315","v":0},{"$f":"+[1]Potencia!Q315","v":0},null,{"$f":"+[1]Potencia!S315","v":0},{"$f":"+[1]Potencia!T315","v":0},{"$f":"+[1]Potencia!U315","v":0},{"$f":"+[1]Potencia!V315","v":0},{"$f":"+[1]Potencia!W315","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T315:W315)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI315:AL315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG315*IF($D315=\"BT\",Balance!D$98,IF($D315=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH315*IF($D315=\"BT\",Balance!E$98,IF($D315=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI315*IF($D315=\"BT\",Balance!F$98,IF($D315=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ315*IF($D315=\"BT\",Balance!G$98,IF($D315=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK315*IF($D315=\"BT\",Balance!H$98,IF($D315=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL315*IF($D315=\"BT\",Balance!I$98,IF($D315=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC315:BF315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN315*IF($D315=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO315*IF($D315=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP315*IF($D315=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ315*IF($D315=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR315*IF($D315=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS315*IF($D315=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ315:BM315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT315*IF($D315=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU315*IF($D315=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV315*IF($D315=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW315*IF($D315=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX315*IF($D315=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY315*IF($D315=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ315:BT315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!F398","v":"Pp"},{"$f":"+PremisaCosto!B398","v":"X2"},null,{"$f":"+[1]Potencia!F316","v":0},{"$f":"+[1]Potencia!G316","v":0},{"$f":"+[1]Potencia!H316","v":0},{"$f":"+[1]Potencia!I316","v":0},{"$f":"+[1]Potencia!J316","v":0},{"$f":"+[1]Potencia!K316","v":0},null,{"$f":"+[1]Potencia!M316","v":0},{"$f":"+[1]Potencia!N316","v":0},{"$f":"+[1]Potencia!O316","v":0},{"$f":"+[1]Potencia!P316","v":0},{"$f":"+[1]Potencia!Q316","v":0},null,{"$f":"+[1]Potencia!S316","v":0},{"$f":"+[1]Potencia!T316","v":0},{"$f":"+[1]Potencia!U316","v":0},{"$f":"+[1]Potencia!V316","v":0},{"$f":"+[1]Potencia!W316","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T316:W316)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI316:AL316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG316*IF($D316=\"BT\",Balance!D$98,IF($D316=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH316*IF($D316=\"BT\",Balance!E$98,IF($D316=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI316*IF($D316=\"BT\",Balance!F$98,IF($D316=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ316*IF($D316=\"BT\",Balance!G$98,IF($D316=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK316*IF($D316=\"BT\",Balance!H$98,IF($D316=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL316*IF($D316=\"BT\",Balance!I$98,IF($D316=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC316:BF316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN316*IF($D316=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO316*IF($D316=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP316*IF($D316=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ316*IF($D316=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR316*IF($D316=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS316*IF($D316=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ316:BM316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT316*IF($D316=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU316*IF($D316=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV316*IF($D316=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW316*IF($D316=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX316*IF($D316=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY316*IF($D316=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ316:BT316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!F399","v":"Pp"},{"$f":"+PremisaCosto!B399","v":"X2"},null,{"$f":"+[1]Potencia!F317","v":0},{"$f":"+[1]Potencia!G317","v":0},{"$f":"+[1]Potencia!H317","v":0},{"$f":"+[1]Potencia!I317","v":0},{"$f":"+[1]Potencia!J317","v":0},{"$f":"+[1]Potencia!K317","v":0},null,{"$f":"+[1]Potencia!M317","v":0},{"$f":"+[1]Potencia!N317","v":0},{"$f":"+[1]Potencia!O317","v":0},{"$f":"+[1]Potencia!P317","v":0},{"$f":"+[1]Potencia!Q317","v":0},null,{"$f":"+[1]Potencia!S317","v":0},{"$f":"+[1]Potencia!T317","v":0},{"$f":"+[1]Potencia!U317","v":0},{"$f":"+[1]Potencia!V317","v":0},{"$f":"+[1]Potencia!W317","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T317:W317)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI317:AL317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG317*IF($D317=\"BT\",Balance!D$98,IF($D317=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH317*IF($D317=\"BT\",Balance!E$98,IF($D317=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI317*IF($D317=\"BT\",Balance!F$98,IF($D317=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ317*IF($D317=\"BT\",Balance!G$98,IF($D317=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK317*IF($D317=\"BT\",Balance!H$98,IF($D317=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL317*IF($D317=\"BT\",Balance!I$98,IF($D317=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC317:BF317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN317*IF($D317=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO317*IF($D317=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP317*IF($D317=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ317*IF($D317=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR317*IF($D317=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS317*IF($D317=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ317:BM317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT317*IF($D317=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU317*IF($D317=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV317*IF($D317=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW317*IF($D317=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX317*IF($D317=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY317*IF($D317=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ317:BT317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!F400","v":"Pp"},{"$f":"+PremisaCosto!B400","v":"X2"},null,{"$f":"+[1]Potencia!F318","v":0},{"$f":"+[1]Potencia!G318","v":0},{"$f":"+[1]Potencia!H318","v":0},{"$f":"+[1]Potencia!I318","v":0},{"$f":"+[1]Potencia!J318","v":0},{"$f":"+[1]Potencia!K318","v":0},null,{"$f":"+[1]Potencia!M318","v":0},{"$f":"+[1]Potencia!N318","v":0},{"$f":"+[1]Potencia!O318","v":0},{"$f":"+[1]Potencia!P318","v":0},{"$f":"+[1]Potencia!Q318","v":0},null,{"$f":"+[1]Potencia!S318","v":0},{"$f":"+[1]Potencia!T318","v":0},{"$f":"+[1]Potencia!U318","v":0},{"$f":"+[1]Potencia!V318","v":0},{"$f":"+[1]Potencia!W318","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T318:W318)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI318:AL318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG318*IF($D318=\"BT\",Balance!D$98,IF($D318=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH318*IF($D318=\"BT\",Balance!E$98,IF($D318=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI318*IF($D318=\"BT\",Balance!F$98,IF($D318=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ318*IF($D318=\"BT\",Balance!G$98,IF($D318=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK318*IF($D318=\"BT\",Balance!H$98,IF($D318=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL318*IF($D318=\"BT\",Balance!I$98,IF($D318=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC318:BF318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN318*IF($D318=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO318*IF($D318=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP318*IF($D318=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ318*IF($D318=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR318*IF($D318=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS318*IF($D318=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ318:BM318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT318*IF($D318=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU318*IF($D318=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV318*IF($D318=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW318*IF($D318=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX318*IF($D318=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY318*IF($D318=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ318:BT318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!F401","v":"Pp"},{"$f":"+PremisaCosto!B401","v":"X2"},null,{"$f":"+[1]Potencia!F319","v":0},{"$f":"+[1]Potencia!G319","v":0},{"$f":"+[1]Potencia!H319","v":0},{"$f":"+[1]Potencia!I319","v":0},{"$f":"+[1]Potencia!J319","v":0},{"$f":"+[1]Potencia!K319","v":0},null,{"$f":"+[1]Potencia!M319","v":0},{"$f":"+[1]Potencia!N319","v":0},{"$f":"+[1]Potencia!O319","v":0},{"$f":"+[1]Potencia!P319","v":0},{"$f":"+[1]Potencia!Q319","v":0},null,{"$f":"+[1]Potencia!S319","v":0},{"$f":"+[1]Potencia!T319","v":0},{"$f":"+[1]Potencia!U319","v":0},{"$f":"+[1]Potencia!V319","v":0},{"$f":"+[1]Potencia!W319","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T319:W319)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI319:AL319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG319*IF($D319=\"BT\",Balance!D$98,IF($D319=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH319*IF($D319=\"BT\",Balance!E$98,IF($D319=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI319*IF($D319=\"BT\",Balance!F$98,IF($D319=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ319*IF($D319=\"BT\",Balance!G$98,IF($D319=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK319*IF($D319=\"BT\",Balance!H$98,IF($D319=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL319*IF($D319=\"BT\",Balance!I$98,IF($D319=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC319:BF319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN319*IF($D319=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO319*IF($D319=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP319*IF($D319=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ319*IF($D319=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR319*IF($D319=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS319*IF($D319=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ319:BM319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT319*IF($D319=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU319*IF($D319=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV319*IF($D319=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW319*IF($D319=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX319*IF($D319=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY319*IF($D319=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ319:BT319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!F402","v":"Pp"},{"$f":"+PremisaCosto!B402","v":"X2"},null,{"$f":"+[1]Potencia!F320","v":0},{"$f":"+[1]Potencia!G320","v":0},{"$f":"+[1]Potencia!H320","v":0},{"$f":"+[1]Potencia!I320","v":0},{"$f":"+[1]Potencia!J320","v":0},{"$f":"+[1]Potencia!K320","v":0},null,{"$f":"+[1]Potencia!M320","v":0},{"$f":"+[1]Potencia!N320","v":0},{"$f":"+[1]Potencia!O320","v":0},{"$f":"+[1]Potencia!P320","v":0},{"$f":"+[1]Potencia!Q320","v":0},null,{"$f":"+[1]Potencia!S320","v":0},{"$f":"+[1]Potencia!T320","v":0},{"$f":"+[1]Potencia!U320","v":0},{"$f":"+[1]Potencia!V320","v":0},{"$f":"+[1]Potencia!W320","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T320:W320)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI320:AL320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG320*IF($D320=\"BT\",Balance!D$98,IF($D320=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH320*IF($D320=\"BT\",Balance!E$98,IF($D320=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI320*IF($D320=\"BT\",Balance!F$98,IF($D320=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ320*IF($D320=\"BT\",Balance!G$98,IF($D320=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK320*IF($D320=\"BT\",Balance!H$98,IF($D320=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL320*IF($D320=\"BT\",Balance!I$98,IF($D320=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC320:BF320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN320*IF($D320=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO320*IF($D320=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP320*IF($D320=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ320*IF($D320=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR320*IF($D320=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS320*IF($D320=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ320:BM320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT320*IF($D320=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU320*IF($D320=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV320*IF($D320=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW320*IF($D320=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX320*IF($D320=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY320*IF($D320=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ320:BT320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!F403","v":"Pp"},{"$f":"+PremisaCosto!B403","v":"X2"},null,{"$f":"+[1]Potencia!F321","v":0},{"$f":"+[1]Potencia!G321","v":0},{"$f":"+[1]Potencia!H321","v":0},{"$f":"+[1]Potencia!I321","v":0},{"$f":"+[1]Potencia!J321","v":0},{"$f":"+[1]Potencia!K321","v":0},null,{"$f":"+[1]Potencia!M321","v":0},{"$f":"+[1]Potencia!N321","v":0},{"$f":"+[1]Potencia!O321","v":0},{"$f":"+[1]Potencia!P321","v":0},{"$f":"+[1]Potencia!Q321","v":0},null,{"$f":"+[1]Potencia!S321","v":0},{"$f":"+[1]Potencia!T321","v":0},{"$f":"+[1]Potencia!U321","v":0},{"$f":"+[1]Potencia!V321","v":0},{"$f":"+[1]Potencia!W321","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T321:W321)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI321:AL321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG321*IF($D321=\"BT\",Balance!D$98,IF($D321=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH321*IF($D321=\"BT\",Balance!E$98,IF($D321=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI321*IF($D321=\"BT\",Balance!F$98,IF($D321=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ321*IF($D321=\"BT\",Balance!G$98,IF($D321=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK321*IF($D321=\"BT\",Balance!H$98,IF($D321=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL321*IF($D321=\"BT\",Balance!I$98,IF($D321=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC321:BF321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN321*IF($D321=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO321*IF($D321=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP321*IF($D321=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ321*IF($D321=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR321*IF($D321=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS321*IF($D321=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ321:BM321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT321*IF($D321=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU321*IF($D321=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV321*IF($D321=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW321*IF($D321=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX321*IF($D321=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY321*IF($D321=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ321:BT321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!F404","v":"Pp"},{"$f":"+PremisaCosto!B404","v":"X2"},null,{"$f":"+[1]Potencia!F322","v":0},{"$f":"+[1]Potencia!G322","v":0},{"$f":"+[1]Potencia!H322","v":0},{"$f":"+[1]Potencia!I322","v":0},{"$f":"+[1]Potencia!J322","v":0},{"$f":"+[1]Potencia!K322","v":0},null,{"$f":"+[1]Potencia!M322","v":0},{"$f":"+[1]Potencia!N322","v":0},{"$f":"+[1]Potencia!O322","v":0},{"$f":"+[1]Potencia!P322","v":0},{"$f":"+[1]Potencia!Q322","v":0},null,{"$f":"+[1]Potencia!S322","v":0},{"$f":"+[1]Potencia!T322","v":0},{"$f":"+[1]Potencia!U322","v":0},{"$f":"+[1]Potencia!V322","v":0},{"$f":"+[1]Potencia!W322","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T322:W322)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI322:AL322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG322*IF($D322=\"BT\",Balance!D$98,IF($D322=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH322*IF($D322=\"BT\",Balance!E$98,IF($D322=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI322*IF($D322=\"BT\",Balance!F$98,IF($D322=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ322*IF($D322=\"BT\",Balance!G$98,IF($D322=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK322*IF($D322=\"BT\",Balance!H$98,IF($D322=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL322*IF($D322=\"BT\",Balance!I$98,IF($D322=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC322:BF322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN322*IF($D322=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO322*IF($D322=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP322*IF($D322=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ322*IF($D322=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR322*IF($D322=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS322*IF($D322=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ322:BM322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT322*IF($D322=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU322*IF($D322=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV322*IF($D322=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW322*IF($D322=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX322*IF($D322=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY322*IF($D322=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ322:BT322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!F405","v":"Pp"},{"$f":"+PremisaCosto!B405","v":"X2"},null,{"$f":"+[1]Potencia!F323","v":0},{"$f":"+[1]Potencia!G323","v":0},{"$f":"+[1]Potencia!H323","v":0},{"$f":"+[1]Potencia!I323","v":0},{"$f":"+[1]Potencia!J323","v":0},{"$f":"+[1]Potencia!K323","v":0},null,{"$f":"+[1]Potencia!M323","v":0},{"$f":"+[1]Potencia!N323","v":0},{"$f":"+[1]Potencia!O323","v":0},{"$f":"+[1]Potencia!P323","v":0},{"$f":"+[1]Potencia!Q323","v":0},null,{"$f":"+[1]Potencia!S323","v":0},{"$f":"+[1]Potencia!T323","v":0},{"$f":"+[1]Potencia!U323","v":0},{"$f":"+[1]Potencia!V323","v":0},{"$f":"+[1]Potencia!W323","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T323:W323)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI323:AL323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG323*IF($D323=\"BT\",Balance!D$98,IF($D323=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH323*IF($D323=\"BT\",Balance!E$98,IF($D323=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI323*IF($D323=\"BT\",Balance!F$98,IF($D323=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ323*IF($D323=\"BT\",Balance!G$98,IF($D323=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK323*IF($D323=\"BT\",Balance!H$98,IF($D323=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL323*IF($D323=\"BT\",Balance!I$98,IF($D323=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC323:BF323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN323*IF($D323=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO323*IF($D323=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP323*IF($D323=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ323*IF($D323=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR323*IF($D323=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS323*IF($D323=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ323:BM323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT323*IF($D323=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU323*IF($D323=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV323*IF($D323=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW323*IF($D323=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX323*IF($D323=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY323*IF($D323=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ323:BT323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!F406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,{"$f":"+[1]Potencia!F324","v":0},{"$f":"+[1]Potencia!G324","v":0},{"$f":"+[1]Potencia!H324","v":0},{"$f":"+[1]Potencia!I324","v":0},{"$f":"+[1]Potencia!J324","v":0},{"$f":"+[1]Potencia!K324","v":0},null,{"$f":"+[1]Potencia!M324","v":0},{"$f":"+[1]Potencia!N324","v":0},{"$f":"+[1]Potencia!O324","v":0},{"$f":"+[1]Potencia!P324","v":0},{"$f":"+[1]Potencia!Q324","v":0},null,{"$f":"+[1]Potencia!S324","v":0},{"$f":"+[1]Potencia!T324","v":0},{"$f":"+[1]Potencia!U324","v":0},{"$f":"+[1]Potencia!V324","v":0},{"$f":"+[1]Potencia!W324","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T324:W324)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI324:AL324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG324*IF($D324=\"BT\",Balance!D$98,IF($D324=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH324*IF($D324=\"BT\",Balance!E$98,IF($D324=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI324*IF($D324=\"BT\",Balance!F$98,IF($D324=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ324*IF($D324=\"BT\",Balance!G$98,IF($D324=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK324*IF($D324=\"BT\",Balance!H$98,IF($D324=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL324*IF($D324=\"BT\",Balance!I$98,IF($D324=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC324:BF324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN324*IF($D324=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO324*IF($D324=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP324*IF($D324=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ324*IF($D324=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR324*IF($D324=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS324*IF($D324=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ324:BM324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT324*IF($D324=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU324*IF($D324=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV324*IF($D324=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW324*IF($D324=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX324*IF($D324=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY324*IF($D324=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ324:BT324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!F407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,{"$f":"+[1]Potencia!F325","v":0},{"$f":"+[1]Potencia!G325","v":0},{"$f":"+[1]Potencia!H325","v":0},{"$f":"+[1]Potencia!I325","v":0},{"$f":"+[1]Potencia!J325","v":0},{"$f":"+[1]Potencia!K325","v":0},null,{"$f":"+[1]Potencia!M325","v":0},{"$f":"+[1]Potencia!N325","v":0},{"$f":"+[1]Potencia!O325","v":0},{"$f":"+[1]Potencia!P325","v":0},{"$f":"+[1]Potencia!Q325","v":0},null,{"$f":"+[1]Potencia!S325","v":0},{"$f":"+[1]Potencia!T325","v":0},{"$f":"+[1]Potencia!U325","v":0},{"$f":"+[1]Potencia!V325","v":0},{"$f":"+[1]Potencia!W325","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T325:W325)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI325:AL325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG325*IF($D325=\"BT\",Balance!D$98,IF($D325=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH325*IF($D325=\"BT\",Balance!E$98,IF($D325=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI325*IF($D325=\"BT\",Balance!F$98,IF($D325=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ325*IF($D325=\"BT\",Balance!G$98,IF($D325=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK325*IF($D325=\"BT\",Balance!H$98,IF($D325=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL325*IF($D325=\"BT\",Balance!I$98,IF($D325=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC325:BF325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN325*IF($D325=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO325*IF($D325=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP325*IF($D325=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ325*IF($D325=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR325*IF($D325=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS325*IF($D325=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ325:BM325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT325*IF($D325=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU325*IF($D325=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV325*IF($D325=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW325*IF($D325=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX325*IF($D325=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY325*IF($D325=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ325:BT325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!F408","v":"Pp"},{"$f":"+PremisaCosto!B408","v":"X3"},null,{"$f":"+[1]Potencia!F326","v":0},{"$f":"+[1]Potencia!G326","v":0},{"$f":"+[1]Potencia!H326","v":0},{"$f":"+[1]Potencia!I326","v":0},{"$f":"+[1]Potencia!J326","v":0},{"$f":"+[1]Potencia!K326","v":0},null,{"$f":"+[1]Potencia!M326","v":0},{"$f":"+[1]Potencia!N326","v":0},{"$f":"+[1]Potencia!O326","v":0},{"$f":"+[1]Potencia!P326","v":0},{"$f":"+[1]Potencia!Q326","v":0},null,{"$f":"+[1]Potencia!S326","v":0},{"$f":"+[1]Potencia!T326","v":0},{"$f":"+[1]Potencia!U326","v":0},{"$f":"+[1]Potencia!V326","v":0},{"$f":"+[1]Potencia!W326","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T326:W326)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI326:AL326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG326*IF($D326=\"BT\",Balance!D$98,IF($D326=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH326*IF($D326=\"BT\",Balance!E$98,IF($D326=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI326*IF($D326=\"BT\",Balance!F$98,IF($D326=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ326*IF($D326=\"BT\",Balance!G$98,IF($D326=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK326*IF($D326=\"BT\",Balance!H$98,IF($D326=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL326*IF($D326=\"BT\",Balance!I$98,IF($D326=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC326:BF326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN326*IF($D326=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO326*IF($D326=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP326*IF($D326=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ326*IF($D326=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR326*IF($D326=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS326*IF($D326=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ326:BM326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT326*IF($D326=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU326*IF($D326=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV326*IF($D326=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW326*IF($D326=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX326*IF($D326=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY326*IF($D326=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ326:BT326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!F409","v":"Pp"},{"$f":"+PremisaCosto!B409","v":"X3"},null,{"$f":"+[1]Potencia!F327","v":0},{"$f":"+[1]Potencia!G327","v":0},{"$f":"+[1]Potencia!H327","v":0},{"$f":"+[1]Potencia!I327","v":0},{"$f":"+[1]Potencia!J327","v":0},{"$f":"+[1]Potencia!K327","v":0},null,{"$f":"+[1]Potencia!M327","v":0},{"$f":"+[1]Potencia!N327","v":0},{"$f":"+[1]Potencia!O327","v":0},{"$f":"+[1]Potencia!P327","v":0},{"$f":"+[1]Potencia!Q327","v":0},null,{"$f":"+[1]Potencia!S327","v":0},{"$f":"+[1]Potencia!T327","v":0},{"$f":"+[1]Potencia!U327","v":0},{"$f":"+[1]Potencia!V327","v":0},{"$f":"+[1]Potencia!W327","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T327:W327)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI327:AL327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG327*IF($D327=\"BT\",Balance!D$98,IF($D327=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH327*IF($D327=\"BT\",Balance!E$98,IF($D327=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI327*IF($D327=\"BT\",Balance!F$98,IF($D327=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ327*IF($D327=\"BT\",Balance!G$98,IF($D327=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK327*IF($D327=\"BT\",Balance!H$98,IF($D327=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL327*IF($D327=\"BT\",Balance!I$98,IF($D327=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC327:BF327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN327*IF($D327=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO327*IF($D327=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP327*IF($D327=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ327*IF($D327=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR327*IF($D327=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS327*IF($D327=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ327:BM327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT327*IF($D327=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU327*IF($D327=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV327*IF($D327=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW327*IF($D327=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX327*IF($D327=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY327*IF($D327=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ327:BT327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!F410","v":"Pp"},{"$f":"+PremisaCosto!B410","v":"X3"},null,{"$f":"+[1]Potencia!F328","v":0},{"$f":"+[1]Potencia!G328","v":0},{"$f":"+[1]Potencia!H328","v":0},{"$f":"+[1]Potencia!I328","v":0},{"$f":"+[1]Potencia!J328","v":0},{"$f":"+[1]Potencia!K328","v":0},null,{"$f":"+[1]Potencia!M328","v":0},{"$f":"+[1]Potencia!N328","v":0},{"$f":"+[1]Potencia!O328","v":0},{"$f":"+[1]Potencia!P328","v":0},{"$f":"+[1]Potencia!Q328","v":0},null,{"$f":"+[1]Potencia!S328","v":0},{"$f":"+[1]Potencia!T328","v":0},{"$f":"+[1]Potencia!U328","v":0},{"$f":"+[1]Potencia!V328","v":0},{"$f":"+[1]Potencia!W328","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T328:W328)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI328:AL328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG328*IF($D328=\"BT\",Balance!D$98,IF($D328=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH328*IF($D328=\"BT\",Balance!E$98,IF($D328=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI328*IF($D328=\"BT\",Balance!F$98,IF($D328=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ328*IF($D328=\"BT\",Balance!G$98,IF($D328=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK328*IF($D328=\"BT\",Balance!H$98,IF($D328=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL328*IF($D328=\"BT\",Balance!I$98,IF($D328=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC328:BF328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN328*IF($D328=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO328*IF($D328=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP328*IF($D328=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ328*IF($D328=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR328*IF($D328=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS328*IF($D328=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ328:BM328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT328*IF($D328=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU328*IF($D328=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV328*IF($D328=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW328*IF($D328=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX328*IF($D328=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY328*IF($D328=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ328:BT328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!F411","v":"Pp"},{"$f":"+PremisaCosto!B411","v":"X3"},null,{"$f":"+[1]Potencia!F329","v":0},{"$f":"+[1]Potencia!G329","v":0},{"$f":"+[1]Potencia!H329","v":0},{"$f":"+[1]Potencia!I329","v":0},{"$f":"+[1]Potencia!J329","v":0},{"$f":"+[1]Potencia!K329","v":0},null,{"$f":"+[1]Potencia!M329","v":0},{"$f":"+[1]Potencia!N329","v":0},{"$f":"+[1]Potencia!O329","v":0},{"$f":"+[1]Potencia!P329","v":0},{"$f":"+[1]Potencia!Q329","v":0},null,{"$f":"+[1]Potencia!S329","v":0},{"$f":"+[1]Potencia!T329","v":0},{"$f":"+[1]Potencia!U329","v":0},{"$f":"+[1]Potencia!V329","v":0},{"$f":"+[1]Potencia!W329","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T329:W329)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI329:AL329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG329*IF($D329=\"BT\",Balance!D$98,IF($D329=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH329*IF($D329=\"BT\",Balance!E$98,IF($D329=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI329*IF($D329=\"BT\",Balance!F$98,IF($D329=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ329*IF($D329=\"BT\",Balance!G$98,IF($D329=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK329*IF($D329=\"BT\",Balance!H$98,IF($D329=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL329*IF($D329=\"BT\",Balance!I$98,IF($D329=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC329:BF329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN329*IF($D329=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO329*IF($D329=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP329*IF($D329=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ329*IF($D329=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR329*IF($D329=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS329*IF($D329=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ329:BM329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT329*IF($D329=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU329*IF($D329=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV329*IF($D329=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW329*IF($D329=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX329*IF($D329=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY329*IF($D329=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ329:BT329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!F412","v":"Pp"},{"$f":"+PremisaCosto!B412","v":"X3"},null,{"$f":"+[1]Potencia!F330","v":0},{"$f":"+[1]Potencia!G330","v":0},{"$f":"+[1]Potencia!H330","v":0},{"$f":"+[1]Potencia!I330","v":0},{"$f":"+[1]Potencia!J330","v":0},{"$f":"+[1]Potencia!K330","v":0},null,{"$f":"+[1]Potencia!M330","v":0},{"$f":"+[1]Potencia!N330","v":0},{"$f":"+[1]Potencia!O330","v":0},{"$f":"+[1]Potencia!P330","v":0},{"$f":"+[1]Potencia!Q330","v":0},null,{"$f":"+[1]Potencia!S330","v":0},{"$f":"+[1]Potencia!T330","v":0},{"$f":"+[1]Potencia!U330","v":0},{"$f":"+[1]Potencia!V330","v":0},{"$f":"+[1]Potencia!W330","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T330:W330)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI330:AL330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG330*IF($D330=\"BT\",Balance!D$98,IF($D330=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH330*IF($D330=\"BT\",Balance!E$98,IF($D330=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI330*IF($D330=\"BT\",Balance!F$98,IF($D330=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ330*IF($D330=\"BT\",Balance!G$98,IF($D330=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK330*IF($D330=\"BT\",Balance!H$98,IF($D330=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL330*IF($D330=\"BT\",Balance!I$98,IF($D330=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC330:BF330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN330*IF($D330=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO330*IF($D330=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP330*IF($D330=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ330*IF($D330=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR330*IF($D330=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS330*IF($D330=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ330:BM330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT330*IF($D330=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU330*IF($D330=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV330*IF($D330=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW330*IF($D330=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX330*IF($D330=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY330*IF($D330=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ330:BT330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!F413","v":"Pp"},{"$f":"+PremisaCosto!B413","v":"X3"},null,{"$f":"+[1]Potencia!F331","v":0},{"$f":"+[1]Potencia!G331","v":0},{"$f":"+[1]Potencia!H331","v":0},{"$f":"+[1]Potencia!I331","v":0},{"$f":"+[1]Potencia!J331","v":0},{"$f":"+[1]Potencia!K331","v":0},null,{"$f":"+[1]Potencia!M331","v":0},{"$f":"+[1]Potencia!N331","v":0},{"$f":"+[1]Potencia!O331","v":0},{"$f":"+[1]Potencia!P331","v":0},{"$f":"+[1]Potencia!Q331","v":0},null,{"$f":"+[1]Potencia!S331","v":0},{"$f":"+[1]Potencia!T331","v":0},{"$f":"+[1]Potencia!U331","v":0},{"$f":"+[1]Potencia!V331","v":0},{"$f":"+[1]Potencia!W331","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T331:W331)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI331:AL331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG331*IF($D331=\"BT\",Balance!D$98,IF($D331=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH331*IF($D331=\"BT\",Balance!E$98,IF($D331=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI331*IF($D331=\"BT\",Balance!F$98,IF($D331=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ331*IF($D331=\"BT\",Balance!G$98,IF($D331=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK331*IF($D331=\"BT\",Balance!H$98,IF($D331=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL331*IF($D331=\"BT\",Balance!I$98,IF($D331=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC331:BF331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN331*IF($D331=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO331*IF($D331=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP331*IF($D331=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ331*IF($D331=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR331*IF($D331=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS331*IF($D331=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ331:BM331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT331*IF($D331=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU331*IF($D331=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV331*IF($D331=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW331*IF($D331=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX331*IF($D331=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY331*IF($D331=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ331:BT331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!F414","v":"Pp"},{"$f":"+PremisaCosto!B414","v":"X3"},null,{"$f":"+[1]Potencia!F332","v":0},{"$f":"+[1]Potencia!G332","v":0},{"$f":"+[1]Potencia!H332","v":0},{"$f":"+[1]Potencia!I332","v":0},{"$f":"+[1]Potencia!J332","v":0},{"$f":"+[1]Potencia!K332","v":0},null,{"$f":"+[1]Potencia!M332","v":0},{"$f":"+[1]Potencia!N332","v":0},{"$f":"+[1]Potencia!O332","v":0},{"$f":"+[1]Potencia!P332","v":0},{"$f":"+[1]Potencia!Q332","v":0},null,{"$f":"+[1]Potencia!S332","v":0},{"$f":"+[1]Potencia!T332","v":0},{"$f":"+[1]Potencia!U332","v":0},{"$f":"+[1]Potencia!V332","v":0},{"$f":"+[1]Potencia!W332","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T332:W332)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI332:AL332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG332*IF($D332=\"BT\",Balance!D$98,IF($D332=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH332*IF($D332=\"BT\",Balance!E$98,IF($D332=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI332*IF($D332=\"BT\",Balance!F$98,IF($D332=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ332*IF($D332=\"BT\",Balance!G$98,IF($D332=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK332*IF($D332=\"BT\",Balance!H$98,IF($D332=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL332*IF($D332=\"BT\",Balance!I$98,IF($D332=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC332:BF332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN332*IF($D332=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO332*IF($D332=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP332*IF($D332=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ332*IF($D332=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR332*IF($D332=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS332*IF($D332=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ332:BM332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT332*IF($D332=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU332*IF($D332=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV332*IF($D332=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW332*IF($D332=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX332*IF($D332=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY332*IF($D332=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ332:BT332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!F415","v":"Pp"},{"$f":"+PremisaCosto!B415","v":"X3"},null,{"$f":"+[1]Potencia!F333","v":0},{"$f":"+[1]Potencia!G333","v":0},{"$f":"+[1]Potencia!H333","v":0},{"$f":"+[1]Potencia!I333","v":0},{"$f":"+[1]Potencia!J333","v":0},{"$f":"+[1]Potencia!K333","v":0},null,{"$f":"+[1]Potencia!M333","v":0},{"$f":"+[1]Potencia!N333","v":0},{"$f":"+[1]Potencia!O333","v":0},{"$f":"+[1]Potencia!P333","v":0},{"$f":"+[1]Potencia!Q333","v":0},null,{"$f":"+[1]Potencia!S333","v":0},{"$f":"+[1]Potencia!T333","v":0},{"$f":"+[1]Potencia!U333","v":0},{"$f":"+[1]Potencia!V333","v":0},{"$f":"+[1]Potencia!W333","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T333:W333)","v":0},null,{"$f":"+F333","v":0},0,0,0,0,0,null,{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI333:AL333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG333*IF($D333=\"BT\",Balance!D$98,IF($D333=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH333*IF($D333=\"BT\",Balance!E$98,IF($D333=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI333*IF($D333=\"BT\",Balance!F$98,IF($D333=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ333*IF($D333=\"BT\",Balance!G$98,IF($D333=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK333*IF($D333=\"BT\",Balance!H$98,IF($D333=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL333*IF($D333=\"BT\",Balance!I$98,IF($D333=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC333:BF333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN333*IF($D333=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO333*IF($D333=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP333*IF($D333=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ333*IF($D333=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR333*IF($D333=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS333*IF($D333=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ333:BM333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT333*IF($D333=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU333*IF($D333=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV333*IF($D333=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW333*IF($D333=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX333*IF($D333=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY333*IF($D333=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ333:BT333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!F416","v":"Pp"},{"$f":"+PremisaCosto!B416","v":"X3"},null,{"$f":"+[1]Potencia!F334","v":0},{"$f":"+[1]Potencia!G334","v":0},{"$f":"+[1]Potencia!H334","v":0},{"$f":"+[1]Potencia!I334","v":0},{"$f":"+[1]Potencia!J334","v":0},{"$f":"+[1]Potencia!K334","v":0},null,{"$f":"+[1]Potencia!M334","v":0},{"$f":"+[1]Potencia!N334","v":0},{"$f":"+[1]Potencia!O334","v":0},{"$f":"+[1]Potencia!P334","v":0},{"$f":"+[1]Potencia!Q334","v":0},null,{"$f":"+[1]Potencia!S334","v":0},{"$f":"+[1]Potencia!T334","v":0},{"$f":"+[1]Potencia!U334","v":0},{"$f":"+[1]Potencia!V334","v":0},{"$f":"+[1]Potencia!W334","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T334:W334)","v":0},null,0,{"$f":"+G334","v":0},{"$f":"+H334","v":0},{"$f":"+I334","v":0},{"$f":"+J334","v":0},{"$f":"+K334","v":0},null,{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI334:AL334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG334*IF($D334=\"BT\",Balance!D$98,IF($D334=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH334*IF($D334=\"BT\",Balance!E$98,IF($D334=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI334*IF($D334=\"BT\",Balance!F$98,IF($D334=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ334*IF($D334=\"BT\",Balance!G$98,IF($D334=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK334*IF($D334=\"BT\",Balance!H$98,IF($D334=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL334*IF($D334=\"BT\",Balance!I$98,IF($D334=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC334:BF334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN334*IF($D334=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO334*IF($D334=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP334*IF($D334=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ334*IF($D334=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR334*IF($D334=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS334*IF($D334=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ334:BM334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT334*IF($D334=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU334*IF($D334=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV334*IF($D334=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW334*IF($D334=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX334*IF($D334=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY334*IF($D334=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ334:BT334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!F417","v":"Pp"},{"$f":"+PremisaCosto!B417","v":"X3"},null,{"$f":"+[1]Potencia!F335","v":0},{"$f":"+[1]Potencia!G335","v":0},{"$f":"+[1]Potencia!H335","v":0},{"$f":"+[1]Potencia!I335","v":0},{"$f":"+[1]Potencia!J335","v":0},{"$f":"+[1]Potencia!K335","v":0},null,{"$f":"+[1]Potencia!M335","v":0},{"$f":"+[1]Potencia!N335","v":0},{"$f":"+[1]Potencia!O335","v":0},{"$f":"+[1]Potencia!P335","v":0},{"$f":"+[1]Potencia!Q335","v":0},null,{"$f":"+[1]Potencia!S335","v":0},{"$f":"+[1]Potencia!T335","v":0},{"$f":"+[1]Potencia!U335","v":0},{"$f":"+[1]Potencia!V335","v":0},{"$f":"+[1]Potencia!W335","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T335:W335)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI335:AL335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG335*IF($D335=\"BT\",Balance!D$98,IF($D335=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH335*IF($D335=\"BT\",Balance!E$98,IF($D335=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI335*IF($D335=\"BT\",Balance!F$98,IF($D335=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ335*IF($D335=\"BT\",Balance!G$98,IF($D335=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK335*IF($D335=\"BT\",Balance!H$98,IF($D335=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL335*IF($D335=\"BT\",Balance!I$98,IF($D335=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC335:BF335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN335*IF($D335=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO335*IF($D335=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP335*IF($D335=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ335*IF($D335=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR335*IF($D335=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS335*IF($D335=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ335:BM335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT335*IF($D335=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU335*IF($D335=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV335*IF($D335=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW335*IF($D335=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX335*IF($D335=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY335*IF($D335=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ335:BT335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!F418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,{"$f":"+[1]Potencia!F336","v":0},{"$f":"+[1]Potencia!G336","v":0},{"$f":"+[1]Potencia!H336","v":0},{"$f":"+[1]Potencia!I336","v":0},{"$f":"+[1]Potencia!J336","v":0},{"$f":"+[1]Potencia!K336","v":0},null,{"$f":"+[1]Potencia!M336","v":0},{"$f":"+[1]Potencia!N336","v":0},{"$f":"+[1]Potencia!O336","v":0},{"$f":"+[1]Potencia!P336","v":0},{"$f":"+[1]Potencia!Q336","v":0},null,{"$f":"+[1]Potencia!S336","v":0},{"$f":"+[1]Potencia!T336","v":0},{"$f":"+[1]Potencia!U336","v":0},{"$f":"+[1]Potencia!V336","v":0},{"$f":"+[1]Potencia!W336","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T336:W336)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI336:AL336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG336*IF($D336=\"BT\",Balance!D$98,IF($D336=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH336*IF($D336=\"BT\",Balance!E$98,IF($D336=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI336*IF($D336=\"BT\",Balance!F$98,IF($D336=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ336*IF($D336=\"BT\",Balance!G$98,IF($D336=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK336*IF($D336=\"BT\",Balance!H$98,IF($D336=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL336*IF($D336=\"BT\",Balance!I$98,IF($D336=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC336:BF336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN336*IF($D336=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO336*IF($D336=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP336*IF($D336=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ336*IF($D336=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR336*IF($D336=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS336*IF($D336=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ336:BM336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT336*IF($D336=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU336*IF($D336=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV336*IF($D336=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW336*IF($D336=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX336*IF($D336=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY336*IF($D336=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ336:BT336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!F419","v":"Pp"},{"$f":"+PremisaCosto!B419","v":"X3"},null,{"$f":"+[1]Potencia!F337","v":0},{"$f":"+[1]Potencia!G337","v":0},{"$f":"+[1]Potencia!H337","v":0},{"$f":"+[1]Potencia!I337","v":0},{"$f":"+[1]Potencia!J337","v":0},{"$f":"+[1]Potencia!K337","v":0},null,{"$f":"+[1]Potencia!M337","v":0},{"$f":"+[1]Potencia!N337","v":0},{"$f":"+[1]Potencia!O337","v":0},{"$f":"+[1]Potencia!P337","v":0},{"$f":"+[1]Potencia!Q337","v":0},null,{"$f":"+[1]Potencia!S337","v":0},{"$f":"+[1]Potencia!T337","v":0},{"$f":"+[1]Potencia!U337","v":0},{"$f":"+[1]Potencia!V337","v":0},{"$f":"+[1]Potencia!W337","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T337:W337)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI337:AL337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG337*IF($D337=\"BT\",Balance!D$98,IF($D337=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH337*IF($D337=\"BT\",Balance!E$98,IF($D337=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI337*IF($D337=\"BT\",Balance!F$98,IF($D337=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ337*IF($D337=\"BT\",Balance!G$98,IF($D337=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK337*IF($D337=\"BT\",Balance!H$98,IF($D337=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL337*IF($D337=\"BT\",Balance!I$98,IF($D337=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC337:BF337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN337*IF($D337=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO337*IF($D337=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP337*IF($D337=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ337*IF($D337=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR337*IF($D337=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS337*IF($D337=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ337:BM337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT337*IF($D337=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU337*IF($D337=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV337*IF($D337=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW337*IF($D337=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX337*IF($D337=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY337*IF($D337=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ337:BT337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!F420","v":"Pp"},{"$f":"+PremisaCosto!B420","v":"X3"},null,{"$f":"+[1]Potencia!F338","v":0},{"$f":"+[1]Potencia!G338","v":0},{"$f":"+[1]Potencia!H338","v":0},{"$f":"+[1]Potencia!I338","v":0},{"$f":"+[1]Potencia!J338","v":0},{"$f":"+[1]Potencia!K338","v":0},null,{"$f":"+[1]Potencia!M338","v":0},{"$f":"+[1]Potencia!N338","v":0},{"$f":"+[1]Potencia!O338","v":0},{"$f":"+[1]Potencia!P338","v":0},{"$f":"+[1]Potencia!Q338","v":0},null,{"$f":"+[1]Potencia!S338","v":0},{"$f":"+[1]Potencia!T338","v":0},{"$f":"+[1]Potencia!U338","v":0},{"$f":"+[1]Potencia!V338","v":0},{"$f":"+[1]Potencia!W338","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T338:W338)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI338:AL338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG338*IF($D338=\"BT\",Balance!D$98,IF($D338=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH338*IF($D338=\"BT\",Balance!E$98,IF($D338=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI338*IF($D338=\"BT\",Balance!F$98,IF($D338=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ338*IF($D338=\"BT\",Balance!G$98,IF($D338=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK338*IF($D338=\"BT\",Balance!H$98,IF($D338=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL338*IF($D338=\"BT\",Balance!I$98,IF($D338=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC338:BF338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN338*IF($D338=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO338*IF($D338=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP338*IF($D338=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ338*IF($D338=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR338*IF($D338=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS338*IF($D338=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ338:BM338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT338*IF($D338=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU338*IF($D338=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV338*IF($D338=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW338*IF($D338=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX338*IF($D338=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY338*IF($D338=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ338:BT338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!F421","v":"Pp"},{"$f":"+PremisaCosto!B421","v":"X3"},null,{"$f":"+[1]Potencia!F339","v":0},{"$f":"+[1]Potencia!G339","v":0},{"$f":"+[1]Potencia!H339","v":0},{"$f":"+[1]Potencia!I339","v":0},{"$f":"+[1]Potencia!J339","v":0},{"$f":"+[1]Potencia!K339","v":0},null,{"$f":"+[1]Potencia!M339","v":0},{"$f":"+[1]Potencia!N339","v":0},{"$f":"+[1]Potencia!O339","v":0},{"$f":"+[1]Potencia!P339","v":0},{"$f":"+[1]Potencia!Q339","v":0},null,{"$f":"+[1]Potencia!S339","v":0},{"$f":"+[1]Potencia!T339","v":0},{"$f":"+[1]Potencia!U339","v":0},{"$f":"+[1]Potencia!V339","v":0},{"$f":"+[1]Potencia!W339","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T339:W339)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI339:AL339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG339*IF($D339=\"BT\",Balance!D$98,IF($D339=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH339*IF($D339=\"BT\",Balance!E$98,IF($D339=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI339*IF($D339=\"BT\",Balance!F$98,IF($D339=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ339*IF($D339=\"BT\",Balance!G$98,IF($D339=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK339*IF($D339=\"BT\",Balance!H$98,IF($D339=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL339*IF($D339=\"BT\",Balance!I$98,IF($D339=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC339:BF339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN339*IF($D339=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO339*IF($D339=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP339*IF($D339=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ339*IF($D339=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR339*IF($D339=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS339*IF($D339=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ339:BM339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT339*IF($D339=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU339*IF($D339=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV339*IF($D339=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW339*IF($D339=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX339*IF($D339=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY339*IF($D339=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ339:BT339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!F422","v":"Pp"},{"$f":"+PremisaCosto!B422","v":"X3"},null,{"$f":"+[1]Potencia!F340","v":0},{"$f":"+[1]Potencia!G340","v":0},{"$f":"+[1]Potencia!H340","v":0},{"$f":"+[1]Potencia!I340","v":0},{"$f":"+[1]Potencia!J340","v":0},{"$f":"+[1]Potencia!K340","v":0},null,{"$f":"+[1]Potencia!M340","v":0},{"$f":"+[1]Potencia!N340","v":0},{"$f":"+[1]Potencia!O340","v":0},{"$f":"+[1]Potencia!P340","v":0},{"$f":"+[1]Potencia!Q340","v":0},null,{"$f":"+[1]Potencia!S340","v":0},{"$f":"+[1]Potencia!T340","v":0},{"$f":"+[1]Potencia!U340","v":0},{"$f":"+[1]Potencia!V340","v":0},{"$f":"+[1]Potencia!W340","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T340:W340)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI340:AL340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG340*IF($D340=\"BT\",Balance!D$98,IF($D340=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH340*IF($D340=\"BT\",Balance!E$98,IF($D340=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI340*IF($D340=\"BT\",Balance!F$98,IF($D340=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ340*IF($D340=\"BT\",Balance!G$98,IF($D340=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK340*IF($D340=\"BT\",Balance!H$98,IF($D340=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL340*IF($D340=\"BT\",Balance!I$98,IF($D340=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC340:BF340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN340*IF($D340=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO340*IF($D340=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP340*IF($D340=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ340*IF($D340=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR340*IF($D340=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS340*IF($D340=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ340:BM340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT340*IF($D340=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU340*IF($D340=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV340*IF($D340=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW340*IF($D340=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX340*IF($D340=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY340*IF($D340=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ340:BT340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!F423","v":"Pp"},{"$f":"+PremisaCosto!B423","v":"X3"},null,{"$f":"+[1]Potencia!F341","v":0},{"$f":"+[1]Potencia!G341","v":0},{"$f":"+[1]Potencia!H341","v":0},{"$f":"+[1]Potencia!I341","v":0},{"$f":"+[1]Potencia!J341","v":0},{"$f":"+[1]Potencia!K341","v":0},null,{"$f":"+[1]Potencia!M341","v":0},{"$f":"+[1]Potencia!N341","v":0},{"$f":"+[1]Potencia!O341","v":0},{"$f":"+[1]Potencia!P341","v":0},{"$f":"+[1]Potencia!Q341","v":0},null,{"$f":"+[1]Potencia!S341","v":0},{"$f":"+[1]Potencia!T341","v":0},{"$f":"+[1]Potencia!U341","v":0},{"$f":"+[1]Potencia!V341","v":0},{"$f":"+[1]Potencia!W341","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T341:W341)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI341:AL341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG341*IF($D341=\"BT\",Balance!D$98,IF($D341=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH341*IF($D341=\"BT\",Balance!E$98,IF($D341=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI341*IF($D341=\"BT\",Balance!F$98,IF($D341=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ341*IF($D341=\"BT\",Balance!G$98,IF($D341=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK341*IF($D341=\"BT\",Balance!H$98,IF($D341=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL341*IF($D341=\"BT\",Balance!I$98,IF($D341=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC341:BF341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN341*IF($D341=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO341*IF($D341=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP341*IF($D341=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ341*IF($D341=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR341*IF($D341=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS341*IF($D341=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ341:BM341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT341*IF($D341=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU341*IF($D341=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV341*IF($D341=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW341*IF($D341=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX341*IF($D341=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY341*IF($D341=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ341:BT341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!F424","v":"Pp"},{"$f":"+PremisaCosto!B424","v":"X3"},null,{"$f":"+[1]Potencia!F342","v":0},{"$f":"+[1]Potencia!G342","v":0},{"$f":"+[1]Potencia!H342","v":0},{"$f":"+[1]Potencia!I342","v":0},{"$f":"+[1]Potencia!J342","v":0},{"$f":"+[1]Potencia!K342","v":0},null,{"$f":"+[1]Potencia!M342","v":0},{"$f":"+[1]Potencia!N342","v":0},{"$f":"+[1]Potencia!O342","v":0},{"$f":"+[1]Potencia!P342","v":0},{"$f":"+[1]Potencia!Q342","v":0},null,{"$f":"+[1]Potencia!S342","v":0},{"$f":"+[1]Potencia!T342","v":0},{"$f":"+[1]Potencia!U342","v":0},{"$f":"+[1]Potencia!V342","v":0},{"$f":"+[1]Potencia!W342","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T342:W342)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI342:AL342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG342*IF($D342=\"BT\",Balance!D$98,IF($D342=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH342*IF($D342=\"BT\",Balance!E$98,IF($D342=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI342*IF($D342=\"BT\",Balance!F$98,IF($D342=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ342*IF($D342=\"BT\",Balance!G$98,IF($D342=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK342*IF($D342=\"BT\",Balance!H$98,IF($D342=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL342*IF($D342=\"BT\",Balance!I$98,IF($D342=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC342:BF342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN342*IF($D342=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO342*IF($D342=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP342*IF($D342=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ342*IF($D342=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR342*IF($D342=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS342*IF($D342=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ342:BM342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT342*IF($D342=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU342*IF($D342=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV342*IF($D342=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW342*IF($D342=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX342*IF($D342=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY342*IF($D342=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ342:BT342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!F425","v":"Pp"},{"$f":"+PremisaCosto!B425","v":"X3"},null,{"$f":"+[1]Potencia!F343","v":0},{"$f":"+[1]Potencia!G343","v":0},{"$f":"+[1]Potencia!H343","v":0},{"$f":"+[1]Potencia!I343","v":0},{"$f":"+[1]Potencia!J343","v":0},{"$f":"+[1]Potencia!K343","v":0},null,{"$f":"+[1]Potencia!M343","v":0},{"$f":"+[1]Potencia!N343","v":0},{"$f":"+[1]Potencia!O343","v":0},{"$f":"+[1]Potencia!P343","v":0},{"$f":"+[1]Potencia!Q343","v":0},null,{"$f":"+[1]Potencia!S343","v":0},{"$f":"+[1]Potencia!T343","v":0},{"$f":"+[1]Potencia!U343","v":0},{"$f":"+[1]Potencia!V343","v":0},{"$f":"+[1]Potencia!W343","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T343:W343)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI343:AL343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG343*IF($D343=\"BT\",Balance!D$98,IF($D343=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH343*IF($D343=\"BT\",Balance!E$98,IF($D343=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI343*IF($D343=\"BT\",Balance!F$98,IF($D343=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ343*IF($D343=\"BT\",Balance!G$98,IF($D343=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK343*IF($D343=\"BT\",Balance!H$98,IF($D343=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL343*IF($D343=\"BT\",Balance!I$98,IF($D343=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC343:BF343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN343*IF($D343=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO343*IF($D343=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP343*IF($D343=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ343*IF($D343=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR343*IF($D343=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS343*IF($D343=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ343:BM343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT343*IF($D343=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU343*IF($D343=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV343*IF($D343=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW343*IF($D343=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX343*IF($D343=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY343*IF($D343=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ343:BT343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!F426","v":"Pp"},{"$f":"+PremisaCosto!B426","v":"X3"},null,{"$f":"+[1]Potencia!F344","v":0},{"$f":"+[1]Potencia!G344","v":0},{"$f":"+[1]Potencia!H344","v":0},{"$f":"+[1]Potencia!I344","v":0},{"$f":"+[1]Potencia!J344","v":0},{"$f":"+[1]Potencia!K344","v":0},null,{"$f":"+[1]Potencia!M344","v":0},{"$f":"+[1]Potencia!N344","v":0},{"$f":"+[1]Potencia!O344","v":0},{"$f":"+[1]Potencia!P344","v":0},{"$f":"+[1]Potencia!Q344","v":0},null,{"$f":"+[1]Potencia!S344","v":0},{"$f":"+[1]Potencia!T344","v":0},{"$f":"+[1]Potencia!U344","v":0},{"$f":"+[1]Potencia!V344","v":0},{"$f":"+[1]Potencia!W344","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T344:W344)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI344:AL344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG344*IF($D344=\"BT\",Balance!D$98,IF($D344=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH344*IF($D344=\"BT\",Balance!E$98,IF($D344=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI344*IF($D344=\"BT\",Balance!F$98,IF($D344=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ344*IF($D344=\"BT\",Balance!G$98,IF($D344=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK344*IF($D344=\"BT\",Balance!H$98,IF($D344=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL344*IF($D344=\"BT\",Balance!I$98,IF($D344=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC344:BF344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN344*IF($D344=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO344*IF($D344=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP344*IF($D344=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ344*IF($D344=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR344*IF($D344=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS344*IF($D344=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ344:BM344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT344*IF($D344=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU344*IF($D344=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV344*IF($D344=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW344*IF($D344=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX344*IF($D344=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY344*IF($D344=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ344:BT344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!F427","v":"Pp"},{"$f":"+PremisaCosto!B427","v":"X3"},null,{"$f":"+[1]Potencia!F345","v":0},{"$f":"+[1]Potencia!G345","v":0},{"$f":"+[1]Potencia!H345","v":0},{"$f":"+[1]Potencia!I345","v":0},{"$f":"+[1]Potencia!J345","v":0},{"$f":"+[1]Potencia!K345","v":0},null,{"$f":"+[1]Potencia!M345","v":0},{"$f":"+[1]Potencia!N345","v":0},{"$f":"+[1]Potencia!O345","v":0},{"$f":"+[1]Potencia!P345","v":0},{"$f":"+[1]Potencia!Q345","v":0},null,{"$f":"+[1]Potencia!S345","v":0},{"$f":"+[1]Potencia!T345","v":0},{"$f":"+[1]Potencia!U345","v":0},{"$f":"+[1]Potencia!V345","v":0},{"$f":"+[1]Potencia!W345","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T345:W345)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI345:AL345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG345*IF($D345=\"BT\",Balance!D$98,IF($D345=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH345*IF($D345=\"BT\",Balance!E$98,IF($D345=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI345*IF($D345=\"BT\",Balance!F$98,IF($D345=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ345*IF($D345=\"BT\",Balance!G$98,IF($D345=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK345*IF($D345=\"BT\",Balance!H$98,IF($D345=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL345*IF($D345=\"BT\",Balance!I$98,IF($D345=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC345:BF345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN345*IF($D345=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO345*IF($D345=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP345*IF($D345=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ345*IF($D345=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR345*IF($D345=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS345*IF($D345=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ345:BM345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT345*IF($D345=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU345*IF($D345=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV345*IF($D345=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW345*IF($D345=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX345*IF($D345=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY345*IF($D345=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ345:BT345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!F428","v":"Pp"},{"$f":"+PremisaCosto!B428","v":"X3"},null,{"$f":"+[1]Potencia!F346","v":0},{"$f":"+[1]Potencia!G346","v":0},{"$f":"+[1]Potencia!H346","v":0},{"$f":"+[1]Potencia!I346","v":0},{"$f":"+[1]Potencia!J346","v":0},{"$f":"+[1]Potencia!K346","v":0},null,{"$f":"+[1]Potencia!M346","v":0},{"$f":"+[1]Potencia!N346","v":0},{"$f":"+[1]Potencia!O346","v":0},{"$f":"+[1]Potencia!P346","v":0},{"$f":"+[1]Potencia!Q346","v":0},null,{"$f":"+[1]Potencia!S346","v":0},{"$f":"+[1]Potencia!T346","v":0},{"$f":"+[1]Potencia!U346","v":0},{"$f":"+[1]Potencia!V346","v":0},{"$f":"+[1]Potencia!W346","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T346:W346)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI346:AL346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG346*IF($D346=\"BT\",Balance!D$98,IF($D346=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH346*IF($D346=\"BT\",Balance!E$98,IF($D346=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI346*IF($D346=\"BT\",Balance!F$98,IF($D346=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ346*IF($D346=\"BT\",Balance!G$98,IF($D346=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK346*IF($D346=\"BT\",Balance!H$98,IF($D346=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL346*IF($D346=\"BT\",Balance!I$98,IF($D346=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC346:BF346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN346*IF($D346=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO346*IF($D346=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP346*IF($D346=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ346*IF($D346=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR346*IF($D346=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS346*IF($D346=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ346:BM346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT346*IF($D346=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU346*IF($D346=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV346*IF($D346=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW346*IF($D346=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX346*IF($D346=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY346*IF($D346=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ346:BT346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!F429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,{"$f":"+[1]Potencia!F347","v":0},{"$f":"+[1]Potencia!G347","v":0},{"$f":"+[1]Potencia!H347","v":0},{"$f":"+[1]Potencia!I347","v":0},{"$f":"+[1]Potencia!J347","v":0},{"$f":"+[1]Potencia!K347","v":0},null,{"$f":"+[1]Potencia!M347","v":0},{"$f":"+[1]Potencia!N347","v":0},{"$f":"+[1]Potencia!O347","v":0},{"$f":"+[1]Potencia!P347","v":0},{"$f":"+[1]Potencia!Q347","v":0},null,{"$f":"+[1]Potencia!S347","v":0},{"$f":"+[1]Potencia!T347","v":0},{"$f":"+[1]Potencia!U347","v":0},{"$f":"+[1]Potencia!V347","v":0},{"$f":"+[1]Potencia!W347","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T347:W347)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI347:AL347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG347*IF($D347=\"BT\",Balance!D$98,IF($D347=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH347*IF($D347=\"BT\",Balance!E$98,IF($D347=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI347*IF($D347=\"BT\",Balance!F$98,IF($D347=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ347*IF($D347=\"BT\",Balance!G$98,IF($D347=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK347*IF($D347=\"BT\",Balance!H$98,IF($D347=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL347*IF($D347=\"BT\",Balance!I$98,IF($D347=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC347:BF347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN347*IF($D347=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO347*IF($D347=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP347*IF($D347=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ347*IF($D347=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR347*IF($D347=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS347*IF($D347=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ347:BM347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT347*IF($D347=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU347*IF($D347=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV347*IF($D347=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW347*IF($D347=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX347*IF($D347=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY347*IF($D347=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ347:BT347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!F430","v":"Pp"},{"$f":"+PremisaCosto!B430","v":"X3"},null,{"$f":"+[1]Potencia!F348","v":0},{"$f":"+[1]Potencia!G348","v":0},{"$f":"+[1]Potencia!H348","v":0},{"$f":"+[1]Potencia!I348","v":0},{"$f":"+[1]Potencia!J348","v":0},{"$f":"+[1]Potencia!K348","v":0},null,{"$f":"+[1]Potencia!M348","v":0},{"$f":"+[1]Potencia!N348","v":0},{"$f":"+[1]Potencia!O348","v":0},{"$f":"+[1]Potencia!P348","v":0},{"$f":"+[1]Potencia!Q348","v":0},null,{"$f":"+[1]Potencia!S348","v":0},{"$f":"+[1]Potencia!T348","v":0},{"$f":"+[1]Potencia!U348","v":0},{"$f":"+[1]Potencia!V348","v":0},{"$f":"+[1]Potencia!W348","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T348:W348)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI348:AL348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG348*IF($D348=\"BT\",Balance!D$98,IF($D348=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH348*IF($D348=\"BT\",Balance!E$98,IF($D348=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI348*IF($D348=\"BT\",Balance!F$98,IF($D348=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ348*IF($D348=\"BT\",Balance!G$98,IF($D348=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK348*IF($D348=\"BT\",Balance!H$98,IF($D348=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL348*IF($D348=\"BT\",Balance!I$98,IF($D348=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC348:BF348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN348*IF($D348=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO348*IF($D348=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP348*IF($D348=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ348*IF($D348=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR348*IF($D348=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS348*IF($D348=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ348:BM348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT348*IF($D348=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU348*IF($D348=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV348*IF($D348=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW348*IF($D348=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX348*IF($D348=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY348*IF($D348=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ348:BT348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!F431","v":"Pp"},{"$f":"+PremisaCosto!B431","v":"X3"},null,{"$f":"+[1]Potencia!F349","v":0},{"$f":"+[1]Potencia!G349","v":0},{"$f":"+[1]Potencia!H349","v":0},{"$f":"+[1]Potencia!I349","v":0},{"$f":"+[1]Potencia!J349","v":0},{"$f":"+[1]Potencia!K349","v":0},null,{"$f":"+[1]Potencia!M349","v":0},{"$f":"+[1]Potencia!N349","v":0},{"$f":"+[1]Potencia!O349","v":0},{"$f":"+[1]Potencia!P349","v":0},{"$f":"+[1]Potencia!Q349","v":0},null,{"$f":"+[1]Potencia!S349","v":0},{"$f":"+[1]Potencia!T349","v":0},{"$f":"+[1]Potencia!U349","v":0},{"$f":"+[1]Potencia!V349","v":0},{"$f":"+[1]Potencia!W349","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T349:W349)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI349:AL349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG349*IF($D349=\"BT\",Balance!D$98,IF($D349=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH349*IF($D349=\"BT\",Balance!E$98,IF($D349=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI349*IF($D349=\"BT\",Balance!F$98,IF($D349=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ349*IF($D349=\"BT\",Balance!G$98,IF($D349=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK349*IF($D349=\"BT\",Balance!H$98,IF($D349=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL349*IF($D349=\"BT\",Balance!I$98,IF($D349=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC349:BF349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN349*IF($D349=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO349*IF($D349=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP349*IF($D349=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ349*IF($D349=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR349*IF($D349=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS349*IF($D349=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ349:BM349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT349*IF($D349=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU349*IF($D349=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV349*IF($D349=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW349*IF($D349=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX349*IF($D349=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY349*IF($D349=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ349:BT349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!F432","v":"Pp"},{"$f":"+PremisaCosto!B432","v":"X3"},null,{"$f":"+[1]Potencia!F350","v":0},{"$f":"+[1]Potencia!G350","v":0},{"$f":"+[1]Potencia!H350","v":0},{"$f":"+[1]Potencia!I350","v":0},{"$f":"+[1]Potencia!J350","v":0},{"$f":"+[1]Potencia!K350","v":0},null,{"$f":"+[1]Potencia!M350","v":0},{"$f":"+[1]Potencia!N350","v":0},{"$f":"+[1]Potencia!O350","v":0},{"$f":"+[1]Potencia!P350","v":0},{"$f":"+[1]Potencia!Q350","v":0},null,{"$f":"+[1]Potencia!S350","v":0},{"$f":"+[1]Potencia!T350","v":0},{"$f":"+[1]Potencia!U350","v":0},{"$f":"+[1]Potencia!V350","v":0},{"$f":"+[1]Potencia!W350","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T350:W350)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI350:AL350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG350*IF($D350=\"BT\",Balance!D$98,IF($D350=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH350*IF($D350=\"BT\",Balance!E$98,IF($D350=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI350*IF($D350=\"BT\",Balance!F$98,IF($D350=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ350*IF($D350=\"BT\",Balance!G$98,IF($D350=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK350*IF($D350=\"BT\",Balance!H$98,IF($D350=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL350*IF($D350=\"BT\",Balance!I$98,IF($D350=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC350:BF350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN350*IF($D350=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO350*IF($D350=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP350*IF($D350=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ350*IF($D350=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR350*IF($D350=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS350*IF($D350=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ350:BM350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT350*IF($D350=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU350*IF($D350=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV350*IF($D350=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW350*IF($D350=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX350*IF($D350=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY350*IF($D350=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ350:BT350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!F433","v":"Pp"},{"$f":"+PremisaCosto!B433","v":"X3"},null,{"$f":"+[1]Potencia!F351","v":0},{"$f":"+[1]Potencia!G351","v":0},{"$f":"+[1]Potencia!H351","v":0},{"$f":"+[1]Potencia!I351","v":0},{"$f":"+[1]Potencia!J351","v":0},{"$f":"+[1]Potencia!K351","v":0},null,{"$f":"+[1]Potencia!M351","v":0},{"$f":"+[1]Potencia!N351","v":0},{"$f":"+[1]Potencia!O351","v":0},{"$f":"+[1]Potencia!P351","v":0},{"$f":"+[1]Potencia!Q351","v":0},null,{"$f":"+[1]Potencia!S351","v":0},{"$f":"+[1]Potencia!T351","v":0},{"$f":"+[1]Potencia!U351","v":0},{"$f":"+[1]Potencia!V351","v":0},{"$f":"+[1]Potencia!W351","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T351:W351)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI351:AL351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG351*IF($D351=\"BT\",Balance!D$98,IF($D351=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH351*IF($D351=\"BT\",Balance!E$98,IF($D351=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI351*IF($D351=\"BT\",Balance!F$98,IF($D351=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ351*IF($D351=\"BT\",Balance!G$98,IF($D351=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK351*IF($D351=\"BT\",Balance!H$98,IF($D351=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL351*IF($D351=\"BT\",Balance!I$98,IF($D351=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC351:BF351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN351*IF($D351=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO351*IF($D351=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP351*IF($D351=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ351*IF($D351=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR351*IF($D351=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS351*IF($D351=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ351:BM351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT351*IF($D351=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU351*IF($D351=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV351*IF($D351=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW351*IF($D351=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX351*IF($D351=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY351*IF($D351=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ351:BT351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!F434","v":"Pp"},{"$f":"+PremisaCosto!B434","v":"X3"},null,{"$f":"+[1]Potencia!F352","v":0},{"$f":"+[1]Potencia!G352","v":0},{"$f":"+[1]Potencia!H352","v":0},{"$f":"+[1]Potencia!I352","v":0},{"$f":"+[1]Potencia!J352","v":0},{"$f":"+[1]Potencia!K352","v":0},null,{"$f":"+[1]Potencia!M352","v":0},{"$f":"+[1]Potencia!N352","v":0},{"$f":"+[1]Potencia!O352","v":0},{"$f":"+[1]Potencia!P352","v":0},{"$f":"+[1]Potencia!Q352","v":0},null,{"$f":"+[1]Potencia!S352","v":0},{"$f":"+[1]Potencia!T352","v":0},{"$f":"+[1]Potencia!U352","v":0},{"$f":"+[1]Potencia!V352","v":0},{"$f":"+[1]Potencia!W352","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T352:W352)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI352:AL352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG352*IF($D352=\"BT\",Balance!D$98,IF($D352=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH352*IF($D352=\"BT\",Balance!E$98,IF($D352=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI352*IF($D352=\"BT\",Balance!F$98,IF($D352=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ352*IF($D352=\"BT\",Balance!G$98,IF($D352=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK352*IF($D352=\"BT\",Balance!H$98,IF($D352=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL352*IF($D352=\"BT\",Balance!I$98,IF($D352=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC352:BF352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN352*IF($D352=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO352*IF($D352=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP352*IF($D352=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ352*IF($D352=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR352*IF($D352=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS352*IF($D352=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ352:BM352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT352*IF($D352=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU352*IF($D352=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV352*IF($D352=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW352*IF($D352=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX352*IF($D352=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY352*IF($D352=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ352:BT352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!F435","v":"Pp"},{"$f":"+PremisaCosto!B435","v":"X3"},null,{"$f":"+[1]Potencia!F353","v":0},{"$f":"+[1]Potencia!G353","v":0},{"$f":"+[1]Potencia!H353","v":0},{"$f":"+[1]Potencia!I353","v":0},{"$f":"+[1]Potencia!J353","v":0},{"$f":"+[1]Potencia!K353","v":0},null,{"$f":"+[1]Potencia!M353","v":0},{"$f":"+[1]Potencia!N353","v":0},{"$f":"+[1]Potencia!O353","v":0},{"$f":"+[1]Potencia!P353","v":0},{"$f":"+[1]Potencia!Q353","v":0},null,{"$f":"+[1]Potencia!S353","v":0},{"$f":"+[1]Potencia!T353","v":0},{"$f":"+[1]Potencia!U353","v":0},{"$f":"+[1]Potencia!V353","v":0},{"$f":"+[1]Potencia!W353","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T353:W353)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI353:AL353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG353*IF($D353=\"BT\",Balance!D$98,IF($D353=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH353*IF($D353=\"BT\",Balance!E$98,IF($D353=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI353*IF($D353=\"BT\",Balance!F$98,IF($D353=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ353*IF($D353=\"BT\",Balance!G$98,IF($D353=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK353*IF($D353=\"BT\",Balance!H$98,IF($D353=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL353*IF($D353=\"BT\",Balance!I$98,IF($D353=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC353:BF353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN353*IF($D353=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO353*IF($D353=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP353*IF($D353=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ353*IF($D353=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR353*IF($D353=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS353*IF($D353=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ353:BM353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT353*IF($D353=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU353*IF($D353=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV353*IF($D353=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW353*IF($D353=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX353*IF($D353=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY353*IF($D353=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ353:BT353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!F436","v":"Pp"},{"$f":"+PremisaCosto!B436","v":"X3"},null,{"$f":"+[1]Potencia!F354","v":0},{"$f":"+[1]Potencia!G354","v":0},{"$f":"+[1]Potencia!H354","v":0},{"$f":"+[1]Potencia!I354","v":0},{"$f":"+[1]Potencia!J354","v":0},{"$f":"+[1]Potencia!K354","v":0},null,{"$f":"+[1]Potencia!M354","v":0},{"$f":"+[1]Potencia!N354","v":0},{"$f":"+[1]Potencia!O354","v":0},{"$f":"+[1]Potencia!P354","v":0},{"$f":"+[1]Potencia!Q354","v":0},null,{"$f":"+[1]Potencia!S354","v":0},{"$f":"+[1]Potencia!T354","v":0},{"$f":"+[1]Potencia!U354","v":0},{"$f":"+[1]Potencia!V354","v":0},{"$f":"+[1]Potencia!W354","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T354:W354)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI354:AL354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG354*IF($D354=\"BT\",Balance!D$98,IF($D354=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH354*IF($D354=\"BT\",Balance!E$98,IF($D354=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI354*IF($D354=\"BT\",Balance!F$98,IF($D354=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ354*IF($D354=\"BT\",Balance!G$98,IF($D354=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK354*IF($D354=\"BT\",Balance!H$98,IF($D354=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL354*IF($D354=\"BT\",Balance!I$98,IF($D354=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC354:BF354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN354*IF($D354=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO354*IF($D354=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP354*IF($D354=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ354*IF($D354=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR354*IF($D354=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS354*IF($D354=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ354:BM354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT354*IF($D354=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU354*IF($D354=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV354*IF($D354=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW354*IF($D354=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX354*IF($D354=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY354*IF($D354=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ354:BT354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!F437","v":"Pp"},{"$f":"+PremisaCosto!B437","v":"X3"},null,{"$f":"+[1]Potencia!F355","v":0},{"$f":"+[1]Potencia!G355","v":0},{"$f":"+[1]Potencia!H355","v":0},{"$f":"+[1]Potencia!I355","v":0},{"$f":"+[1]Potencia!J355","v":0},{"$f":"+[1]Potencia!K355","v":0},null,{"$f":"+[1]Potencia!M355","v":0},{"$f":"+[1]Potencia!N355","v":0},{"$f":"+[1]Potencia!O355","v":0},{"$f":"+[1]Potencia!P355","v":0},{"$f":"+[1]Potencia!Q355","v":0},null,{"$f":"+[1]Potencia!S355","v":0},{"$f":"+[1]Potencia!T355","v":0},{"$f":"+[1]Potencia!U355","v":0},{"$f":"+[1]Potencia!V355","v":0},{"$f":"+[1]Potencia!W355","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T355:W355)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI355:AL355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG355*IF($D355=\"BT\",Balance!D$98,IF($D355=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH355*IF($D355=\"BT\",Balance!E$98,IF($D355=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI355*IF($D355=\"BT\",Balance!F$98,IF($D355=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ355*IF($D355=\"BT\",Balance!G$98,IF($D355=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK355*IF($D355=\"BT\",Balance!H$98,IF($D355=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL355*IF($D355=\"BT\",Balance!I$98,IF($D355=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC355:BF355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN355*IF($D355=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO355*IF($D355=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP355*IF($D355=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ355*IF($D355=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR355*IF($D355=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS355*IF($D355=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ355:BM355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT355*IF($D355=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU355*IF($D355=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV355*IF($D355=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW355*IF($D355=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX355*IF($D355=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY355*IF($D355=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ355:BT355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!F438","v":"Pp"},{"$f":"+PremisaCosto!B438","v":"X3"},null,{"$f":"+[1]Potencia!F356","v":0},{"$f":"+[1]Potencia!G356","v":0},{"$f":"+[1]Potencia!H356","v":0},{"$f":"+[1]Potencia!I356","v":0},{"$f":"+[1]Potencia!J356","v":0},{"$f":"+[1]Potencia!K356","v":0},null,{"$f":"+[1]Potencia!M356","v":0},{"$f":"+[1]Potencia!N356","v":0},{"$f":"+[1]Potencia!O356","v":0},{"$f":"+[1]Potencia!P356","v":0},{"$f":"+[1]Potencia!Q356","v":0},null,{"$f":"+[1]Potencia!S356","v":0},{"$f":"+[1]Potencia!T356","v":0},{"$f":"+[1]Potencia!U356","v":0},{"$f":"+[1]Potencia!V356","v":0},{"$f":"+[1]Potencia!W356","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T356:W356)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI356:AL356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG356*IF($D356=\"BT\",Balance!D$98,IF($D356=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH356*IF($D356=\"BT\",Balance!E$98,IF($D356=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI356*IF($D356=\"BT\",Balance!F$98,IF($D356=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ356*IF($D356=\"BT\",Balance!G$98,IF($D356=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK356*IF($D356=\"BT\",Balance!H$98,IF($D356=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL356*IF($D356=\"BT\",Balance!I$98,IF($D356=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC356:BF356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN356*IF($D356=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO356*IF($D356=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP356*IF($D356=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ356*IF($D356=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR356*IF($D356=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS356*IF($D356=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ356:BM356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT356*IF($D356=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU356*IF($D356=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV356*IF($D356=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW356*IF($D356=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX356*IF($D356=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY356*IF($D356=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ356:BT356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!F439","v":"Pp"},{"$f":"+PremisaCosto!B439","v":"X3"},null,{"$f":"+[1]Potencia!F357","v":0},{"$f":"+[1]Potencia!G357","v":0},{"$f":"+[1]Potencia!H357","v":0},{"$f":"+[1]Potencia!I357","v":0},{"$f":"+[1]Potencia!J357","v":0},{"$f":"+[1]Potencia!K357","v":0},null,{"$f":"+[1]Potencia!M357","v":0},{"$f":"+[1]Potencia!N357","v":0},{"$f":"+[1]Potencia!O357","v":0},{"$f":"+[1]Potencia!P357","v":0},{"$f":"+[1]Potencia!Q357","v":0},null,{"$f":"+[1]Potencia!S357","v":0},{"$f":"+[1]Potencia!T357","v":0},{"$f":"+[1]Potencia!U357","v":0},{"$f":"+[1]Potencia!V357","v":0},{"$f":"+[1]Potencia!W357","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T357:W357)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI357:AL357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG357*IF($D357=\"BT\",Balance!D$98,IF($D357=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH357*IF($D357=\"BT\",Balance!E$98,IF($D357=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI357*IF($D357=\"BT\",Balance!F$98,IF($D357=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ357*IF($D357=\"BT\",Balance!G$98,IF($D357=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK357*IF($D357=\"BT\",Balance!H$98,IF($D357=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL357*IF($D357=\"BT\",Balance!I$98,IF($D357=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC357:BF357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN357*IF($D357=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO357*IF($D357=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP357*IF($D357=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ357*IF($D357=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR357*IF($D357=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS357*IF($D357=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ357:BM357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT357*IF($D357=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU357*IF($D357=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV357*IF($D357=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW357*IF($D357=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX357*IF($D357=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY357*IF($D357=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ357:BT357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!F440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,{"$f":"+[1]Potencia!F358","v":0},{"$f":"+[1]Potencia!G358","v":0},{"$f":"+[1]Potencia!H358","v":0},{"$f":"+[1]Potencia!I358","v":0},{"$f":"+[1]Potencia!J358","v":0},{"$f":"+[1]Potencia!K358","v":0},null,{"$f":"+[1]Potencia!M358","v":0},{"$f":"+[1]Potencia!N358","v":0},{"$f":"+[1]Potencia!O358","v":0},{"$f":"+[1]Potencia!P358","v":0},{"$f":"+[1]Potencia!Q358","v":0},null,{"$f":"+[1]Potencia!S358","v":0},{"$f":"+[1]Potencia!T358","v":0},{"$f":"+[1]Potencia!U358","v":0},{"$f":"+[1]Potencia!V358","v":0},{"$f":"+[1]Potencia!W358","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T358:W358)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI358:AL358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG358*IF($D358=\"BT\",Balance!D$98,IF($D358=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH358*IF($D358=\"BT\",Balance!E$98,IF($D358=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI358*IF($D358=\"BT\",Balance!F$98,IF($D358=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ358*IF($D358=\"BT\",Balance!G$98,IF($D358=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK358*IF($D358=\"BT\",Balance!H$98,IF($D358=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL358*IF($D358=\"BT\",Balance!I$98,IF($D358=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC358:BF358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN358*IF($D358=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO358*IF($D358=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP358*IF($D358=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ358*IF($D358=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR358*IF($D358=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS358*IF($D358=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ358:BM358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT358*IF($D358=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU358*IF($D358=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV358*IF($D358=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW358*IF($D358=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX358*IF($D358=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY358*IF($D358=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ358:BT358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!F441","v":"Pp"},{"$f":"+PremisaCosto!B441","v":"X3"},null,{"$f":"+[1]Potencia!F359","v":0},{"$f":"+[1]Potencia!G359","v":0},{"$f":"+[1]Potencia!H359","v":0},{"$f":"+[1]Potencia!I359","v":0},{"$f":"+[1]Potencia!J359","v":0},{"$f":"+[1]Potencia!K359","v":0},null,{"$f":"+[1]Potencia!M359","v":0},{"$f":"+[1]Potencia!N359","v":0},{"$f":"+[1]Potencia!O359","v":0},{"$f":"+[1]Potencia!P359","v":0},{"$f":"+[1]Potencia!Q359","v":0},null,{"$f":"+[1]Potencia!S359","v":0},{"$f":"+[1]Potencia!T359","v":0},{"$f":"+[1]Potencia!U359","v":0},{"$f":"+[1]Potencia!V359","v":0},{"$f":"+[1]Potencia!W359","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T359:W359)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI359:AL359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG359*IF($D359=\"BT\",Balance!D$98,IF($D359=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH359*IF($D359=\"BT\",Balance!E$98,IF($D359=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI359*IF($D359=\"BT\",Balance!F$98,IF($D359=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ359*IF($D359=\"BT\",Balance!G$98,IF($D359=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK359*IF($D359=\"BT\",Balance!H$98,IF($D359=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL359*IF($D359=\"BT\",Balance!I$98,IF($D359=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC359:BF359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN359*IF($D359=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO359*IF($D359=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP359*IF($D359=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ359*IF($D359=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR359*IF($D359=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS359*IF($D359=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ359:BM359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT359*IF($D359=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU359*IF($D359=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV359*IF($D359=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW359*IF($D359=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX359*IF($D359=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY359*IF($D359=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ359:BT359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!F442","v":"Pp"},{"$f":"+PremisaCosto!B442","v":"X3"},null,{"$f":"+[1]Potencia!F360","v":0},{"$f":"+[1]Potencia!G360","v":0},{"$f":"+[1]Potencia!H360","v":0},{"$f":"+[1]Potencia!I360","v":0},{"$f":"+[1]Potencia!J360","v":0},{"$f":"+[1]Potencia!K360","v":0},null,{"$f":"+[1]Potencia!M360","v":0},{"$f":"+[1]Potencia!N360","v":0},{"$f":"+[1]Potencia!O360","v":0},{"$f":"+[1]Potencia!P360","v":0},{"$f":"+[1]Potencia!Q360","v":0},null,{"$f":"+[1]Potencia!S360","v":0},{"$f":"+[1]Potencia!T360","v":0},{"$f":"+[1]Potencia!U360","v":0},{"$f":"+[1]Potencia!V360","v":0},{"$f":"+[1]Potencia!W360","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T360:W360)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI360:AL360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG360*IF($D360=\"BT\",Balance!D$98,IF($D360=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH360*IF($D360=\"BT\",Balance!E$98,IF($D360=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI360*IF($D360=\"BT\",Balance!F$98,IF($D360=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ360*IF($D360=\"BT\",Balance!G$98,IF($D360=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK360*IF($D360=\"BT\",Balance!H$98,IF($D360=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL360*IF($D360=\"BT\",Balance!I$98,IF($D360=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC360:BF360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN360*IF($D360=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO360*IF($D360=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP360*IF($D360=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ360*IF($D360=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR360*IF($D360=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS360*IF($D360=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ360:BM360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT360*IF($D360=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU360*IF($D360=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV360*IF($D360=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW360*IF($D360=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX360*IF($D360=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY360*IF($D360=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ360:BT360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!F443","v":"Pp"},{"$f":"+PremisaCosto!B443","v":"X3"},null,{"$f":"+[1]Potencia!F361","v":0},{"$f":"+[1]Potencia!G361","v":0},{"$f":"+[1]Potencia!H361","v":0},{"$f":"+[1]Potencia!I361","v":0},{"$f":"+[1]Potencia!J361","v":0},{"$f":"+[1]Potencia!K361","v":0},null,{"$f":"+[1]Potencia!M361","v":0},{"$f":"+[1]Potencia!N361","v":0},{"$f":"+[1]Potencia!O361","v":0},{"$f":"+[1]Potencia!P361","v":0},{"$f":"+[1]Potencia!Q361","v":0},null,{"$f":"+[1]Potencia!S361","v":0},{"$f":"+[1]Potencia!T361","v":0},{"$f":"+[1]Potencia!U361","v":0},{"$f":"+[1]Potencia!V361","v":0},{"$f":"+[1]Potencia!W361","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T361:W361)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI361:AL361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG361*IF($D361=\"BT\",Balance!D$98,IF($D361=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH361*IF($D361=\"BT\",Balance!E$98,IF($D361=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI361*IF($D361=\"BT\",Balance!F$98,IF($D361=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ361*IF($D361=\"BT\",Balance!G$98,IF($D361=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK361*IF($D361=\"BT\",Balance!H$98,IF($D361=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL361*IF($D361=\"BT\",Balance!I$98,IF($D361=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC361:BF361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN361*IF($D361=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO361*IF($D361=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP361*IF($D361=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ361*IF($D361=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR361*IF($D361=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS361*IF($D361=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ361:BM361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT361*IF($D361=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU361*IF($D361=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV361*IF($D361=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW361*IF($D361=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX361*IF($D361=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY361*IF($D361=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ361:BT361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!F444","v":"Pp"},{"$f":"+PremisaCosto!B444","v":"X3"},null,{"$f":"+[1]Potencia!F362","v":0},{"$f":"+[1]Potencia!G362","v":0},{"$f":"+[1]Potencia!H362","v":0},{"$f":"+[1]Potencia!I362","v":0},{"$f":"+[1]Potencia!J362","v":0},{"$f":"+[1]Potencia!K362","v":0},null,{"$f":"+[1]Potencia!M362","v":0},{"$f":"+[1]Potencia!N362","v":0},{"$f":"+[1]Potencia!O362","v":0},{"$f":"+[1]Potencia!P362","v":0},{"$f":"+[1]Potencia!Q362","v":0},null,{"$f":"+[1]Potencia!S362","v":0},{"$f":"+[1]Potencia!T362","v":0},{"$f":"+[1]Potencia!U362","v":0},{"$f":"+[1]Potencia!V362","v":0},{"$f":"+[1]Potencia!W362","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T362:W362)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI362:AL362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG362*IF($D362=\"BT\",Balance!D$98,IF($D362=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH362*IF($D362=\"BT\",Balance!E$98,IF($D362=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI362*IF($D362=\"BT\",Balance!F$98,IF($D362=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ362*IF($D362=\"BT\",Balance!G$98,IF($D362=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK362*IF($D362=\"BT\",Balance!H$98,IF($D362=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL362*IF($D362=\"BT\",Balance!I$98,IF($D362=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC362:BF362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN362*IF($D362=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO362*IF($D362=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP362*IF($D362=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ362*IF($D362=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR362*IF($D362=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS362*IF($D362=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ362:BM362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT362*IF($D362=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU362*IF($D362=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV362*IF($D362=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW362*IF($D362=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX362*IF($D362=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY362*IF($D362=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ362:BT362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!F445","v":"Pp"},{"$f":"+PremisaCosto!B445","v":"X3"},null,{"$f":"+[1]Potencia!F363","v":0},{"$f":"+[1]Potencia!G363","v":0},{"$f":"+[1]Potencia!H363","v":0},{"$f":"+[1]Potencia!I363","v":0},{"$f":"+[1]Potencia!J363","v":0},{"$f":"+[1]Potencia!K363","v":0},null,{"$f":"+[1]Potencia!M363","v":0},{"$f":"+[1]Potencia!N363","v":0},{"$f":"+[1]Potencia!O363","v":0},{"$f":"+[1]Potencia!P363","v":0},{"$f":"+[1]Potencia!Q363","v":0},null,{"$f":"+[1]Potencia!S363","v":0},{"$f":"+[1]Potencia!T363","v":0},{"$f":"+[1]Potencia!U363","v":0},{"$f":"+[1]Potencia!V363","v":0},{"$f":"+[1]Potencia!W363","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T363:W363)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI363:AL363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG363*IF($D363=\"BT\",Balance!D$98,IF($D363=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH363*IF($D363=\"BT\",Balance!E$98,IF($D363=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI363*IF($D363=\"BT\",Balance!F$98,IF($D363=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ363*IF($D363=\"BT\",Balance!G$98,IF($D363=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK363*IF($D363=\"BT\",Balance!H$98,IF($D363=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL363*IF($D363=\"BT\",Balance!I$98,IF($D363=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC363:BF363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN363*IF($D363=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO363*IF($D363=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP363*IF($D363=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ363*IF($D363=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR363*IF($D363=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS363*IF($D363=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ363:BM363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT363*IF($D363=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU363*IF($D363=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV363*IF($D363=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW363*IF($D363=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX363*IF($D363=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY363*IF($D363=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ363:BT363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!F446","v":"Pp"},{"$f":"+PremisaCosto!B446","v":"X3"},null,{"$f":"+[1]Potencia!F364","v":0},{"$f":"+[1]Potencia!G364","v":0},{"$f":"+[1]Potencia!H364","v":0},{"$f":"+[1]Potencia!I364","v":0},{"$f":"+[1]Potencia!J364","v":0},{"$f":"+[1]Potencia!K364","v":0},null,{"$f":"+[1]Potencia!M364","v":0},{"$f":"+[1]Potencia!N364","v":0},{"$f":"+[1]Potencia!O364","v":0},{"$f":"+[1]Potencia!P364","v":0},{"$f":"+[1]Potencia!Q364","v":0},null,{"$f":"+[1]Potencia!S364","v":0},{"$f":"+[1]Potencia!T364","v":0},{"$f":"+[1]Potencia!U364","v":0},{"$f":"+[1]Potencia!V364","v":0},{"$f":"+[1]Potencia!W364","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T364:W364)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI364:AL364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG364*IF($D364=\"BT\",Balance!D$98,IF($D364=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH364*IF($D364=\"BT\",Balance!E$98,IF($D364=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI364*IF($D364=\"BT\",Balance!F$98,IF($D364=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ364*IF($D364=\"BT\",Balance!G$98,IF($D364=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK364*IF($D364=\"BT\",Balance!H$98,IF($D364=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL364*IF($D364=\"BT\",Balance!I$98,IF($D364=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC364:BF364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN364*IF($D364=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO364*IF($D364=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP364*IF($D364=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ364*IF($D364=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR364*IF($D364=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS364*IF($D364=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ364:BM364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT364*IF($D364=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU364*IF($D364=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV364*IF($D364=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW364*IF($D364=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX364*IF($D364=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY364*IF($D364=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ364:BT364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!F447","v":"Pp"},{"$f":"+PremisaCosto!B447","v":"X3"},null,{"$f":"+[1]Potencia!F365","v":0},{"$f":"+[1]Potencia!G365","v":0},{"$f":"+[1]Potencia!H365","v":0},{"$f":"+[1]Potencia!I365","v":0},{"$f":"+[1]Potencia!J365","v":0},{"$f":"+[1]Potencia!K365","v":0},null,{"$f":"+[1]Potencia!M365","v":0},{"$f":"+[1]Potencia!N365","v":0},{"$f":"+[1]Potencia!O365","v":0},{"$f":"+[1]Potencia!P365","v":0},{"$f":"+[1]Potencia!Q365","v":0},null,{"$f":"+[1]Potencia!S365","v":0},{"$f":"+[1]Potencia!T365","v":0},{"$f":"+[1]Potencia!U365","v":0},{"$f":"+[1]Potencia!V365","v":0},{"$f":"+[1]Potencia!W365","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T365:W365)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI365:AL365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG365*IF($D365=\"BT\",Balance!D$98,IF($D365=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH365*IF($D365=\"BT\",Balance!E$98,IF($D365=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI365*IF($D365=\"BT\",Balance!F$98,IF($D365=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ365*IF($D365=\"BT\",Balance!G$98,IF($D365=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK365*IF($D365=\"BT\",Balance!H$98,IF($D365=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL365*IF($D365=\"BT\",Balance!I$98,IF($D365=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC365:BF365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN365*IF($D365=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO365*IF($D365=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP365*IF($D365=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ365*IF($D365=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR365*IF($D365=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS365*IF($D365=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ365:BM365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT365*IF($D365=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU365*IF($D365=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV365*IF($D365=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW365*IF($D365=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX365*IF($D365=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY365*IF($D365=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ365:BT365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!F448","v":"Pp"},{"$f":"+PremisaCosto!B448","v":"X3"},null,{"$f":"+[1]Potencia!F366","v":0},{"$f":"+[1]Potencia!G366","v":0},{"$f":"+[1]Potencia!H366","v":0},{"$f":"+[1]Potencia!I366","v":0},{"$f":"+[1]Potencia!J366","v":0},{"$f":"+[1]Potencia!K366","v":0},null,{"$f":"+[1]Potencia!M366","v":0},{"$f":"+[1]Potencia!N366","v":0},{"$f":"+[1]Potencia!O366","v":0},{"$f":"+[1]Potencia!P366","v":0},{"$f":"+[1]Potencia!Q366","v":0},null,{"$f":"+[1]Potencia!S366","v":0},{"$f":"+[1]Potencia!T366","v":0},{"$f":"+[1]Potencia!U366","v":0},{"$f":"+[1]Potencia!V366","v":0},{"$f":"+[1]Potencia!W366","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T366:W366)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI366:AL366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG366*IF($D366=\"BT\",Balance!D$98,IF($D366=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH366*IF($D366=\"BT\",Balance!E$98,IF($D366=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI366*IF($D366=\"BT\",Balance!F$98,IF($D366=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ366*IF($D366=\"BT\",Balance!G$98,IF($D366=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK366*IF($D366=\"BT\",Balance!H$98,IF($D366=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL366*IF($D366=\"BT\",Balance!I$98,IF($D366=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC366:BF366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN366*IF($D366=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO366*IF($D366=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP366*IF($D366=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ366*IF($D366=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR366*IF($D366=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS366*IF($D366=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ366:BM366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT366*IF($D366=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU366*IF($D366=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV366*IF($D366=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW366*IF($D366=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX366*IF($D366=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY366*IF($D366=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ366:BT366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!F449","v":"Pp"},{"$f":"+PremisaCosto!B449","v":"X3"},null,{"$f":"+[1]Potencia!F367","v":0},{"$f":"+[1]Potencia!G367","v":0},{"$f":"+[1]Potencia!H367","v":0},{"$f":"+[1]Potencia!I367","v":0},{"$f":"+[1]Potencia!J367","v":0},{"$f":"+[1]Potencia!K367","v":0},null,{"$f":"+[1]Potencia!M367","v":0},{"$f":"+[1]Potencia!N367","v":0},{"$f":"+[1]Potencia!O367","v":0},{"$f":"+[1]Potencia!P367","v":0},{"$f":"+[1]Potencia!Q367","v":0},null,{"$f":"+[1]Potencia!S367","v":0},{"$f":"+[1]Potencia!T367","v":0},{"$f":"+[1]Potencia!U367","v":0},{"$f":"+[1]Potencia!V367","v":0},{"$f":"+[1]Potencia!W367","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T367:W367)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI367:AL367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG367*IF($D367=\"BT\",Balance!D$98,IF($D367=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH367*IF($D367=\"BT\",Balance!E$98,IF($D367=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI367*IF($D367=\"BT\",Balance!F$98,IF($D367=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ367*IF($D367=\"BT\",Balance!G$98,IF($D367=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK367*IF($D367=\"BT\",Balance!H$98,IF($D367=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL367*IF($D367=\"BT\",Balance!I$98,IF($D367=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC367:BF367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN367*IF($D367=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO367*IF($D367=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP367*IF($D367=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ367*IF($D367=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR367*IF($D367=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS367*IF($D367=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ367:BM367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT367*IF($D367=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU367*IF($D367=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV367*IF($D367=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW367*IF($D367=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX367*IF($D367=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY367*IF($D367=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ367:BT367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!F450","v":"Pp"},{"$f":"+PremisaCosto!B450","v":"X3"},null,{"$f":"+[1]Potencia!F368","v":0},{"$f":"+[1]Potencia!G368","v":0},{"$f":"+[1]Potencia!H368","v":0},{"$f":"+[1]Potencia!I368","v":0},{"$f":"+[1]Potencia!J368","v":0},{"$f":"+[1]Potencia!K368","v":0},null,{"$f":"+[1]Potencia!M368","v":0},{"$f":"+[1]Potencia!N368","v":0},{"$f":"+[1]Potencia!O368","v":0},{"$f":"+[1]Potencia!P368","v":0},{"$f":"+[1]Potencia!Q368","v":0},null,{"$f":"+[1]Potencia!S368","v":0},{"$f":"+[1]Potencia!T368","v":0},{"$f":"+[1]Potencia!U368","v":0},{"$f":"+[1]Potencia!V368","v":0},{"$f":"+[1]Potencia!W368","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T368:W368)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI368:AL368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG368*IF($D368=\"BT\",Balance!D$98,IF($D368=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH368*IF($D368=\"BT\",Balance!E$98,IF($D368=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI368*IF($D368=\"BT\",Balance!F$98,IF($D368=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ368*IF($D368=\"BT\",Balance!G$98,IF($D368=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK368*IF($D368=\"BT\",Balance!H$98,IF($D368=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL368*IF($D368=\"BT\",Balance!I$98,IF($D368=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC368:BF368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN368*IF($D368=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO368*IF($D368=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP368*IF($D368=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ368*IF($D368=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR368*IF($D368=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS368*IF($D368=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ368:BM368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT368*IF($D368=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU368*IF($D368=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV368*IF($D368=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW368*IF($D368=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX368*IF($D368=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY368*IF($D368=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ368:BT368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!F451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,{"$f":"+[1]Potencia!F369","v":0},{"$f":"+[1]Potencia!G369","v":0},{"$f":"+[1]Potencia!H369","v":0},{"$f":"+[1]Potencia!I369","v":0},{"$f":"+[1]Potencia!J369","v":0},{"$f":"+[1]Potencia!K369","v":0},null,{"$f":"+[1]Potencia!M369","v":0},{"$f":"+[1]Potencia!N369","v":0},{"$f":"+[1]Potencia!O369","v":0},{"$f":"+[1]Potencia!P369","v":0},{"$f":"+[1]Potencia!Q369","v":0},null,{"$f":"+[1]Potencia!S369","v":0},{"$f":"+[1]Potencia!T369","v":0},{"$f":"+[1]Potencia!U369","v":0},{"$f":"+[1]Potencia!V369","v":0},{"$f":"+[1]Potencia!W369","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T369:W369)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI369:AL369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG369*IF($D369=\"BT\",Balance!D$98,IF($D369=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH369*IF($D369=\"BT\",Balance!E$98,IF($D369=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI369*IF($D369=\"BT\",Balance!F$98,IF($D369=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ369*IF($D369=\"BT\",Balance!G$98,IF($D369=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK369*IF($D369=\"BT\",Balance!H$98,IF($D369=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL369*IF($D369=\"BT\",Balance!I$98,IF($D369=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC369:BF369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN369*IF($D369=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO369*IF($D369=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP369*IF($D369=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ369*IF($D369=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR369*IF($D369=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS369*IF($D369=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ369:BM369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT369*IF($D369=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU369*IF($D369=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV369*IF($D369=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW369*IF($D369=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX369*IF($D369=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY369*IF($D369=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ369:BT369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!F452","v":"Pp"},{"$f":"+PremisaCosto!B452","v":"X3"},null,{"$f":"+[1]Potencia!F370","v":0},{"$f":"+[1]Potencia!G370","v":0},{"$f":"+[1]Potencia!H370","v":0},{"$f":"+[1]Potencia!I370","v":0},{"$f":"+[1]Potencia!J370","v":0},{"$f":"+[1]Potencia!K370","v":0},null,{"$f":"+[1]Potencia!M370","v":0},{"$f":"+[1]Potencia!N370","v":0},{"$f":"+[1]Potencia!O370","v":0},{"$f":"+[1]Potencia!P370","v":0},{"$f":"+[1]Potencia!Q370","v":0},null,{"$f":"+[1]Potencia!S370","v":0},{"$f":"+[1]Potencia!T370","v":0},{"$f":"+[1]Potencia!U370","v":0},{"$f":"+[1]Potencia!V370","v":0},{"$f":"+[1]Potencia!W370","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T370:W370)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI370:AL370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG370*IF($D370=\"BT\",Balance!D$98,IF($D370=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH370*IF($D370=\"BT\",Balance!E$98,IF($D370=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI370*IF($D370=\"BT\",Balance!F$98,IF($D370=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ370*IF($D370=\"BT\",Balance!G$98,IF($D370=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK370*IF($D370=\"BT\",Balance!H$98,IF($D370=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL370*IF($D370=\"BT\",Balance!I$98,IF($D370=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC370:BF370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN370*IF($D370=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO370*IF($D370=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP370*IF($D370=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ370*IF($D370=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR370*IF($D370=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS370*IF($D370=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ370:BM370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT370*IF($D370=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU370*IF($D370=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV370*IF($D370=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW370*IF($D370=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX370*IF($D370=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY370*IF($D370=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ370:BT370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!F453","v":"Pp"},{"$f":"+PremisaCosto!B453","v":"X3"},null,{"$f":"+[1]Potencia!F371","v":0},{"$f":"+[1]Potencia!G371","v":0},{"$f":"+[1]Potencia!H371","v":0},{"$f":"+[1]Potencia!I371","v":0},{"$f":"+[1]Potencia!J371","v":0},{"$f":"+[1]Potencia!K371","v":0},null,{"$f":"+[1]Potencia!M371","v":0},{"$f":"+[1]Potencia!N371","v":0},{"$f":"+[1]Potencia!O371","v":0},{"$f":"+[1]Potencia!P371","v":0},{"$f":"+[1]Potencia!Q371","v":0},null,{"$f":"+[1]Potencia!S371","v":0},{"$f":"+[1]Potencia!T371","v":0},{"$f":"+[1]Potencia!U371","v":0},{"$f":"+[1]Potencia!V371","v":0},{"$f":"+[1]Potencia!W371","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T371:W371)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI371:AL371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG371*IF($D371=\"BT\",Balance!D$98,IF($D371=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH371*IF($D371=\"BT\",Balance!E$98,IF($D371=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI371*IF($D371=\"BT\",Balance!F$98,IF($D371=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ371*IF($D371=\"BT\",Balance!G$98,IF($D371=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK371*IF($D371=\"BT\",Balance!H$98,IF($D371=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL371*IF($D371=\"BT\",Balance!I$98,IF($D371=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC371:BF371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN371*IF($D371=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO371*IF($D371=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP371*IF($D371=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ371*IF($D371=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR371*IF($D371=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS371*IF($D371=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ371:BM371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT371*IF($D371=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU371*IF($D371=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV371*IF($D371=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW371*IF($D371=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX371*IF($D371=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY371*IF($D371=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ371:BT371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!F454","v":"Pp"},{"$f":"+PremisaCosto!B454","v":"X3"},null,{"$f":"+[1]Potencia!F372","v":0},{"$f":"+[1]Potencia!G372","v":0},{"$f":"+[1]Potencia!H372","v":0},{"$f":"+[1]Potencia!I372","v":0},{"$f":"+[1]Potencia!J372","v":0},{"$f":"+[1]Potencia!K372","v":0},null,{"$f":"+[1]Potencia!M372","v":0},{"$f":"+[1]Potencia!N372","v":0},{"$f":"+[1]Potencia!O372","v":0},{"$f":"+[1]Potencia!P372","v":0},{"$f":"+[1]Potencia!Q372","v":0},null,{"$f":"+[1]Potencia!S372","v":0},{"$f":"+[1]Potencia!T372","v":0},{"$f":"+[1]Potencia!U372","v":0},{"$f":"+[1]Potencia!V372","v":0},{"$f":"+[1]Potencia!W372","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T372:W372)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI372:AL372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG372*IF($D372=\"BT\",Balance!D$98,IF($D372=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH372*IF($D372=\"BT\",Balance!E$98,IF($D372=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI372*IF($D372=\"BT\",Balance!F$98,IF($D372=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ372*IF($D372=\"BT\",Balance!G$98,IF($D372=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK372*IF($D372=\"BT\",Balance!H$98,IF($D372=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL372*IF($D372=\"BT\",Balance!I$98,IF($D372=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC372:BF372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN372*IF($D372=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO372*IF($D372=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP372*IF($D372=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ372*IF($D372=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR372*IF($D372=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS372*IF($D372=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ372:BM372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT372*IF($D372=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU372*IF($D372=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV372*IF($D372=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW372*IF($D372=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX372*IF($D372=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY372*IF($D372=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ372:BT372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!F455","v":"Pp"},{"$f":"+PremisaCosto!B455","v":"X3"},null,{"$f":"+[1]Potencia!F373","v":0},{"$f":"+[1]Potencia!G373","v":0},{"$f":"+[1]Potencia!H373","v":0},{"$f":"+[1]Potencia!I373","v":0},{"$f":"+[1]Potencia!J373","v":0},{"$f":"+[1]Potencia!K373","v":0},null,{"$f":"+[1]Potencia!M373","v":0},{"$f":"+[1]Potencia!N373","v":0},{"$f":"+[1]Potencia!O373","v":0},{"$f":"+[1]Potencia!P373","v":0},{"$f":"+[1]Potencia!Q373","v":0},null,{"$f":"+[1]Potencia!S373","v":0},{"$f":"+[1]Potencia!T373","v":0},{"$f":"+[1]Potencia!U373","v":0},{"$f":"+[1]Potencia!V373","v":0},{"$f":"+[1]Potencia!W373","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T373:W373)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI373:AL373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG373*IF($D373=\"BT\",Balance!D$98,IF($D373=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH373*IF($D373=\"BT\",Balance!E$98,IF($D373=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI373*IF($D373=\"BT\",Balance!F$98,IF($D373=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ373*IF($D373=\"BT\",Balance!G$98,IF($D373=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK373*IF($D373=\"BT\",Balance!H$98,IF($D373=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL373*IF($D373=\"BT\",Balance!I$98,IF($D373=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC373:BF373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN373*IF($D373=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO373*IF($D373=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP373*IF($D373=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ373*IF($D373=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR373*IF($D373=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS373*IF($D373=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ373:BM373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT373*IF($D373=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU373*IF($D373=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV373*IF($D373=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW373*IF($D373=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX373*IF($D373=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY373*IF($D373=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ373:BT373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!F456","v":"Pp"},{"$f":"+PremisaCosto!B456","v":"X3"},null,{"$f":"+[1]Potencia!F374","v":0},{"$f":"+[1]Potencia!G374","v":0},{"$f":"+[1]Potencia!H374","v":0},{"$f":"+[1]Potencia!I374","v":0},{"$f":"+[1]Potencia!J374","v":0},{"$f":"+[1]Potencia!K374","v":0},null,{"$f":"+[1]Potencia!M374","v":0},{"$f":"+[1]Potencia!N374","v":0},{"$f":"+[1]Potencia!O374","v":0},{"$f":"+[1]Potencia!P374","v":0},{"$f":"+[1]Potencia!Q374","v":0},null,{"$f":"+[1]Potencia!S374","v":0},{"$f":"+[1]Potencia!T374","v":0},{"$f":"+[1]Potencia!U374","v":0},{"$f":"+[1]Potencia!V374","v":0},{"$f":"+[1]Potencia!W374","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T374:W374)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI374:AL374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG374*IF($D374=\"BT\",Balance!D$98,IF($D374=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH374*IF($D374=\"BT\",Balance!E$98,IF($D374=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI374*IF($D374=\"BT\",Balance!F$98,IF($D374=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ374*IF($D374=\"BT\",Balance!G$98,IF($D374=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK374*IF($D374=\"BT\",Balance!H$98,IF($D374=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL374*IF($D374=\"BT\",Balance!I$98,IF($D374=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC374:BF374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN374*IF($D374=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO374*IF($D374=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP374*IF($D374=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ374*IF($D374=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR374*IF($D374=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS374*IF($D374=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ374:BM374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT374*IF($D374=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU374*IF($D374=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV374*IF($D374=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW374*IF($D374=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX374*IF($D374=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY374*IF($D374=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ374:BT374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!F457","v":"Pp"},{"$f":"+PremisaCosto!B457","v":"X3"},null,{"$f":"+[1]Potencia!F375","v":0},{"$f":"+[1]Potencia!G375","v":0},{"$f":"+[1]Potencia!H375","v":0},{"$f":"+[1]Potencia!I375","v":0},{"$f":"+[1]Potencia!J375","v":0},{"$f":"+[1]Potencia!K375","v":0},null,{"$f":"+[1]Potencia!M375","v":0},{"$f":"+[1]Potencia!N375","v":0},{"$f":"+[1]Potencia!O375","v":0},{"$f":"+[1]Potencia!P375","v":0},{"$f":"+[1]Potencia!Q375","v":0},null,{"$f":"+[1]Potencia!S375","v":0},{"$f":"+[1]Potencia!T375","v":0},{"$f":"+[1]Potencia!U375","v":0},{"$f":"+[1]Potencia!V375","v":0},{"$f":"+[1]Potencia!W375","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T375:W375)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI375:AL375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG375*IF($D375=\"BT\",Balance!D$98,IF($D375=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH375*IF($D375=\"BT\",Balance!E$98,IF($D375=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI375*IF($D375=\"BT\",Balance!F$98,IF($D375=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ375*IF($D375=\"BT\",Balance!G$98,IF($D375=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK375*IF($D375=\"BT\",Balance!H$98,IF($D375=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL375*IF($D375=\"BT\",Balance!I$98,IF($D375=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC375:BF375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN375*IF($D375=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO375*IF($D375=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP375*IF($D375=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ375*IF($D375=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR375*IF($D375=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS375*IF($D375=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ375:BM375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT375*IF($D375=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU375*IF($D375=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV375*IF($D375=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW375*IF($D375=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX375*IF($D375=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY375*IF($D375=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ375:BT375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!F458","v":"Pp"},{"$f":"+PremisaCosto!B458","v":"X3"},null,{"$f":"+[1]Potencia!F376","v":0},{"$f":"+[1]Potencia!G376","v":0},{"$f":"+[1]Potencia!H376","v":0},{"$f":"+[1]Potencia!I376","v":0},{"$f":"+[1]Potencia!J376","v":0},{"$f":"+[1]Potencia!K376","v":0},null,{"$f":"+[1]Potencia!M376","v":0},{"$f":"+[1]Potencia!N376","v":0},{"$f":"+[1]Potencia!O376","v":0},{"$f":"+[1]Potencia!P376","v":0},{"$f":"+[1]Potencia!Q376","v":0},null,{"$f":"+[1]Potencia!S376","v":0},{"$f":"+[1]Potencia!T376","v":0},{"$f":"+[1]Potencia!U376","v":0},{"$f":"+[1]Potencia!V376","v":0},{"$f":"+[1]Potencia!W376","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T376:W376)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI376:AL376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG376*IF($D376=\"BT\",Balance!D$98,IF($D376=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH376*IF($D376=\"BT\",Balance!E$98,IF($D376=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI376*IF($D376=\"BT\",Balance!F$98,IF($D376=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ376*IF($D376=\"BT\",Balance!G$98,IF($D376=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK376*IF($D376=\"BT\",Balance!H$98,IF($D376=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL376*IF($D376=\"BT\",Balance!I$98,IF($D376=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC376:BF376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN376*IF($D376=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO376*IF($D376=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP376*IF($D376=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ376*IF($D376=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR376*IF($D376=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS376*IF($D376=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ376:BM376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT376*IF($D376=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU376*IF($D376=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV376*IF($D376=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW376*IF($D376=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX376*IF($D376=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY376*IF($D376=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ376:BT376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!F459","v":"Pp"},{"$f":"+PremisaCosto!B459","v":"X3"},null,{"$f":"+[1]Potencia!F377","v":0},{"$f":"+[1]Potencia!G377","v":0},{"$f":"+[1]Potencia!H377","v":0},{"$f":"+[1]Potencia!I377","v":0},{"$f":"+[1]Potencia!J377","v":0},{"$f":"+[1]Potencia!K377","v":0},null,{"$f":"+[1]Potencia!M377","v":0},{"$f":"+[1]Potencia!N377","v":0},{"$f":"+[1]Potencia!O377","v":0},{"$f":"+[1]Potencia!P377","v":0},{"$f":"+[1]Potencia!Q377","v":0},null,{"$f":"+[1]Potencia!S377","v":0},{"$f":"+[1]Potencia!T377","v":0},{"$f":"+[1]Potencia!U377","v":0},{"$f":"+[1]Potencia!V377","v":0},{"$f":"+[1]Potencia!W377","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T377:W377)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI377:AL377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG377*IF($D377=\"BT\",Balance!D$98,IF($D377=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH377*IF($D377=\"BT\",Balance!E$98,IF($D377=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI377*IF($D377=\"BT\",Balance!F$98,IF($D377=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ377*IF($D377=\"BT\",Balance!G$98,IF($D377=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK377*IF($D377=\"BT\",Balance!H$98,IF($D377=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL377*IF($D377=\"BT\",Balance!I$98,IF($D377=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC377:BF377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN377*IF($D377=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO377*IF($D377=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP377*IF($D377=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ377*IF($D377=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR377*IF($D377=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS377*IF($D377=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ377:BM377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT377*IF($D377=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU377*IF($D377=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV377*IF($D377=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW377*IF($D377=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX377*IF($D377=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY377*IF($D377=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ377:BT377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!F460","v":"Pp"},{"$f":"+PremisaCosto!B460","v":"X3"},null,{"$f":"+[1]Potencia!F378","v":0},{"$f":"+[1]Potencia!G378","v":0},{"$f":"+[1]Potencia!H378","v":0},{"$f":"+[1]Potencia!I378","v":0},{"$f":"+[1]Potencia!J378","v":0},{"$f":"+[1]Potencia!K378","v":0},null,{"$f":"+[1]Potencia!M378","v":0},{"$f":"+[1]Potencia!N378","v":0},{"$f":"+[1]Potencia!O378","v":0},{"$f":"+[1]Potencia!P378","v":0},{"$f":"+[1]Potencia!Q378","v":0},null,{"$f":"+[1]Potencia!S378","v":0},{"$f":"+[1]Potencia!T378","v":0},{"$f":"+[1]Potencia!U378","v":0},{"$f":"+[1]Potencia!V378","v":0},{"$f":"+[1]Potencia!W378","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T378:W378)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI378:AL378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG378*IF($D378=\"BT\",Balance!D$98,IF($D378=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH378*IF($D378=\"BT\",Balance!E$98,IF($D378=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI378*IF($D378=\"BT\",Balance!F$98,IF($D378=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ378*IF($D378=\"BT\",Balance!G$98,IF($D378=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK378*IF($D378=\"BT\",Balance!H$98,IF($D378=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL378*IF($D378=\"BT\",Balance!I$98,IF($D378=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC378:BF378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN378*IF($D378=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO378*IF($D378=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP378*IF($D378=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ378*IF($D378=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR378*IF($D378=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS378*IF($D378=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ378:BM378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT378*IF($D378=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU378*IF($D378=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV378*IF($D378=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW378*IF($D378=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX378*IF($D378=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY378*IF($D378=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ378:BT378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!F461","v":"Pp"},{"$f":"+PremisaCosto!B461","v":"X3"},null,{"$f":"+[1]Potencia!F379","v":0},{"$f":"+[1]Potencia!G379","v":0},{"$f":"+[1]Potencia!H379","v":0},{"$f":"+[1]Potencia!I379","v":0},{"$f":"+[1]Potencia!J379","v":0},{"$f":"+[1]Potencia!K379","v":0},null,{"$f":"+[1]Potencia!M379","v":0},{"$f":"+[1]Potencia!N379","v":0},{"$f":"+[1]Potencia!O379","v":0},{"$f":"+[1]Potencia!P379","v":0},{"$f":"+[1]Potencia!Q379","v":0},null,{"$f":"+[1]Potencia!S379","v":0},{"$f":"+[1]Potencia!T379","v":0},{"$f":"+[1]Potencia!U379","v":0},{"$f":"+[1]Potencia!V379","v":0},{"$f":"+[1]Potencia!W379","v":0},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T379:W379)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI379:AL379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG379*IF($D379=\"BT\",Balance!D$98,IF($D379=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH379*IF($D379=\"BT\",Balance!E$98,IF($D379=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI379*IF($D379=\"BT\",Balance!F$98,IF($D379=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ379*IF($D379=\"BT\",Balance!G$98,IF($D379=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK379*IF($D379=\"BT\",Balance!H$98,IF($D379=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL379*IF($D379=\"BT\",Balance!I$98,IF($D379=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC379:BF379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN379*IF($D379=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO379*IF($D379=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP379*IF($D379=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ379*IF($D379=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR379*IF($D379=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS379*IF($D379=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ379:BM379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT379*IF($D379=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU379*IF($D379=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV379*IF($D379=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW379*IF($D379=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX379*IF($D379=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY379*IF($D379=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ379:BT379,PremisaCosto!$F$84:$I$84)","v":0}]